{ "ticker": { "uuid": "a3072495-c852-4363-a0e4-9ab33382c83c", "symbol": "IHRT", "name": "iHeartMedia Inc Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/a3072495-c852-4363-a0e4-9ab33382c83c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3072495-c852-4363-a0e4-9ab33382c83c/" }, "ticker_metadata": { "id": 6585, "uuid": "a3072495-c852-4363-a0e4-9ab33382c83c", "symbol": "IHRT", "name": "iHeartMedia Inc Class A", "asset_type": "equity", "market_cap": 761808000, "stock_exchange_id": 2, "industry": "Broadcasting", "sector": "Communication Services", "description": "iHeartMedia, Inc. is a global media and entertainment company. The company is headquartered in San Antonio, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a3072495-c852-4363-a0e4-9ab33382c83c", "symbol": "IHRT", "name": "iHeartMedia Inc Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/a3072495-c852-4363-a0e4-9ab33382c83c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3072495-c852-4363-a0e4-9ab33382c83c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.89, "market_cap": 606019210, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.12, "shareholder_yield": 0.0056, "roe": 0.149, "piotroski_f_score": 4, "momentum_12_1": 2.7867, "volatility_252d": 1.0868 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:44.217267+00:00", "batch_id": "" }, "size": { "price_close": 3.89, "market_cap": 606019210, "market_cap_usd": 606019210, "enterprise_value": 5570023210, "shares_outstanding": 155789000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1537, "pcf_ratio": 9.9369, "pfcf_ratio": 4.184, "ev_ebitda": 8.3335, "ev_ebit": 17.4681, "ev_sales": 1.413, "ev_fcf": 38.4559, "earnings_yield": null, "fcf_yield": 0.026, "price_to_sales": 0.1537, "price_to_book": null, "price_to_cashflow": 9.9369, "ebitda_to_ev": 0.12, "sales_yield": 0.7077 }, "yield": { "dividend_yield": 0.0056, "buyback_yield": 0, "shareholder_yield": 0.0056, "debt_paydown_yield": null, "total_yield": 0.0056 }, "quality": { "gross_margin": 0.5653, "operating_margin": 0.0809, "net_margin": -0.0728, "ebitda_margin": 0.1696, "fcf_margin": 0.0367, "roe": 0.149, "roa": -0.0587, "roic": 0.0787, "roc_greenblatt": null, "asset_turnover": 0.8065, "cash_conversion": -0.5049, "accruals_ratio": -0.0712, "sbc_to_revenue": 0.004, "piotroski_f_score": 4, "altman_z_score": -0.2272, "earnings_stability_5y": 1.6943, "revenue_stability_5y": 0.0914, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4559, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.5369, "net_debt_to_ebitda": 7.4268, "debt_to_assets": 1.0432, "interest_coverage": 0.8011, "current_ratio": 1.4874, "quick_ratio": 1.4874, "net_debt": 4964004000, "local_beta": 0.0028, "volatility_252d": 1.0868, "volatility_60d": 2.4305, "max_drawdown_12m": -0.4747, "risk_adjusted_momentum": 2.5642 }, "growth": { "revenue_growth_1y": 0.0206, "revenue_growth_3y_cagr": -0.004, "revenue_growth_5y_cagr": 0.0556, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1248, "book_value_growth_1y": null, "revenue_growth": 0.0206, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3151, "price_return_3m": 0.2006, "price_return_6m": 0.0485, "price_return_9m": 0.8524, "price_return_12m": 1.5933, "price_return_12m_ex1m": 2.7867, "momentum_6m": 0.0485, "momentum_12m": 1.5933, "momentum_12_1": 2.7867, "distance_from_52w_high": -0.3855, "distance_from_52w_low": 1.4312, "relative_strength": 1.4354 }, "raw_ttm": { "revenue_ttm": 3942090000, "gross_profit_ttm": 2228546000, "ebit_ttm": 318869000, "ebitda_ttm": 668392000, "net_income_ttm": -286864999, "eps_diluted_ttm": -1.8414, "operating_cash_flow_ttm": 60987000, "capital_expenditure_ttm": 83855000, "fcf_ttm": 144842000, "dividends_paid_ttm": 3383000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398047000, "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_current_liabilities": 864274000, "net_ppe": null, "total_assets": 4887856000, "total_debt": 5099056000, "total_equity": -1925384000, "net_working_capital": 422930000, "book_value_per_share": -12.3589, "retained_earnings": -4908172000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4295534000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.495, "os_score": 0.53, "value_percentile": 0.5, "quality_percentile": 0.49, "momentum_percentile": 0.5, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 54, "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": 3379, "ticker_id": 6585, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:44.217267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.89, "market_cap": 606019210, "market_cap_usd": 606019210, "enterprise_value": 5570023210, "shares_outstanding": 155789000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.15373043, "pcf_ratio": 9.93685884, "pfcf_ratio": 4.18400195, "ev_ebitda": 8.3334678, "ev_ebit": 17.46806121, "ev_sales": 1.41296196, "ev_fcf": 38.4558568, "earnings_yield": null, "fcf_yield": 0.02600384, "dividend_yield": 0.00558233, "buyback_yield": 0, "shareholder_yield": 0.00558233, "debt_paydown_yield": null, "total_yield": 0.00558233, "gross_margin": 0.56532093, "operating_margin": 0.08088831, "net_margin": -0.07276977, "ebitda_margin": 0.1695527, "fcf_margin": 0.03674244, "roe": 0.14899106, "roa": -0.05868933, "roic": 0.07870407, "roc_greenblatt": null, "asset_turnover": 0.80650698, "cash_conversion": -0.50491346, "accruals_ratio": -0.07116658, "sbc_to_revenue": 0.0039852, "debt_to_equity": -3.53689498, "net_debt_to_ebitda": 7.42678548, "debt_to_assets": 1.04320913, "interest_coverage": 0.80108379, "current_ratio": 1.48735818, "quick_ratio": 1.48735818, "net_debt": 4964004000, "revenue_growth_1y": 0.02058072, "revenue_growth_3y_cagr": -0.00404571, "revenue_growth_5y_cagr": 0.05564472, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1248429, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.22722525, "earnings_stability_5y": 1.694272, "revenue_stability_5y": 0.091402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31514085, "price_return_3m": 0.20061728, "price_return_6m": 0.04851752, "price_return_9m": 0.85238095, "price_return_12m": 1.59333333, "price_return_12m_ex1m": 2.78666667, "distance_from_52w_high": -0.38546603, "distance_from_52w_low": 1.43125, "relative_strength": 1.43539228, "local_beta": 0.0028, "volatility_252d": 1.086771, "volatility_60d": 2.430478, "max_drawdown_12m": -0.47468354, "revenue_ttm": 3942090000, "gross_profit_ttm": 2228546000, "ebit_ttm": 318869000, "ebitda_ttm": 668392000, "net_income_ttm": -286864999, "eps_diluted_ttm": -1.84136877, "operating_cash_flow_ttm": 60987000, "capital_expenditure_ttm": 83855000, "fcf_ttm": 144842000, "dividends_paid_ttm": 3383000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398047000, "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_current_liabilities": 864274000, "net_ppe": null, "total_assets": 4887856000, "total_debt": 5099056000, "total_equity": -1925384000, "net_working_capital": 422930000, "book_value_per_share": -12.35892136, "retained_earnings": -4908172000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4295534000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 54, "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": 3.89, "os": 0.53, "value": 0.5, "quality": 0.49, "momentum": 0.5, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0056, "roe": 0.149, "momentum_12_1": 2.7867, "complete_fields": { "id": 3379, "ticker_id": 6585, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:44.217267+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.89, "market_cap": 606019210, "market_cap_usd": 606019210, "enterprise_value": 5570023210, "shares_outstanding": 155789000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.15373043, "pcf_ratio": 9.93685884, "pfcf_ratio": 4.18400195, "ev_ebitda": 8.3334678, "ev_ebit": 17.46806121, "ev_sales": 1.41296196, "ev_fcf": 38.4558568, "earnings_yield": null, "fcf_yield": 0.02600384, "dividend_yield": 0.00558233, "buyback_yield": 0, "shareholder_yield": 0.00558233, "debt_paydown_yield": null, "total_yield": 0.00558233, "gross_margin": 0.56532093, "operating_margin": 0.08088831, "net_margin": -0.07276977, "ebitda_margin": 0.1695527, "fcf_margin": 0.03674244, "roe": 0.14899106, "roa": -0.05868933, "roic": 0.07870407, "roc_greenblatt": null, "asset_turnover": 0.80650698, "cash_conversion": -0.50491346, "accruals_ratio": -0.07116658, "sbc_to_revenue": 0.0039852, "debt_to_equity": -3.53689498, "net_debt_to_ebitda": 7.42678548, "debt_to_assets": 1.04320913, "interest_coverage": 0.80108379, "current_ratio": 1.48735818, "quick_ratio": 1.48735818, "net_debt": 4964004000, "revenue_growth_1y": 0.02058072, "revenue_growth_3y_cagr": -0.00404571, "revenue_growth_5y_cagr": 0.05564472, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1248429, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.22722525, "earnings_stability_5y": 1.694272, "revenue_stability_5y": 0.091402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.31514085, "price_return_3m": 0.20061728, "price_return_6m": 0.04851752, "price_return_9m": 0.85238095, "price_return_12m": 1.59333333, "price_return_12m_ex1m": 2.78666667, "distance_from_52w_high": -0.38546603, "distance_from_52w_low": 1.43125, "relative_strength": 1.43539228, "local_beta": 0.0028, "volatility_252d": 1.086771, "volatility_60d": 2.430478, "max_drawdown_12m": -0.47468354, "revenue_ttm": 3942090000, "gross_profit_ttm": 2228546000, "ebit_ttm": 318869000, "ebitda_ttm": 668392000, "net_income_ttm": -286864999, "eps_diluted_ttm": -1.84136877, "operating_cash_flow_ttm": 60987000, "capital_expenditure_ttm": 83855000, "fcf_ttm": 144842000, "dividends_paid_ttm": 3383000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 398047000, "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_current_liabilities": 864274000, "net_ppe": null, "total_assets": 4887856000, "total_debt": 5099056000, "total_equity": -1925384000, "net_working_capital": 422930000, "book_value_per_share": -12.35892136, "retained_earnings": -4908172000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4295534000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 51, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 54, "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5114059000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94726, "ticker_id": 6585, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71147000", "ebitda": "288900000", "netIncome": "-472866000", "grossProfit": "2251565000", "depreciation": "None", "totalRevenue": "3864991000", "costOfRevenue": "1613426000", "interestIncome": "None", "incomeBeforeTax": "-473682000", "interestExpense": "402535000", "operatingIncome": "193268000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1795000", "reportedCurrency": "USD", "netInterestIncome": "-402535000", "nonInterestIncome": "None", "operatingExpenses": "2058297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1613426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "360047000", "sellingGeneralAndAdministrative": "1687616000", "netIncomeFromContinuingOperations": "-471887000" }, "balance": { "goodwill": "1105496000", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "5599860000", "longTermDebt": "4979662000", "shortTermDebt": "134397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1315217000", "reportedCurrency": "USD", "retainedEarnings": "-4812949000", "totalLiabilities": "7426871000", "otherCurrentAssets": "228960000", "totalCurrentAssets": "1459327000", "currentLongTermDebt": "73429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4140532999", "currentAccountsPayable": "271429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5788251000", "totalShareholderEquity": "-1831640000", "capitalLeaseObligations": "735160000", "otherCurrentLiabilities": "371407000", "totalCurrentLiabilities": "967419000", "otherNonCurrentLiabilities": "245056000", "totalNonCurrentLiabilities": "6459452000", "cashAndShortTermInvestments": "270921000", "commonStockSharesOutstanding": "155187000", "intangibleAssetsExcludingGoodwill": "1315217000", "cashAndCashEquivalentsAtCarryingValue": "270921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-471887000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92583000", "capitalExpenditures": "81672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15313000", "cashflowFromInvestment": "-66240000", "stockBasedCompensation": "19551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "360047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "research_and_development": null, "selling_general_admin": 1687616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71147000, "depreciation_amortisation": 360047000, "ebitda": 288900000, "interest_expense": 402535000, "interest_income": null, "other_non_operating": null, "pretax_income": -473682000, "tax_provision": -1795000, "effective_tax_rate": null, "net_income": -472866000, "net_income_continuing_ops": -471887000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270921000, "short_term_investments": null, "net_receivables": 959446000, "inventory": null, "other_current_assets": null, "total_current_assets": 1459327000, "net_ppe": null, "goodwill": 1105496000, "intangible_assets": 1315217000, "goodwill_and_intangibles": 2420713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4140532999, "total_assets": 5599860000, "short_term_debt": 134397000, "accounts_payable": 271429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967419000, "long_term_debt": 4979662000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6459452000, "total_liabilities": 7426871000, "total_debt": 5114059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4812949000, "total_equity": -1831640000, "shares_outstanding": 155187000, "operating_cash_flow": 92583000, "stock_based_compensation": 19551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66240000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15313000, "free_cash_flow": 174255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71147000", "ebitda": "288900000", "netIncome": "-472866000", "grossProfit": "2251565000", "depreciation": "None", "totalRevenue": "3864991000", "costOfRevenue": "1613426000", "interestIncome": "None", "incomeBeforeTax": "-473682000", "interestExpense": "402535000", "operatingIncome": "193268000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1795000", "reportedCurrency": "USD", "netInterestIncome": "-402535000", "nonInterestIncome": "None", "operatingExpenses": "2058297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1613426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "360047000", "sellingGeneralAndAdministrative": "1687616000", "netIncomeFromContinuingOperations": "-471887000" }, "balance": { "goodwill": "1105496000", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "5599860000", "longTermDebt": "4979662000", "shortTermDebt": "134397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1315217000", "reportedCurrency": "USD", "retainedEarnings": "-4812949000", "totalLiabilities": "7426871000", "otherCurrentAssets": "228960000", "totalCurrentAssets": "1459327000", "currentLongTermDebt": "73429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4140532999", "currentAccountsPayable": "271429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5788251000", "totalShareholderEquity": "-1831640000", "capitalLeaseObligations": "735160000", "otherCurrentLiabilities": "371407000", "totalCurrentLiabilities": "967419000", "otherNonCurrentLiabilities": "245056000", "totalNonCurrentLiabilities": "6459452000", "cashAndShortTermInvestments": "270921000", "commonStockSharesOutstanding": "155187000", "intangibleAssetsExcludingGoodwill": "1315217000", "cashAndCashEquivalentsAtCarryingValue": "270921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-471887000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92583000", "capitalExpenditures": "81672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15313000", "cashflowFromInvestment": "-66240000", "stockBasedCompensation": "19551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "360047000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 3854532000, "cost_of_revenue": 1588931000, "gross_profit": 2265601000, "ebit": 159573000, "ebitda": 569155000, "pretax_income": -1167896000, "tax_provision": -158402000, "net_income": -1009941000, "net_income_to_common": -1009941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259580000, "total_current_assets": 1361842000, "total_assets": 5571696000, "short_term_debt": 92017000, "long_term_debt": 5048968000, "total_debt": 5140985000, "total_liabilities": 6943476000, "total_equity": -1377069000, "shares_outstanding": 151272000, "goodwill_and_intangibles": 2842666000 }, "cash_flow": { "operating_cash_flow": 71429000, "capital_expenditure": 97594000, "free_cash_flow": 169023000, "dividends_paid": 4555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94731, "ticker_id": 6585, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159573000", "ebitda": "569155000", "netIncome": "-1009941000", "grossProfit": "2265601000", "depreciation": "None", "totalRevenue": "3854532000", "costOfRevenue": "1588931000", "interestIncome": "None", "incomeBeforeTax": "-1167896000", "interestExpense": "379434000", "operatingIncome": "-763108000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-158402000", "reportedCurrency": "USD", "netInterestIncome": "-379434000", "nonInterestIncome": "None", "operatingExpenses": "3028709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1588931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409582000", "sellingGeneralAndAdministrative": "1693679000", "netIncomeFromContinuingOperations": "-1009494000" }, "balance": { "goodwill": "1105156000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5571696000", "longTermDebt": "5048968000", "shortTermDebt": "92017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1737510000", "reportedCurrency": "USD", "retainedEarnings": "-4340083000", "totalLiabilities": "6943476000", "otherCurrentAssets": "108934000", "totalCurrentAssets": "1361842000", "currentLongTermDebt": "22501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "993328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4209854000", "currentAccountsPayable": "253264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5857571000", "totalShareholderEquity": "-1377069000", "capitalLeaseObligations": "786102000", "otherCurrentLiabilities": "370654000", "totalCurrentLiabilities": "870280000", "otherNonCurrentLiabilities": "204744000", "totalNonCurrentLiabilities": "6073196000", "cashAndShortTermInvestments": "259580000", "commonStockSharesOutstanding": "151272000", "intangibleAssetsExcludingGoodwill": "1737510000", "cashAndCashEquivalentsAtCarryingValue": "259580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1009494000", "profitLoss": "None", "dividendPayout": "4555000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71429000", "capitalExpenditures": "97594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158345000", "cashflowFromInvestment": "508000", "stockBasedCompensation": "28610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3854532000, "cost_of_revenue": 1588931000, "gross_profit": 2265601000, "research_and_development": null, "selling_general_admin": 1693679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159573000, "depreciation_amortisation": 409582000, "ebitda": 569155000, "interest_expense": 379434000, "interest_income": null, "other_non_operating": null, "pretax_income": -1167896000, "tax_provision": -158402000, "effective_tax_rate": null, "net_income": -1009941000, "net_income_continuing_ops": -1009494000, "net_income_to_common": -1009941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259580000, "short_term_investments": null, "net_receivables": 993328000, "inventory": null, "other_current_assets": null, "total_current_assets": 1361842000, "net_ppe": null, "goodwill": 1105156000, "intangible_assets": 1737510000, "goodwill_and_intangibles": 2842666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4209854000, "total_assets": 5571696000, "short_term_debt": 92017000, "accounts_payable": 253264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870280000, "long_term_debt": 5048968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6073196000, "total_liabilities": 6943476000, "total_debt": 5140985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4340083000, "total_equity": -1377069000, "shares_outstanding": 151272000, "operating_cash_flow": 71429000, "stock_based_compensation": 28610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 508000, "dividends_paid": 4555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158345000, "free_cash_flow": 169023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159573000", "ebitda": "569155000", "netIncome": "-1009941000", "grossProfit": "2265601000", "depreciation": "None", "totalRevenue": "3854532000", "costOfRevenue": "1588931000", "interestIncome": "None", "incomeBeforeTax": "-1167896000", "interestExpense": "379434000", "operatingIncome": "-763108000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-158402000", "reportedCurrency": "USD", "netInterestIncome": "-379434000", "nonInterestIncome": "None", "operatingExpenses": "3028709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1588931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "409582000", "sellingGeneralAndAdministrative": "1693679000", "netIncomeFromContinuingOperations": "-1009494000" }, "balance": { "goodwill": "1105156000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5571696000", "longTermDebt": "5048968000", "shortTermDebt": "92017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1737510000", "reportedCurrency": "USD", "retainedEarnings": "-4340083000", "totalLiabilities": "6943476000", "otherCurrentAssets": "108934000", "totalCurrentAssets": "1361842000", "currentLongTermDebt": "22501000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "993328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4209854000", "currentAccountsPayable": "253264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5857571000", "totalShareholderEquity": "-1377069000", "capitalLeaseObligations": "786102000", "otherCurrentLiabilities": "370654000", "totalCurrentLiabilities": "870280000", "otherNonCurrentLiabilities": "204744000", "totalNonCurrentLiabilities": "6073196000", "cashAndShortTermInvestments": "259580000", "commonStockSharesOutstanding": "151272000", "intangibleAssetsExcludingGoodwill": "1737510000", "cashAndCashEquivalentsAtCarryingValue": "259580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1009494000", "profitLoss": "None", "dividendPayout": "4555000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71429000", "capitalExpenditures": "97594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158345000", "cashflowFromInvestment": "508000", "stockBasedCompensation": "28610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "409582000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 3751025000, "cost_of_revenue": 1494234000, "gross_profit": 2256791000, "ebit": 170976000, "ebitda": 599459000, "pretax_income": -1162677000, "tax_provision": -62338000, "net_income": -1102660000, "net_income_to_common": -1102660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346382000, "total_current_assets": 1506916000, "total_assets": 6952611000, "short_term_debt": 74172000, "long_term_debt": 5214810000, "total_debt": 5288982000, "total_liabilities": 7337369000, "total_equity": -394155000, "shares_outstanding": 149255000, "goodwill_and_intangibles": 4008672000 }, "cash_flow": { "operating_cash_flow": 213062000, "capital_expenditure": 102670000, "free_cash_flow": 315732000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94736, "ticker_id": 6585, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170976000", "ebitda": "599459000", "netIncome": "-1102660000", "grossProfit": "2256791000", "depreciation": "None", "totalRevenue": "3751025000", "costOfRevenue": "1494234000", "interestIncome": "None", "incomeBeforeTax": "-1162677000", "interestExpense": "389775000", "operatingIncome": "-797311000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-62338000", "reportedCurrency": "USD", "netInterestIncome": "-389775000", "nonInterestIncome": "None", "operatingExpenses": "3054102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1494234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428483000", "sellingGeneralAndAdministrative": "1656171000", "netIncomeFromContinuingOperations": "-1100339000" }, "balance": { "goodwill": "1721483000", "inventory": "1", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6952611000", "longTermDebt": "5214810000", "shortTermDebt": "74172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2287189000", "reportedCurrency": "USD", "retainedEarnings": "-3330142000", "totalLiabilities": "7337369000", "otherCurrentAssets": "119320000", "totalCurrentAssets": "1506916000", "currentLongTermDebt": "340000", "longTermInvestments": "None", "shortTermInvestments": "-134218001", "currentNetReceivables": "1041214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5445695000", "currentAccountsPayable": "236162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6051802000", "totalShareholderEquity": "-394155000", "capitalLeaseObligations": "836652000", "otherCurrentLiabilities": "379562000", "totalCurrentLiabilities": "848436000", "otherNonCurrentLiabilities": "171535000", "totalNonCurrentLiabilities": "6488933000", "cashAndShortTermInvestments": "346382000", "commonStockSharesOutstanding": "149255000", "intangibleAssetsExcludingGoodwill": "2287189000", "cashAndCashEquivalentsAtCarryingValue": "346382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1100339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213062000", "capitalExpenditures": "102670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152158000", "cashflowFromInvestment": "-51334000", "stockBasedCompensation": "34598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3751025000, "cost_of_revenue": 1494234000, "gross_profit": 2256791000, "research_and_development": null, "selling_general_admin": 1656171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170976000, "depreciation_amortisation": 428483000, "ebitda": 599459000, "interest_expense": 389775000, "interest_income": null, "other_non_operating": null, "pretax_income": -1162677000, "tax_provision": -62338000, "effective_tax_rate": null, "net_income": -1102660000, "net_income_continuing_ops": -1100339000, "net_income_to_common": -1102660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346382000, "short_term_investments": -134218001, "net_receivables": 1041214000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1506916000, "net_ppe": null, "goodwill": 1721483000, "intangible_assets": 2287189000, "goodwill_and_intangibles": 4008672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5445695000, "total_assets": 6952611000, "short_term_debt": 74172000, "accounts_payable": 236162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848436000, "long_term_debt": 5214810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6488933000, "total_liabilities": 7337369000, "total_debt": 5288982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3330142000, "total_equity": -394155000, "shares_outstanding": 149255000, "operating_cash_flow": 213062000, "stock_based_compensation": 34598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152158000, "free_cash_flow": 315732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170976000", "ebitda": "599459000", "netIncome": "-1102660000", "grossProfit": "2256791000", "depreciation": "None", "totalRevenue": "3751025000", "costOfRevenue": "1494234000", "interestIncome": "None", "incomeBeforeTax": "-1162677000", "interestExpense": "389775000", "operatingIncome": "-797311000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-62338000", "reportedCurrency": "USD", "netInterestIncome": "-389775000", "nonInterestIncome": "None", "operatingExpenses": "3054102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1494234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428483000", "sellingGeneralAndAdministrative": "1656171000", "netIncomeFromContinuingOperations": "-1100339000" }, "balance": { "goodwill": "1721483000", "inventory": "1", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6952611000", "longTermDebt": "5214810000", "shortTermDebt": "74172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2287189000", "reportedCurrency": "USD", "retainedEarnings": "-3330142000", "totalLiabilities": "7337369000", "otherCurrentAssets": "119320000", "totalCurrentAssets": "1506916000", "currentLongTermDebt": "340000", "longTermInvestments": "None", "shortTermInvestments": "-134218001", "currentNetReceivables": "1041214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5445695000", "currentAccountsPayable": "236162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6051802000", "totalShareholderEquity": "-394155000", "capitalLeaseObligations": "836652000", "otherCurrentLiabilities": "379562000", "totalCurrentLiabilities": "848436000", "otherNonCurrentLiabilities": "171535000", "totalNonCurrentLiabilities": "6488933000", "cashAndShortTermInvestments": "346382000", "commonStockSharesOutstanding": "149255000", "intangibleAssetsExcludingGoodwill": "2287189000", "cashAndCashEquivalentsAtCarryingValue": "346382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1100339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213062000", "capitalExpenditures": "102670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152158000", "cashflowFromInvestment": "-51334000", "stockBasedCompensation": "34598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428483000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 3912283000, "cost_of_revenue": 1480326000, "gross_profit": 2431957000, "ebit": 83723000, "ebitda": 529387000, "pretax_income": -257951000, "tax_provision": 4719000, "net_income": -264663000, "net_income_to_common": -264663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336236000, "total_current_assets": 1472779000, "total_assets": 8335887000, "short_term_debt": 70688000, "long_term_debt": 5413503000, "total_debt": 5484191000, "total_liabilities": 7651381000, "total_equity": 674896999, "shares_outstanding": 143250124, "goodwill_and_intangibles": 5209392000 }, "cash_flow": { "operating_cash_flow": 420075000, "capital_expenditure": 160969000, "free_cash_flow": 581044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94741, "ticker_id": 6585, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83723000", "ebitda": "529387000", "netIncome": "-264663000", "grossProfit": "2431957000", "depreciation": "None", "totalRevenue": "3912283000", "costOfRevenue": "1480326000", "interestIncome": "None", "incomeBeforeTax": "-257951000", "interestExpense": "341674000", "operatingIncome": "56860000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4719000", "reportedCurrency": "USD", "netInterestIncome": "-341674000", "nonInterestIncome": "None", "operatingExpenses": "2375097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "445664000", "sellingGeneralAndAdministrative": "1592946000", "netIncomeFromContinuingOperations": "-262670000" }, "balance": { "goodwill": "2313403000", "inventory": "79119000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "8335887000", "longTermDebt": "5413503000", "shortTermDebt": "70688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2895989000", "reportedCurrency": "USD", "retainedEarnings": "-2227482000", "totalLiabilities": "7651381000", "otherCurrentAssets": "98716000", "totalCurrentAssets": "1472779000", "currentLongTermDebt": "664000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1037827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6863108000", "currentAccountsPayable": "240454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1483122000", "shortLongTermDebtTotal": "6333109000", "totalShareholderEquity": "674896999", "capitalLeaseObligations": "918942000", "otherCurrentLiabilities": "520676000", "totalCurrentLiabilities": "831818000", "otherNonCurrentLiabilities": "73332000", "totalNonCurrentLiabilities": "6819563000", "cashAndShortTermInvestments": "336236000", "commonStockSharesOutstanding": "143250124", "intangibleAssetsExcludingGoodwill": "2895989000", "cashAndCashEquivalentsAtCarryingValue": "336236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "420075000", "capitalExpenditures": "160969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306108000", "cashflowFromInvestment": "-129226000", "stockBasedCompensation": "35457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3912283000, "cost_of_revenue": 1480326000, "gross_profit": 2431957000, "research_and_development": null, "selling_general_admin": 1592946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83723000, "depreciation_amortisation": 445664000, "ebitda": 529387000, "interest_expense": 341674000, "interest_income": null, "other_non_operating": null, "pretax_income": -257951000, "tax_provision": 4719000, "effective_tax_rate": null, "net_income": -264663000, "net_income_continuing_ops": -262670000, "net_income_to_common": -264663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336236000, "short_term_investments": null, "net_receivables": 1037827000, "inventory": 79119000, "other_current_assets": null, "total_current_assets": 1472779000, "net_ppe": null, "goodwill": 2313403000, "intangible_assets": 2895989000, "goodwill_and_intangibles": 5209392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6863108000, "total_assets": 8335887000, "short_term_debt": 70688000, "accounts_payable": 240454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 831818000, "long_term_debt": 5413503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6819563000, "total_liabilities": 7651381000, "total_debt": 5484191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2227482000, "total_equity": 674896999, "shares_outstanding": 143250124, "operating_cash_flow": 420075000, "stock_based_compensation": 35457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129226000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306108000, "free_cash_flow": 581044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83723000", "ebitda": "529387000", "netIncome": "-264663000", "grossProfit": "2431957000", "depreciation": "None", "totalRevenue": "3912283000", "costOfRevenue": "1480326000", "interestIncome": "None", "incomeBeforeTax": "-257951000", "interestExpense": "341674000", "operatingIncome": "56860000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4719000", "reportedCurrency": "USD", "netInterestIncome": "-341674000", "nonInterestIncome": "None", "operatingExpenses": "2375097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "445664000", "sellingGeneralAndAdministrative": "1592946000", "netIncomeFromContinuingOperations": "-262670000" }, "balance": { "goodwill": "2313403000", "inventory": "79119000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "8335887000", "longTermDebt": "5413503000", "shortTermDebt": "70688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2895989000", "reportedCurrency": "USD", "retainedEarnings": "-2227482000", "totalLiabilities": "7651381000", "otherCurrentAssets": "98716000", "totalCurrentAssets": "1472779000", "currentLongTermDebt": "664000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1037827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6863108000", "currentAccountsPayable": "240454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1483122000", "shortLongTermDebtTotal": "6333109000", "totalShareholderEquity": "674896999", "capitalLeaseObligations": "918942000", "otherCurrentLiabilities": "520676000", "totalCurrentLiabilities": "831818000", "otherNonCurrentLiabilities": "73332000", "totalNonCurrentLiabilities": "6819563000", "cashAndShortTermInvestments": "336236000", "commonStockSharesOutstanding": "143250124", "intangibleAssetsExcludingGoodwill": "2895989000", "cashAndCashEquivalentsAtCarryingValue": "336236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262670000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "420075000", "capitalExpenditures": "160969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306108000", "cashflowFromInvestment": "-129226000", "stockBasedCompensation": "35457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445664000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 3558340000, "cost_of_revenue": 1324657000, "gross_profit": 2233683000, "ebit": 212591000, "ebitda": 682008000, "pretax_income": -149998000, "tax_provision": 8391000, "net_income": -159199000, "net_income_to_common": -159199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352129000, "total_current_assets": 1472867000, "total_assets": 8881309000, "short_term_debt": 89258000, "long_term_debt": 5738195000, "total_debt": 5827453000, "total_liabilities": 7965544000, "total_equity": 907355000, "shares_outstanding": 146726000, "goodwill_and_intangibles": 5758226000 }, "cash_flow": { "operating_cash_flow": 330573000, "capital_expenditure": 183372000, "free_cash_flow": 513945000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94746, "ticker_id": 6585, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212591000", "ebitda": "682008000", "netIncome": "-159199000", "grossProfit": "2233683000", "depreciation": "None", "totalRevenue": "3558340000", "costOfRevenue": "1324657000", "interestIncome": "None", "incomeBeforeTax": "-149998000", "interestExpense": "332384000", "operatingIncome": "154857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8391000", "reportedCurrency": "USD", "netInterestIncome": "-332384000", "nonInterestIncome": "None", "operatingExpenses": "2078826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27529000", "costofGoodsAndServicesSold": "1324657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469417000", "sellingGeneralAndAdministrative": "1520744000", "netIncomeFromContinuingOperations": "-158389000" }, "balance": { "goodwill": "2313581000", "inventory": "3154000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "8881309000", "longTermDebt": "5738195000", "shortTermDebt": "89258000", "treasuryStock": "-6282000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3444645000", "reportedCurrency": "USD", "retainedEarnings": "-1962819000", "totalLiabilities": "7965544000", "otherCurrentAssets": "87204000", "totalCurrentAssets": "1472867000", "currentLongTermDebt": "673000", "longTermInvestments": "85925000", "shortTermInvestments": "-29000", "currentNetReceivables": "1030380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7408442000", "currentAccountsPayable": "206007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "782093000", "shortLongTermDebtTotal": "6566267000", "totalShareholderEquity": "907355000", "capitalLeaseObligations": "827399000", "otherCurrentLiabilities": "421028000", "totalCurrentLiabilities": "849416000", "otherNonCurrentLiabilities": "80897000", "totalNonCurrentLiabilities": "7116128000", "cashAndShortTermInvestments": "352129000", "commonStockSharesOutstanding": "146726000", "intangibleAssetsExcludingGoodwill": "3444645000", "cashAndCashEquivalentsAtCarryingValue": "352129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1551000", "operatingCashflow": "330573000", "capitalExpenditures": "183372000", "changeInReceivables": "-205200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352124000", "cashflowFromInvestment": "-346790000", "stockBasedCompensation": "23543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-368341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3558340000, "cost_of_revenue": 1324657000, "gross_profit": 2233683000, "research_and_development": null, "selling_general_admin": 1520744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212591000, "depreciation_amortisation": 469417000, "ebitda": 682008000, "interest_expense": 332384000, "interest_income": null, "other_non_operating": null, "pretax_income": -149998000, "tax_provision": 8391000, "effective_tax_rate": null, "net_income": -159199000, "net_income_continuing_ops": -158389000, "net_income_to_common": -159199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352129000, "short_term_investments": -29000, "net_receivables": 1030380000, "inventory": 3154000, "other_current_assets": null, "total_current_assets": 1472867000, "net_ppe": null, "goodwill": 2313581000, "intangible_assets": 3444645000, "goodwill_and_intangibles": 5758226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7408442000, "total_assets": 8881309000, "short_term_debt": 89258000, "accounts_payable": 206007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 849416000, "long_term_debt": 5738195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7116128000, "total_liabilities": 7965544000, "total_debt": 5827453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1962819000, "total_equity": 907355000, "shares_outstanding": 146726000, "operating_cash_flow": 330573000, "stock_based_compensation": 23543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183372000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -346790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -352124000, "free_cash_flow": 513945000, "net_change_in_cash": -368341000 }, "raw_data": { "income": { "ebit": "212591000", "ebitda": "682008000", "netIncome": "-159199000", "grossProfit": "2233683000", "depreciation": "None", "totalRevenue": "3558340000", "costOfRevenue": "1324657000", "interestIncome": "None", "incomeBeforeTax": "-149998000", "interestExpense": "332384000", "operatingIncome": "154857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8391000", "reportedCurrency": "USD", "netInterestIncome": "-332384000", "nonInterestIncome": "None", "operatingExpenses": "2078826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "27529000", "costofGoodsAndServicesSold": "1324657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469417000", "sellingGeneralAndAdministrative": "1520744000", "netIncomeFromContinuingOperations": "-158389000" }, "balance": { "goodwill": "2313581000", "inventory": "3154000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "8881309000", "longTermDebt": "5738195000", "shortTermDebt": "89258000", "treasuryStock": "-6282000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3444645000", "reportedCurrency": "USD", "retainedEarnings": "-1962819000", "totalLiabilities": "7965544000", "otherCurrentAssets": "87204000", "totalCurrentAssets": "1472867000", "currentLongTermDebt": "673000", "longTermInvestments": "85925000", "shortTermInvestments": "-29000", "currentNetReceivables": "1030380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7408442000", "currentAccountsPayable": "206007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "782093000", "shortLongTermDebtTotal": "6566267000", "totalShareholderEquity": "907355000", "capitalLeaseObligations": "827399000", "otherCurrentLiabilities": "421028000", "totalCurrentLiabilities": "849416000", "otherNonCurrentLiabilities": "80897000", "totalNonCurrentLiabilities": "7116128000", "cashAndShortTermInvestments": "352129000", "commonStockSharesOutstanding": "146726000", "intangibleAssetsExcludingGoodwill": "3444645000", "cashAndCashEquivalentsAtCarryingValue": "352129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1551000", "operatingCashflow": "330573000", "capitalExpenditures": "183372000", "changeInReceivables": "-205200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352124000", "cashflowFromInvestment": "-346790000", "stockBasedCompensation": "23543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-368341000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469417000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 2948218000, "cost_of_revenue": 1137807000, "gross_profit": 1810411000, "ebit": 1128000, "ebitda": 404057000, "pretax_income": -2098845000, "tax_provision": -183623000, "net_income": -1914699000, "net_income_to_common": -1914699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 720662000, "total_current_assets": 1618976000, "total_assets": 9202961000, "short_term_debt": 111278000, "long_term_debt": 5982155000, "total_debt": 6093433000, "total_liabilities": 8152144000, "total_equity": 1042467000, "shares_outstanding": 145979000, "goodwill_and_intangibles": 5840772000 }, "cash_flow": { "operating_cash_flow": 215945000, "capital_expenditure": 85205000, "free_cash_flow": 301150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94751, "ticker_id": 6585, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1128000", "ebitda": "404057000", "netIncome": "-1914699000", "grossProfit": "1810411000", "depreciation": "None", "totalRevenue": "2948218000", "costOfRevenue": "1137807000", "interestIncome": "None", "incomeBeforeTax": "-2098845000", "interestExpense": "343745000", "operatingIncome": "-1737624000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-183623000", "reportedCurrency": "USD", "netInterestIncome": "-343745000", "nonInterestIncome": "None", "operatingExpenses": "3548035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9346000", "costofGoodsAndServicesSold": "1137807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402929000", "sellingGeneralAndAdministrative": "1395010000", "netIncomeFromContinuingOperations": "-1915222000" }, "balance": { "goodwill": "2145935000", "inventory": "1153000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "9202961000", "longTermDebt": "5982155000", "shortTermDebt": "111278000", "treasuryStock": "-3199000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3694837000", "reportedCurrency": "USD", "retainedEarnings": "-1803620000", "totalLiabilities": "8152144000", "otherCurrentAssets": "93101000", "totalCurrentAssets": "1618976000", "currentLongTermDebt": "34775000", "longTermInvestments": "70574000", "shortTermInvestments": "2680000", "currentNetReceivables": "801380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7583985000", "currentAccountsPayable": "149333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "811702000", "shortLongTermDebtTotal": "6917924000", "totalShareholderEquity": "1042467000", "capitalLeaseObligations": "840994000", "otherCurrentLiabilities": "457193000", "totalCurrentLiabilities": "717804000", "otherNonCurrentLiabilities": "131217000", "totalNonCurrentLiabilities": "7434340000", "cashAndShortTermInvestments": "720662000", "commonStockSharesOutstanding": "145979000", "intangibleAssetsExcludingGoodwill": "3694837000", "cashAndCashEquivalentsAtCarryingValue": "720662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1915222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6487000", "operatingCashflow": "215945000", "capitalExpenditures": "85205000", "changeInReceivables": "77335000", "changeInExchangeRate": "None", "cashflowFromFinancing": "241180000", "cashflowFromInvestment": "-147813000", "stockBasedCompensation": "22516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "309312000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2948218000, "cost_of_revenue": 1137807000, "gross_profit": 1810411000, "research_and_development": null, "selling_general_admin": 1395010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1128000, "depreciation_amortisation": 402929000, "ebitda": 404057000, "interest_expense": 343745000, "interest_income": null, "other_non_operating": null, "pretax_income": -2098845000, "tax_provision": -183623000, "effective_tax_rate": null, "net_income": -1914699000, "net_income_continuing_ops": -1915222000, "net_income_to_common": -1914699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 720662000, "short_term_investments": 2680000, "net_receivables": 801380000, "inventory": 1153000, "other_current_assets": null, "total_current_assets": 1618976000, "net_ppe": null, "goodwill": 2145935000, "intangible_assets": 3694837000, "goodwill_and_intangibles": 5840772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7583985000, "total_assets": 9202961000, "short_term_debt": 111278000, "accounts_payable": 149333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717804000, "long_term_debt": 5982155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7434340000, "total_liabilities": 8152144000, "total_debt": 6093433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1803620000, "total_equity": 1042467000, "shares_outstanding": 145979000, "operating_cash_flow": 215945000, "stock_based_compensation": 22516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 241180000, "free_cash_flow": 301150000, "net_change_in_cash": 309312000 }, "raw_data": { "income": { "ebit": "1128000", "ebitda": "404057000", "netIncome": "-1914699000", "grossProfit": "1810411000", "depreciation": "None", "totalRevenue": "2948218000", "costOfRevenue": "1137807000", "interestIncome": "None", "incomeBeforeTax": "-2098845000", "interestExpense": "343745000", "operatingIncome": "-1737624000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-183623000", "reportedCurrency": "USD", "netInterestIncome": "-343745000", "nonInterestIncome": "None", "operatingExpenses": "3548035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9346000", "costofGoodsAndServicesSold": "1137807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "402929000", "sellingGeneralAndAdministrative": "1395010000", "netIncomeFromContinuingOperations": "-1915222000" }, "balance": { "goodwill": "2145935000", "inventory": "1153000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "9202961000", "longTermDebt": "5982155000", "shortTermDebt": "111278000", "treasuryStock": "-3199000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3694837000", "reportedCurrency": "USD", "retainedEarnings": "-1803620000", "totalLiabilities": "8152144000", "otherCurrentAssets": "93101000", "totalCurrentAssets": "1618976000", "currentLongTermDebt": "34775000", "longTermInvestments": "70574000", "shortTermInvestments": "2680000", "currentNetReceivables": "801380000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7583985000", "currentAccountsPayable": "149333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "811702000", "shortLongTermDebtTotal": "6917924000", "totalShareholderEquity": "1042467000", "capitalLeaseObligations": "840994000", "otherCurrentLiabilities": "457193000", "totalCurrentLiabilities": "717804000", "otherNonCurrentLiabilities": "131217000", "totalNonCurrentLiabilities": "7434340000", "cashAndShortTermInvestments": "720662000", "commonStockSharesOutstanding": "145979000", "intangibleAssetsExcludingGoodwill": "3694837000", "cashAndCashEquivalentsAtCarryingValue": "720662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1915222000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6487000", "operatingCashflow": "215945000", "capitalExpenditures": "85205000", "changeInReceivables": "77335000", "changeInExchangeRate": "None", "cashflowFromFinancing": "241180000", "cashflowFromInvestment": "-147813000", "stockBasedCompensation": "22516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "309312000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "402929000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 3683527000, "cost_of_revenue": 1469562000, "gross_profit": 2213965000, "ebit": 602454000, "ebitda": 904911000, "pretax_income": 9652475000, "tax_provision": 59186000, "net_income": 9471158000, "net_income_to_common": 9471158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400300000, "total_current_assets": 1416348000, "total_assets": 11021099000, "short_term_debt": 86668000, "long_term_debt": 5756504000, "total_debt": 5843172000, "total_liabilities": 8075658000, "total_equity": 2936318000, "shares_outstanding": 64553000, "goodwill_and_intangibles": 7779897000 }, "cash_flow": { "operating_cash_flow": 428719000, "capital_expenditure": 75993000, "free_cash_flow": 504712000, "dividends_paid": 571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94756, "ticker_id": 6585, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "602454000", "ebitda": "904911000", "netIncome": "9471158000", "grossProfit": "2213965000", "depreciation": "None", "totalRevenue": "3683527000", "costOfRevenue": "1469562000", "interestIncome": "None", "incomeBeforeTax": "9652475000", "interestExpense": "266274000", "operatingIncome": "606212000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59186000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1607753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1469562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302457000", "sellingGeneralAndAdministrative": "1607753000", "netIncomeFromContinuingOperations": "9593289000" }, "balance": { "goodwill": "3325622000", "inventory": "507000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "11021099000", "longTermDebt": "5756504000", "shortTermDebt": "86668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4454275000", "reportedCurrency": "USD", "retainedEarnings": "112548000", "totalLiabilities": "8075658000", "otherCurrentAssets": "86827000", "totalCurrentAssets": "1416348000", "currentLongTermDebt": "8912000", "longTermInvestments": "30641000", "shortTermInvestments": "2944000", "currentNetReceivables": "928714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9604751000", "currentAccountsPayable": "117282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1728638000", "shortLongTermDebtTotal": "6639375000", "totalShareholderEquity": "2936318000", "capitalLeaseObligations": "873959000", "otherCurrentLiabilities": "323919000", "totalCurrentLiabilities": "667398000", "otherNonCurrentLiabilities": "20457000", "totalNonCurrentLiabilities": "7408260000", "cashAndShortTermInvestments": "400300000", "commonStockSharesOutstanding": "64553000", "intangibleAssetsExcludingGoodwill": "4454275000", "cashAndCashEquivalentsAtCarryingValue": "400300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11296689000", "profitLoss": "None", "dividendPayout": "571000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428719000", "capitalExpenditures": "75993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113590000", "cashflowFromInvestment": "-334422000", "stockBasedCompensation": "26377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3683527000, "cost_of_revenue": 1469562000, "gross_profit": 2213965000, "research_and_development": null, "selling_general_admin": 1607753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 602454000, "depreciation_amortisation": 302457000, "ebitda": 904911000, "interest_expense": 266274000, "interest_income": null, "other_non_operating": null, "pretax_income": 9652475000, "tax_provision": 59186000, "effective_tax_rate": null, "net_income": 9471158000, "net_income_continuing_ops": 9593289000, "net_income_to_common": 9471158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400300000, "short_term_investments": 2944000, "net_receivables": 928714000, "inventory": 507000, "other_current_assets": null, "total_current_assets": 1416348000, "net_ppe": null, "goodwill": 3325622000, "intangible_assets": 4454275000, "goodwill_and_intangibles": 7779897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9604751000, "total_assets": 11021099000, "short_term_debt": 86668000, "accounts_payable": 117282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 667398000, "long_term_debt": 5756504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7408260000, "total_liabilities": 8075658000, "total_debt": 5843172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 112548000, "total_equity": 2936318000, "shares_outstanding": 64553000, "operating_cash_flow": 428719000, "stock_based_compensation": 26377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -334422000, "dividends_paid": 571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113590000, "free_cash_flow": 504712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "602454000", "ebitda": "904911000", "netIncome": "9471158000", "grossProfit": "2213965000", "depreciation": "None", "totalRevenue": "3683527000", "costOfRevenue": "1469562000", "interestIncome": "None", "incomeBeforeTax": "9652475000", "interestExpense": "266274000", "operatingIncome": "606212000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59186000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1607753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1469562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302457000", "sellingGeneralAndAdministrative": "1607753000", "netIncomeFromContinuingOperations": "9593289000" }, "balance": { "goodwill": "3325622000", "inventory": "507000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "11021099000", "longTermDebt": "5756504000", "shortTermDebt": "86668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4454275000", "reportedCurrency": "USD", "retainedEarnings": "112548000", "totalLiabilities": "8075658000", "otherCurrentAssets": "86827000", "totalCurrentAssets": "1416348000", "currentLongTermDebt": "8912000", "longTermInvestments": "30641000", "shortTermInvestments": "2944000", "currentNetReceivables": "928714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9604751000", "currentAccountsPayable": "117282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1728638000", "shortLongTermDebtTotal": "6639375000", "totalShareholderEquity": "2936318000", "capitalLeaseObligations": "873959000", "otherCurrentLiabilities": "323919000", "totalCurrentLiabilities": "667398000", "otherNonCurrentLiabilities": "20457000", "totalNonCurrentLiabilities": "7408260000", "cashAndShortTermInvestments": "400300000", "commonStockSharesOutstanding": "64553000", "intangibleAssetsExcludingGoodwill": "4454275000", "cashAndCashEquivalentsAtCarryingValue": "400300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11296689000", "profitLoss": "None", "dividendPayout": "571000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428719000", "capitalExpenditures": "75993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113590000", "cashflowFromInvestment": "-334422000", "stockBasedCompensation": "26377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302457000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 6325780000, "cost_of_revenue": 2532948000, "gross_profit": 3792832000, "ebit": 746394000, "ebitda": 958345000, "pretax_income": -24136000, "tax_provision": 13836000, "net_income": -201910000, "net_income_to_common": -201910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406493000, "total_current_assets": 2235017000, "total_assets": 12269515000, "short_term_debt": 46105000, "long_term_debt": 5277108000, "total_debt": 5323213000, "total_liabilities": 23829857000, "total_equity": -11591210000, "shares_outstanding": 85412000, "goodwill_and_intangibles": 7961118000 }, "cash_flow": { "operating_cash_flow": 966672000, "capital_expenditure": 296324000, "free_cash_flow": 1262996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94761, "ticker_id": 6585, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "746394000", "ebitda": "958345000", "netIncome": "-201910000", "grossProfit": "3792832000", "depreciation": "None", "totalRevenue": "6325780000", "costOfRevenue": "2532948000", "interestIncome": "None", "incomeBeforeTax": "-24136000", "interestExpense": "334798000", "operatingIncome": "690144000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13836000", "reportedCurrency": "USD", "netInterestIncome": "-722931000", "nonInterestIncome": "None", "operatingExpenses": "1788740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2532948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211951000", "sellingGeneralAndAdministrative": "184216000", "netIncomeFromContinuingOperations": "-202639000" }, "balance": { "goodwill": "4118756000", "inventory": "355000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "12269515000", "longTermDebt": "5277108000", "shortTermDebt": "46105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3842362000", "reportedCurrency": "USD", "retainedEarnings": "-13345346000", "totalLiabilities": "23829857000", "otherCurrentAssets": "1120015000", "totalCurrentAssets": "2235017000", "currentLongTermDebt": "46332000", "longTermInvestments": "72805000", "shortTermInvestments": "5243000", "currentNetReceivables": "885367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10034498000", "currentAccountsPayable": "49435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "502202000", "shortLongTermDebtTotal": "5323440000", "totalShareholderEquity": "-11591210000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1027666000", "totalCurrentLiabilities": "1247649000", "otherNonCurrentLiabilities": "16613704000", "totalNonCurrentLiabilities": "22582208000", "cashAndShortTermInvestments": "406493000", "commonStockSharesOutstanding": "85412000", "intangibleAssetsExcludingGoodwill": "3842362000", "cashAndCashEquivalentsAtCarryingValue": "406493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202639000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "344826000", "operatingCashflow": "966672000", "capitalExpenditures": "296324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-491799000", "cashflowFromInvestment": "-345478000", "stockBasedCompensation": "10583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "530903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6325780000, "cost_of_revenue": 2532948000, "gross_profit": 3792832000, "research_and_development": null, "selling_general_admin": 184216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 746394000, "depreciation_amortisation": 211951000, "ebitda": 958345000, "interest_expense": 334798000, "interest_income": null, "other_non_operating": null, "pretax_income": -24136000, "tax_provision": 13836000, "effective_tax_rate": null, "net_income": -201910000, "net_income_continuing_ops": -202639000, "net_income_to_common": -201910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406493000, "short_term_investments": 5243000, "net_receivables": 885367000, "inventory": 355000, "other_current_assets": null, "total_current_assets": 2235017000, "net_ppe": null, "goodwill": 4118756000, "intangible_assets": 3842362000, "goodwill_and_intangibles": 7961118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10034498000, "total_assets": 12269515000, "short_term_debt": 46105000, "accounts_payable": 49435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1247649000, "long_term_debt": 5277108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22582208000, "total_liabilities": 23829857000, "total_debt": 5323213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13345346000, "total_equity": -11591210000, "shares_outstanding": 85412000, "operating_cash_flow": 966672000, "stock_based_compensation": 10583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345478000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -491799000, "free_cash_flow": 1262996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "746394000", "ebitda": "958345000", "netIncome": "-201910000", "grossProfit": "3792832000", "depreciation": "None", "totalRevenue": "6325780000", "costOfRevenue": "2532948000", "interestIncome": "None", "incomeBeforeTax": "-24136000", "interestExpense": "334798000", "operatingIncome": "690144000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13836000", "reportedCurrency": "USD", "netInterestIncome": "-722931000", "nonInterestIncome": "None", "operatingExpenses": "1788740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2532948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211951000", "sellingGeneralAndAdministrative": "184216000", "netIncomeFromContinuingOperations": "-202639000" }, "balance": { "goodwill": "4118756000", "inventory": "355000", "commonStock": "92000", "currentDebt": "None", "investments": "None", "totalAssets": "12269515000", "longTermDebt": "5277108000", "shortTermDebt": "46105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3842362000", "reportedCurrency": "USD", "retainedEarnings": "-13345346000", "totalLiabilities": "23829857000", "otherCurrentAssets": "1120015000", "totalCurrentAssets": "2235017000", "currentLongTermDebt": "46332000", "longTermInvestments": "72805000", "shortTermInvestments": "5243000", "currentNetReceivables": "885367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10034498000", "currentAccountsPayable": "49435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "502202000", "shortLongTermDebtTotal": "5323440000", "totalShareholderEquity": "-11591210000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1027666000", "totalCurrentLiabilities": "1247649000", "otherNonCurrentLiabilities": "16613704000", "totalNonCurrentLiabilities": "22582208000", "cashAndShortTermInvestments": "406493000", "commonStockSharesOutstanding": "85412000", "intangibleAssetsExcludingGoodwill": "3842362000", "cashAndCashEquivalentsAtCarryingValue": "406493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202639000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "344826000", "operatingCashflow": "966672000", "capitalExpenditures": "296324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-491799000", "cashflowFromInvestment": "-345478000", "stockBasedCompensation": "10583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "530903000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 10897000, "ebitda": 92274000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5099056000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94724, "ticker_id": 6585, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10897000", "ebitda": "92274000", "netIncome": "-95223000", "grossProfit": "427756000", "depreciation": "None", "totalRevenue": "884200000", "costOfRevenue": "456444000", "interestIncome": "None", "incomeBeforeTax": "-95329000", "interestExpense": "95898000", "operatingIncome": "10897000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "289000", "reportedCurrency": "USD", "netInterestIncome": "-95898000", "nonInterestIncome": "None", "operatingExpenses": "416859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81377000", "sellingGeneralAndAdministrative": "426192000", "netIncomeFromContinuingOperations": "-95618000" }, "balance": { "goodwill": "1105449000", "inventory": "None", "commonStock": "154000", "currentDebt": "None", "investments": "None", "totalAssets": "4887856000", "longTermDebt": "4962285000", "shortTermDebt": "136771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1264701000", "reportedCurrency": "USD", "retainedEarnings": "-4908172000", "totalLiabilities": "6809881000", "otherCurrentAssets": "296877000", "totalCurrentAssets": "1285485000", "currentLongTermDebt": "74721000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "853556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602371000", "currentAccountsPayable": "279892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5765835000", "totalShareholderEquity": "-1925384000", "capitalLeaseObligations": "728829000", "otherCurrentLiabilities": "255820000", "totalCurrentLiabilities": "864274000", "otherNonCurrentLiabilities": "235975000", "totalNonCurrentLiabilities": "5945607000", "cashAndShortTermInvestments": "135052000", "commonStockSharesOutstanding": "155789000", "intangibleAssetsExcludingGoodwill": "1264701000", "cashAndCashEquivalentsAtCarryingValue": "135052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95223000", "profitLoss": "None", "dividendPayout": "875000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-92540000", "capitalExpenditures": "21913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19599000", "cashflowFromInvestment": "-23524000", "stockBasedCompensation": "3625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "research_and_development": null, "selling_general_admin": 426192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10897000, "depreciation_amortisation": 81377000, "ebitda": 92274000, "interest_expense": 95898000, "interest_income": null, "other_non_operating": null, "pretax_income": -95329000, "tax_provision": 289000, "effective_tax_rate": null, "net_income": -95223000, "net_income_continuing_ops": -95618000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135052000, "short_term_investments": null, "net_receivables": 853556000, "inventory": null, "other_current_assets": null, "total_current_assets": 1285485000, "net_ppe": null, "goodwill": 1105449000, "intangible_assets": 1264701000, "goodwill_and_intangibles": 2370150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3602371000, "total_assets": 4887856000, "short_term_debt": 136771000, "accounts_payable": 279892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864274000, "long_term_debt": 4962285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5945607000, "total_liabilities": 6809881000, "total_debt": 5099056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4908172000, "total_equity": -1925384000, "shares_outstanding": 155789000, "operating_cash_flow": -92540000, "stock_based_compensation": 3625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23524000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19599000, "free_cash_flow": -70627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10897000", "ebitda": "92274000", "netIncome": "-95223000", "grossProfit": "427756000", "depreciation": "None", "totalRevenue": "884200000", "costOfRevenue": "456444000", "interestIncome": "None", "incomeBeforeTax": "-95329000", "interestExpense": "95898000", "operatingIncome": "10897000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "289000", "reportedCurrency": "USD", "netInterestIncome": "-95898000", "nonInterestIncome": "None", "operatingExpenses": "416859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81377000", "sellingGeneralAndAdministrative": "426192000", "netIncomeFromContinuingOperations": "-95618000" }, "balance": { "goodwill": "1105449000", "inventory": "None", "commonStock": "154000", "currentDebt": "None", "investments": "None", "totalAssets": "4887856000", "longTermDebt": "4962285000", "shortTermDebt": "136771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1264701000", "reportedCurrency": "USD", "retainedEarnings": "-4908172000", "totalLiabilities": "6809881000", "otherCurrentAssets": "296877000", "totalCurrentAssets": "1285485000", "currentLongTermDebt": "74721000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "853556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602371000", "currentAccountsPayable": "279892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5765835000", "totalShareholderEquity": "-1925384000", "capitalLeaseObligations": "728829000", "otherCurrentLiabilities": "255820000", "totalCurrentLiabilities": "864274000", "otherNonCurrentLiabilities": "235975000", "totalNonCurrentLiabilities": "5945607000", "cashAndShortTermInvestments": "135052000", "commonStockSharesOutstanding": "155789000", "intangibleAssetsExcludingGoodwill": "1264701000", "cashAndCashEquivalentsAtCarryingValue": "135052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95223000", "profitLoss": "None", "dividendPayout": "875000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-92540000", "capitalExpenditures": "21913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19599000", "cashflowFromInvestment": "-23524000", "stockBasedCompensation": "3625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81377000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "ebit": 68423000, "ebitda": 156139000, "pretax_income": -31053000, "tax_provision": 10202000, "net_income": -41898000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5114059000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 156255000, "capital_expenditure": 18679000, "free_cash_flow": 174934000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94725, "ticker_id": 6585, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68423000", "ebitda": "156139000", "netIncome": "-41898000", "grossProfit": "660461000", "depreciation": "None", "totalRevenue": "1127227000", "costOfRevenue": "466766000", "interestIncome": "None", "incomeBeforeTax": "-31053000", "interestExpense": "99476000", "operatingIncome": "85701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10202000", "reportedCurrency": "USD", "netInterestIncome": "-99476000", "nonInterestIncome": "None", "operatingExpenses": "574760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87716000", "sellingGeneralAndAdministrative": "761588000", "netIncomeFromContinuingOperations": "-41255000" }, "balance": { "goodwill": "1105496000", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "5599860000", "longTermDebt": "4979662000", "shortTermDebt": "134397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1315217000", "reportedCurrency": "USD", "retainedEarnings": "-4812949000", "totalLiabilities": "7426871000", "otherCurrentAssets": "228960000", "totalCurrentAssets": "1459327000", "currentLongTermDebt": "73429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4140532999", "currentAccountsPayable": "271429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5788251000", "totalShareholderEquity": "-1831640000", "capitalLeaseObligations": "735160000", "otherCurrentLiabilities": "371407000", "totalCurrentLiabilities": "967419000", "otherNonCurrentLiabilities": "245056000", "totalNonCurrentLiabilities": "6459452000", "cashAndShortTermInvestments": "270921000", "commonStockSharesOutstanding": "155187000", "intangibleAssetsExcludingGoodwill": "1315217000", "cashAndCashEquivalentsAtCarryingValue": "270921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41255000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156255000", "capitalExpenditures": "18679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69207000", "cashflowFromInvestment": "-8364000", "stockBasedCompensation": "3441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "research_and_development": null, "selling_general_admin": 761588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68423000, "depreciation_amortisation": 87716000, "ebitda": 156139000, "interest_expense": 99476000, "interest_income": null, "other_non_operating": null, "pretax_income": -31053000, "tax_provision": 10202000, "effective_tax_rate": null, "net_income": -41898000, "net_income_continuing_ops": -41255000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270921000, "short_term_investments": null, "net_receivables": 959446000, "inventory": null, "other_current_assets": null, "total_current_assets": 1459327000, "net_ppe": null, "goodwill": 1105496000, "intangible_assets": 1315217000, "goodwill_and_intangibles": 2420713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4140532999, "total_assets": 5599860000, "short_term_debt": 134397000, "accounts_payable": 271429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967419000, "long_term_debt": 4979662000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6459452000, "total_liabilities": 7426871000, "total_debt": 5114059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4812949000, "total_equity": -1831640000, "shares_outstanding": 155187000, "operating_cash_flow": 156255000, "stock_based_compensation": 3441000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8364000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69207000, "free_cash_flow": 174934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68423000", "ebitda": "156139000", "netIncome": "-41898000", "grossProfit": "660461000", "depreciation": "None", "totalRevenue": "1127227000", "costOfRevenue": "466766000", "interestIncome": "None", "incomeBeforeTax": "-31053000", "interestExpense": "99476000", "operatingIncome": "85701000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10202000", "reportedCurrency": "USD", "netInterestIncome": "-99476000", "nonInterestIncome": "None", "operatingExpenses": "574760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87716000", "sellingGeneralAndAdministrative": "761588000", "netIncomeFromContinuingOperations": "-41255000" }, "balance": { "goodwill": "1105496000", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "5599860000", "longTermDebt": "4979662000", "shortTermDebt": "134397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1315217000", "reportedCurrency": "USD", "retainedEarnings": "-4812949000", "totalLiabilities": "7426871000", "otherCurrentAssets": "228960000", "totalCurrentAssets": "1459327000", "currentLongTermDebt": "73429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "959446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4140532999", "currentAccountsPayable": "271429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5788251000", "totalShareholderEquity": "-1831640000", "capitalLeaseObligations": "735160000", "otherCurrentLiabilities": "371407000", "totalCurrentLiabilities": "967419000", "otherNonCurrentLiabilities": "245056000", "totalNonCurrentLiabilities": "6459452000", "cashAndShortTermInvestments": "270921000", "commonStockSharesOutstanding": "155187000", "intangibleAssetsExcludingGoodwill": "1315217000", "cashAndCashEquivalentsAtCarryingValue": "270921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41255000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156255000", "capitalExpenditures": "18679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69207000", "cashflowFromInvestment": "-8364000", "stockBasedCompensation": "3441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87716000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 997010000, "cost_of_revenue": 399140000, "gross_profit": 597870000, "ebit": 201627000, "ebitda": 291688000, "pretax_income": 99848000, "tax_provision": 165609000, "net_income": -66263999, "net_income_to_common": -66263999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192239000, "total_current_assets": 1354400000, "total_assets": 5088564000, "short_term_debt": 140885000, "long_term_debt": 5046626000, "total_debt": 5187511000, "total_liabilities": 6877271000, "total_equity": -1793080000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2473425000 }, "cash_flow": { "operating_cash_flow": -9549000, "capital_expenditure": 23266000, "free_cash_flow": 13717000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94727, "ticker_id": 6585, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201627000", "ebitda": "291688000", "netIncome": "-66263999", "grossProfit": "597870000", "depreciation": "None", "totalRevenue": "997010000", "costOfRevenue": "399140000", "interestIncome": "None", "incomeBeforeTax": "99848000", "interestExpense": "101779000", "operatingIncome": "-116277000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "165609000", "reportedCurrency": "USD", "netInterestIncome": "-101779000", "nonInterestIncome": "None", "operatingExpenses": "714147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90061000", "sellingGeneralAndAdministrative": "414424000", "netIncomeFromContinuingOperations": "-65761000" }, "balance": { "goodwill": "1105493000", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "5088564000", "longTermDebt": "5046626000", "shortTermDebt": "140885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1367932000", "reportedCurrency": "USD", "retainedEarnings": "-4771051000", "totalLiabilities": "6877271000", "otherCurrentAssets": "316334000", "totalCurrentAssets": "1354400000", "currentLongTermDebt": "73708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "845827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3734164000", "currentAccountsPayable": "218516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5870308000", "totalShareholderEquity": "-1793080000", "capitalLeaseObligations": "749974000", "otherCurrentLiabilities": "492886000", "totalCurrentLiabilities": "852287000", "otherNonCurrentLiabilities": "211662000", "totalNonCurrentLiabilities": "6024984000", "cashAndShortTermInvestments": "192239000", "commonStockSharesOutstanding": "155187000", "intangibleAssetsExcludingGoodwill": "1367932000", "cashAndCashEquivalentsAtCarryingValue": "192239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65761000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9549000", "capitalExpenditures": "23266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16787000", "cashflowFromInvestment": "-17228000", "stockBasedCompensation": "3985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 997010000, "cost_of_revenue": 399140000, "gross_profit": 597870000, "research_and_development": null, "selling_general_admin": 414424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201627000, "depreciation_amortisation": 90061000, "ebitda": 291688000, "interest_expense": 101779000, "interest_income": null, "other_non_operating": null, "pretax_income": 99848000, "tax_provision": 165609000, "effective_tax_rate": null, "net_income": -66263999, "net_income_continuing_ops": -65761000, "net_income_to_common": -66263999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192239000, "short_term_investments": null, "net_receivables": 845827000, "inventory": null, "other_current_assets": null, "total_current_assets": 1354400000, "net_ppe": null, "goodwill": 1105493000, "intangible_assets": 1367932000, "goodwill_and_intangibles": 2473425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3734164000, "total_assets": 5088564000, "short_term_debt": 140885000, "accounts_payable": 218516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852287000, "long_term_debt": 5046626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6024984000, "total_liabilities": 6877271000, "total_debt": 5187511000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4771051000, "total_equity": -1793080000, "shares_outstanding": 155187000, "operating_cash_flow": -9549000, "stock_based_compensation": 3985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17228000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16787000, "free_cash_flow": 13717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201627000", "ebitda": "291688000", "netIncome": "-66263999", "grossProfit": "597870000", "depreciation": "None", "totalRevenue": "997010000", "costOfRevenue": "399140000", "interestIncome": "None", "incomeBeforeTax": "99848000", "interestExpense": "101779000", "operatingIncome": "-116277000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "165609000", "reportedCurrency": "USD", "netInterestIncome": "-101779000", "nonInterestIncome": "None", "operatingExpenses": "714147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "399140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90061000", "sellingGeneralAndAdministrative": "414424000", "netIncomeFromContinuingOperations": "-65761000" }, "balance": { "goodwill": "1105493000", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "5088564000", "longTermDebt": "5046626000", "shortTermDebt": "140885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1367932000", "reportedCurrency": "USD", "retainedEarnings": "-4771051000", "totalLiabilities": "6877271000", "otherCurrentAssets": "316334000", "totalCurrentAssets": "1354400000", "currentLongTermDebt": "73708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "845827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3734164000", "currentAccountsPayable": "218516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5870308000", "totalShareholderEquity": "-1793080000", "capitalLeaseObligations": "749974000", "otherCurrentLiabilities": "492886000", "totalCurrentLiabilities": "852287000", "otherNonCurrentLiabilities": "211662000", "totalNonCurrentLiabilities": "6024984000", "cashAndShortTermInvestments": "192239000", "commonStockSharesOutstanding": "155187000", "intangibleAssetsExcludingGoodwill": "1367932000", "cashAndCashEquivalentsAtCarryingValue": "192239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65761000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9549000", "capitalExpenditures": "23266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16787000", "cashflowFromInvestment": "-17228000", "stockBasedCompensation": "3985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90061000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 933653000, "cost_of_revenue": 391194000, "gross_profit": 542459000, "ebit": 37922000, "ebitda": 128291000, "pretax_income": -65735000, "tax_provision": 18253000, "net_income": -83480000, "net_income_to_common": -83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235932000, "total_current_assets": 1348178000, "total_assets": 5379317000, "short_term_debt": 140489000, "long_term_debt": 5063792000, "total_debt": 5204281000, "total_liabilities": 7105566000, "total_equity": -1730503000, "shares_outstanding": 154275000, "goodwill_and_intangibles": 2735580000 }, "cash_flow": { "operating_cash_flow": 6821000, "capital_expenditure": 19997000, "free_cash_flow": 26818000, "dividends_paid": 868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94728, "ticker_id": 6585, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37922000", "ebitda": "128291000", "netIncome": "-83480000", "grossProfit": "542459000", "depreciation": "None", "totalRevenue": "933653000", "costOfRevenue": "391194000", "interestIncome": "None", "incomeBeforeTax": "-65735000", "interestExpense": "100894000", "operatingIncome": "35370000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "18253000", "reportedCurrency": "USD", "netInterestIncome": "-100894000", "nonInterestIncome": "None", "operatingExpenses": "507089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90369000", "sellingGeneralAndAdministrative": "413082000", "netIncomeFromContinuingOperations": "-83988000" }, "balance": { "goodwill": "1105507000", "inventory": "None", "commonStock": "152000", "currentDebt": "None", "investments": "None", "totalAssets": "5379317000", "longTermDebt": "5063792000", "shortTermDebt": "140489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1630073000", "reportedCurrency": "USD", "retainedEarnings": "-4704787000", "totalLiabilities": "7105566000", "otherCurrentAssets": "233189000", "totalCurrentAssets": "1348178000", "currentLongTermDebt": "73726000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4031139000", "currentAccountsPayable": "217110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5897923000", "totalShareholderEquity": "-1730503000", "capitalLeaseObligations": "760405000", "otherCurrentLiabilities": "362566000", "totalCurrentLiabilities": "899077000", "otherNonCurrentLiabilities": "203555000", "totalNonCurrentLiabilities": "6206489000", "cashAndShortTermInvestments": "235932000", "commonStockSharesOutstanding": "154275000", "intangibleAssetsExcludingGoodwill": "1630073000", "cashAndCashEquivalentsAtCarryingValue": "235932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83988000", "profitLoss": "None", "dividendPayout": "868000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6821000", "capitalExpenditures": "19997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81719000", "cashflowFromInvestment": "-20581000", "stockBasedCompensation": "4659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90369000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 933653000, "cost_of_revenue": 391194000, "gross_profit": 542459000, "research_and_development": null, "selling_general_admin": 413082000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37922000, "depreciation_amortisation": 90369000, "ebitda": 128291000, "interest_expense": 100894000, "interest_income": null, "other_non_operating": null, "pretax_income": -65735000, "tax_provision": 18253000, "effective_tax_rate": null, "net_income": -83480000, "net_income_continuing_ops": -83988000, "net_income_to_common": -83480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235932000, "short_term_investments": null, "net_receivables": 879057000, "inventory": null, "other_current_assets": null, "total_current_assets": 1348178000, "net_ppe": null, "goodwill": 1105507000, "intangible_assets": 1630073000, "goodwill_and_intangibles": 2735580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4031139000, "total_assets": 5379317000, "short_term_debt": 140489000, "accounts_payable": 217110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 899077000, "long_term_debt": 5063792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6206489000, "total_liabilities": 7105566000, "total_debt": 5204281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4704787000, "total_equity": -1730503000, "shares_outstanding": 154275000, "operating_cash_flow": 6821000, "stock_based_compensation": 4659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20581000, "dividends_paid": 868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81719000, "free_cash_flow": 26818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37922000", "ebitda": "128291000", "netIncome": "-83480000", "grossProfit": "542459000", "depreciation": "None", "totalRevenue": "933653000", "costOfRevenue": "391194000", "interestIncome": "None", "incomeBeforeTax": "-65735000", "interestExpense": "100894000", "operatingIncome": "35370000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "18253000", "reportedCurrency": "USD", "netInterestIncome": "-100894000", "nonInterestIncome": "None", "operatingExpenses": "507089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90369000", "sellingGeneralAndAdministrative": "413082000", "netIncomeFromContinuingOperations": "-83988000" }, "balance": { "goodwill": "1105507000", "inventory": "None", "commonStock": "152000", "currentDebt": "None", "investments": "None", "totalAssets": "5379317000", "longTermDebt": "5063792000", "shortTermDebt": "140489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1630073000", "reportedCurrency": "USD", "retainedEarnings": "-4704787000", "totalLiabilities": "7105566000", "otherCurrentAssets": "233189000", "totalCurrentAssets": "1348178000", "currentLongTermDebt": "73726000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4031139000", "currentAccountsPayable": "217110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5897923000", "totalShareholderEquity": "-1730503000", "capitalLeaseObligations": "760405000", "otherCurrentLiabilities": "362566000", "totalCurrentLiabilities": "899077000", "otherNonCurrentLiabilities": "203555000", "totalNonCurrentLiabilities": "6206489000", "cashAndShortTermInvestments": "235932000", "commonStockSharesOutstanding": "154275000", "intangibleAssetsExcludingGoodwill": "1630073000", "cashAndCashEquivalentsAtCarryingValue": "235932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83988000", "profitLoss": "None", "dividendPayout": "868000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6821000", "capitalExpenditures": "19997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81719000", "cashflowFromInvestment": "-20581000", "stockBasedCompensation": "4659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90369000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 807101000, "cost_of_revenue": 356326000, "gross_profit": 450775000, "ebit": -45138000, "ebitda": 46763000, "pretax_income": -145524000, "tax_provision": 135359000, "net_income": -281224000, "net_income_to_common": -281224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167714000, "total_current_assets": 1159561000, "total_assets": 5268093000, "short_term_debt": 91276000, "long_term_debt": 5032066000, "total_debt": 5123342000, "total_liabilities": 6914216000, "total_equity": -1651368000, "shares_outstanding": 152480000, "goodwill_and_intangibles": 2789061000 }, "cash_flow": { "operating_cash_flow": -60944000, "capital_expenditure": 19730000, "free_cash_flow": -41214000, "dividends_paid": 385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94729, "ticker_id": 6585, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45138000", "ebitda": "46763000", "netIncome": "-281224000", "grossProfit": "450775000", "depreciation": "None", "totalRevenue": "807101000", "costOfRevenue": "356326000", "interestIncome": "None", "incomeBeforeTax": "-145524000", "interestExpense": "100386000", "operatingIncome": "-25434000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "135359000", "reportedCurrency": "USD", "netInterestIncome": "-100386000", "nonInterestIncome": "None", "operatingExpenses": "476209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91901000", "sellingGeneralAndAdministrative": "380794000", "netIncomeFromContinuingOperations": "-280883000" }, "balance": { "goodwill": "1105270000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5268093000", "longTermDebt": "5032066000", "shortTermDebt": "91276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1683791000", "reportedCurrency": "USD", "retainedEarnings": "-4621307000", "totalLiabilities": "6914216000", "otherCurrentAssets": "174314000", "totalCurrentAssets": "1159561000", "currentLongTermDebt": "22511000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "817533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108532000", "currentAccountsPayable": "209967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5828911000", "totalShareholderEquity": "-1651368000", "capitalLeaseObligations": "774334000", "otherCurrentLiabilities": "263039000", "totalCurrentLiabilities": "729832000", "otherNonCurrentLiabilities": "207633000", "totalNonCurrentLiabilities": "6184384000", "cashAndShortTermInvestments": "167714000", "commonStockSharesOutstanding": "152480000", "intangibleAssetsExcludingGoodwill": "1683791000", "cashAndCashEquivalentsAtCarryingValue": "167714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280883000", "profitLoss": "None", "dividendPayout": "385000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60944000", "capitalExpenditures": "19730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11038000", "cashflowFromInvestment": "-20067000", "stockBasedCompensation": "7466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807101000, "cost_of_revenue": 356326000, "gross_profit": 450775000, "research_and_development": null, "selling_general_admin": 380794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45138000, "depreciation_amortisation": 91901000, "ebitda": 46763000, "interest_expense": 100386000, "interest_income": null, "other_non_operating": null, "pretax_income": -145524000, "tax_provision": 135359000, "effective_tax_rate": null, "net_income": -281224000, "net_income_continuing_ops": -280883000, "net_income_to_common": -281224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167714000, "short_term_investments": null, "net_receivables": 817533000, "inventory": null, "other_current_assets": null, "total_current_assets": 1159561000, "net_ppe": null, "goodwill": 1105270000, "intangible_assets": 1683791000, "goodwill_and_intangibles": 2789061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4108532000, "total_assets": 5268093000, "short_term_debt": 91276000, "accounts_payable": 209967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729832000, "long_term_debt": 5032066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6184384000, "total_liabilities": 6914216000, "total_debt": 5123342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4621307000, "total_equity": -1651368000, "shares_outstanding": 152480000, "operating_cash_flow": -60944000, "stock_based_compensation": 7466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20067000, "dividends_paid": 385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11038000, "free_cash_flow": -41214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45138000", "ebitda": "46763000", "netIncome": "-281224000", "grossProfit": "450775000", "depreciation": "None", "totalRevenue": "807101000", "costOfRevenue": "356326000", "interestIncome": "None", "incomeBeforeTax": "-145524000", "interestExpense": "100386000", "operatingIncome": "-25434000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "135359000", "reportedCurrency": "USD", "netInterestIncome": "-100386000", "nonInterestIncome": "None", "operatingExpenses": "476209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "356326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91901000", "sellingGeneralAndAdministrative": "380794000", "netIncomeFromContinuingOperations": "-280883000" }, "balance": { "goodwill": "1105270000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5268093000", "longTermDebt": "5032066000", "shortTermDebt": "91276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1683791000", "reportedCurrency": "USD", "retainedEarnings": "-4621307000", "totalLiabilities": "6914216000", "otherCurrentAssets": "174314000", "totalCurrentAssets": "1159561000", "currentLongTermDebt": "22511000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "817533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4108532000", "currentAccountsPayable": "209967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5828911000", "totalShareholderEquity": "-1651368000", "capitalLeaseObligations": "774334000", "otherCurrentLiabilities": "263039000", "totalCurrentLiabilities": "729832000", "otherNonCurrentLiabilities": "207633000", "totalNonCurrentLiabilities": "6184384000", "cashAndShortTermInvestments": "167714000", "commonStockSharesOutstanding": "152480000", "intangibleAssetsExcludingGoodwill": "1683791000", "cashAndCashEquivalentsAtCarryingValue": "167714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280883000", "profitLoss": "None", "dividendPayout": "385000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60944000", "capitalExpenditures": "19730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11038000", "cashflowFromInvestment": "-20067000", "stockBasedCompensation": "7466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91901000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 1118269000, "cost_of_revenue": 455777000, "gross_profit": 662492000, "ebit": -10061000, "ebitda": 88672000, "pretax_income": -102688000, "tax_provision": -134616000, "net_income": 31490000, "net_income_to_common": 31490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259580000, "total_current_assets": 1361842000, "total_assets": 5571696000, "short_term_debt": 92017000, "long_term_debt": 5048968000, "total_debt": 5140985000, "total_liabilities": 6943476000, "total_equity": -1377069000, "shares_outstanding": 148760000, "goodwill_and_intangibles": 2842666000 }, "cash_flow": { "operating_cash_flow": 1212000, "capital_expenditure": 25420000, "free_cash_flow": 26632000, "dividends_paid": 385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94730, "ticker_id": 6585, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10061000", "ebitda": "88672000", "netIncome": "31490000", "grossProfit": "662492000", "depreciation": "None", "totalRevenue": "1118269000", "costOfRevenue": "455777000", "interestIncome": "None", "incomeBeforeTax": "-102688000", "interestExpense": "92627000", "operatingIncome": "104547000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-134616000", "reportedCurrency": "USD", "netInterestIncome": "-92627000", "nonInterestIncome": "None", "operatingExpenses": "557945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98733000", "sellingGeneralAndAdministrative": "385144000", "netIncomeFromContinuingOperations": "31928000" }, "balance": { "goodwill": "1105156000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5571696000", "longTermDebt": "5048968000", "shortTermDebt": "92017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1737510000", "reportedCurrency": "USD", "retainedEarnings": "-4340083000", "totalLiabilities": "6943476000", "otherCurrentAssets": "108934000", "totalCurrentAssets": "1361842000", "currentLongTermDebt": "22501000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "993328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4209854000", "currentAccountsPayable": "253264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5857571000", "totalShareholderEquity": "-1377069000", "capitalLeaseObligations": "786102000", "otherCurrentLiabilities": "370654000", "totalCurrentLiabilities": "870280000", "otherNonCurrentLiabilities": "204744000", "totalNonCurrentLiabilities": "6073196000", "cashAndShortTermInvestments": "259580000", "commonStockSharesOutstanding": "148760000", "intangibleAssetsExcludingGoodwill": "1737510000", "cashAndCashEquivalentsAtCarryingValue": "259580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31928000", "profitLoss": "None", "dividendPayout": "385000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1212000", "capitalExpenditures": "25420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149902000", "cashflowFromInvestment": "-23009000", "stockBasedCompensation": "6690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1118269000, "cost_of_revenue": 455777000, "gross_profit": 662492000, "research_and_development": null, "selling_general_admin": 385144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10061000, "depreciation_amortisation": 98733000, "ebitda": 88672000, "interest_expense": 92627000, "interest_income": null, "other_non_operating": null, "pretax_income": -102688000, "tax_provision": -134616000, "effective_tax_rate": null, "net_income": 31490000, "net_income_continuing_ops": 31928000, "net_income_to_common": 31490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259580000, "short_term_investments": 0, "net_receivables": 993328000, "inventory": null, "other_current_assets": null, "total_current_assets": 1361842000, "net_ppe": null, "goodwill": 1105156000, "intangible_assets": 1737510000, "goodwill_and_intangibles": 2842666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4209854000, "total_assets": 5571696000, "short_term_debt": 92017000, "accounts_payable": 253264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870280000, "long_term_debt": 5048968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6073196000, "total_liabilities": 6943476000, "total_debt": 5140985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4340083000, "total_equity": -1377069000, "shares_outstanding": 148760000, "operating_cash_flow": 1212000, "stock_based_compensation": 6690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23009000, "dividends_paid": 385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149902000, "free_cash_flow": 26632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10061000", "ebitda": "88672000", "netIncome": "31490000", "grossProfit": "662492000", "depreciation": "None", "totalRevenue": "1118269000", "costOfRevenue": "455777000", "interestIncome": "None", "incomeBeforeTax": "-102688000", "interestExpense": "92627000", "operatingIncome": "104547000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-134616000", "reportedCurrency": "USD", "netInterestIncome": "-92627000", "nonInterestIncome": "None", "operatingExpenses": "557945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98733000", "sellingGeneralAndAdministrative": "385144000", "netIncomeFromContinuingOperations": "31928000" }, "balance": { "goodwill": "1105156000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5571696000", "longTermDebt": "5048968000", "shortTermDebt": "92017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1737510000", "reportedCurrency": "USD", "retainedEarnings": "-4340083000", "totalLiabilities": "6943476000", "otherCurrentAssets": "108934000", "totalCurrentAssets": "1361842000", "currentLongTermDebt": "22501000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "993328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4209854000", "currentAccountsPayable": "253264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5857571000", "totalShareholderEquity": "-1377069000", "capitalLeaseObligations": "786102000", "otherCurrentLiabilities": "370654000", "totalCurrentLiabilities": "870280000", "otherNonCurrentLiabilities": "204744000", "totalNonCurrentLiabilities": "6073196000", "cashAndShortTermInvestments": "259580000", "commonStockSharesOutstanding": "148760000", "intangibleAssetsExcludingGoodwill": "1737510000", "cashAndCashEquivalentsAtCarryingValue": "259580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31928000", "profitLoss": "None", "dividendPayout": "385000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1212000", "capitalExpenditures": "25420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149902000", "cashflowFromInvestment": "-23009000", "stockBasedCompensation": "6690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98733000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 1008133000, "cost_of_revenue": 409745000, "gross_profit": 598388000, "ebit": 77132000, "ebitda": 178463000, "pretax_income": -20490000, "tax_provision": 20835000, "net_income": -41265000, "net_income_to_common": -41265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431764000, "total_current_assets": 1508031000, "total_assets": 5779010000, "short_term_debt": 71419000, "long_term_debt": 5220788000, "total_debt": 5292207000, "total_liabilities": 7188431000, "total_equity": -1414657000, "shares_outstanding": 147063000, "goodwill_and_intangibles": 1915275000 }, "cash_flow": { "operating_cash_flow": 102765000, "capital_expenditure": 29420000, "free_cash_flow": 132185000, "dividends_paid": 773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94732, "ticker_id": 6585, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77132000", "ebitda": "178463000", "netIncome": "-41265000", "grossProfit": "598388000", "depreciation": "None", "totalRevenue": "1008133000", "costOfRevenue": "409745000", "interestIncome": "None", "incomeBeforeTax": "-20490000", "interestExpense": "95715000", "operatingIncome": "76720000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20835000", "reportedCurrency": "USD", "netInterestIncome": "-95715000", "nonInterestIncome": "None", "operatingExpenses": "521668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101331000", "sellingGeneralAndAdministrative": "418833000", "netIncomeFromContinuingOperations": "-41325000" }, "balance": { "goodwill": "1105347000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5779010000", "longTermDebt": "5220788000", "shortTermDebt": "71419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "809928000", "reportedCurrency": "USD", "retainedEarnings": "-4371573000", "totalLiabilities": "7188431000", "otherCurrentAssets": "181799000", "totalCurrentAssets": "1508031000", "currentLongTermDebt": "1059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "894468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4270979000", "currentAccountsPayable": "235756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6013941000", "totalShareholderEquity": "-1414657000", "capitalLeaseObligations": "792094000", "otherCurrentLiabilities": "310222000", "totalCurrentLiabilities": "780331000", "otherNonCurrentLiabilities": "193062000", "totalNonCurrentLiabilities": "6408100000", "cashAndShortTermInvestments": "431764000", "commonStockSharesOutstanding": "147063000", "intangibleAssetsExcludingGoodwill": "809928000", "cashAndCashEquivalentsAtCarryingValue": "431764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41325000", "profitLoss": "None", "dividendPayout": "773000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102765000", "capitalExpenditures": "29420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3627000", "cashflowFromInvestment": "-32354000", "stockBasedCompensation": "6739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1008133000, "cost_of_revenue": 409745000, "gross_profit": 598388000, "research_and_development": null, "selling_general_admin": 418833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77132000, "depreciation_amortisation": 101331000, "ebitda": 178463000, "interest_expense": 95715000, "interest_income": null, "other_non_operating": null, "pretax_income": -20490000, "tax_provision": 20835000, "effective_tax_rate": null, "net_income": -41265000, "net_income_continuing_ops": -41325000, "net_income_to_common": -41265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431764000, "short_term_investments": null, "net_receivables": 894468000, "inventory": null, "other_current_assets": null, "total_current_assets": 1508031000, "net_ppe": null, "goodwill": 1105347000, "intangible_assets": 809928000, "goodwill_and_intangibles": 1915275000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4270979000, "total_assets": 5779010000, "short_term_debt": 71419000, "accounts_payable": 235756000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 780331000, "long_term_debt": 5220788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6408100000, "total_liabilities": 7188431000, "total_debt": 5292207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4371573000, "total_equity": -1414657000, "shares_outstanding": 147063000, "operating_cash_flow": 102765000, "stock_based_compensation": 6739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32354000, "dividends_paid": 773000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3627000, "free_cash_flow": 132185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77132000", "ebitda": "178463000", "netIncome": "-41265000", "grossProfit": "598388000", "depreciation": "None", "totalRevenue": "1008133000", "costOfRevenue": "409745000", "interestIncome": "None", "incomeBeforeTax": "-20490000", "interestExpense": "95715000", "operatingIncome": "76720000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20835000", "reportedCurrency": "USD", "netInterestIncome": "-95715000", "nonInterestIncome": "None", "operatingExpenses": "521668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101331000", "sellingGeneralAndAdministrative": "418833000", "netIncomeFromContinuingOperations": "-41325000" }, "balance": { "goodwill": "1105347000", "inventory": "None", "commonStock": "149000", "currentDebt": "None", "investments": "None", "totalAssets": "5779010000", "longTermDebt": "5220788000", "shortTermDebt": "71419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "809928000", "reportedCurrency": "USD", "retainedEarnings": "-4371573000", "totalLiabilities": "7188431000", "otherCurrentAssets": "181799000", "totalCurrentAssets": "1508031000", "currentLongTermDebt": "1059000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "894468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4270979000", "currentAccountsPayable": "235756000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6013941000", "totalShareholderEquity": "-1414657000", "capitalLeaseObligations": "792094000", "otherCurrentLiabilities": "310222000", "totalCurrentLiabilities": "780331000", "otherNonCurrentLiabilities": "193062000", "totalNonCurrentLiabilities": "6408100000", "cashAndShortTermInvestments": "431764000", "commonStockSharesOutstanding": "147063000", "intangibleAssetsExcludingGoodwill": "809928000", "cashAndCashEquivalentsAtCarryingValue": "431764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41325000", "profitLoss": "None", "dividendPayout": "773000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102765000", "capitalExpenditures": "29420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3627000", "cashflowFromInvestment": "-32354000", "stockBasedCompensation": "6739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "773000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101331000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 929092000, "cost_of_revenue": 382049000, "gross_profit": 547043000, "ebit": 10557000, "ebitda": 114913000, "pretax_income": -1005948000, "tax_provision": -23959000, "net_income": -981658000, "net_income_to_common": -981658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364744000, "total_current_assets": 1422342000, "total_assets": 5769168000, "short_term_debt": 73188000, "long_term_debt": 5218194000, "total_debt": 5291382000, "total_liabilities": 7143811000, "total_equity": -1380326000, "shares_outstanding": 151137000, "goodwill_and_intangibles": 2965602000 }, "cash_flow": { "operating_cash_flow": 26729000, "capital_expenditure": 21172000, "free_cash_flow": 47901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94733, "ticker_id": 6585, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10557000", "ebitda": "114913000", "netIncome": "-981658000", "grossProfit": "547043000", "depreciation": "None", "totalRevenue": "929092000", "costOfRevenue": "382049000", "interestIncome": "None", "incomeBeforeTax": "-1005948000", "interestExpense": "95577000", "operatingIncome": "-909667000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-23959000", "reportedCurrency": "USD", "netInterestIncome": "-95577000", "nonInterestIncome": "None", "operatingExpenses": "1456710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104356000", "sellingGeneralAndAdministrative": "431614000", "netIncomeFromContinuingOperations": "-981989000" }, "balance": { "goodwill": "1105244000", "inventory": "1", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "5769168000", "longTermDebt": "5218194000", "shortTermDebt": "73188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1860358000", "reportedCurrency": "USD", "retainedEarnings": "-4330308000", "totalLiabilities": "7143811000", "otherCurrentAssets": "159102000", "totalCurrentAssets": "1422342000", "currentLongTermDebt": "621000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "898496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4346826000", "currentAccountsPayable": "222115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6028652000", "totalShareholderEquity": "-1380326000", "capitalLeaseObligations": "809837000", "otherCurrentLiabilities": "283420000", "totalCurrentLiabilities": "739008000", "otherNonCurrentLiabilities": "174589000", "totalNonCurrentLiabilities": "6404803000", "cashAndShortTermInvestments": "364744000", "commonStockSharesOutstanding": "151137000", "intangibleAssetsExcludingGoodwill": "1860358000", "cashAndCashEquivalentsAtCarryingValue": "364744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-981989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26729000", "capitalExpenditures": "21172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1268000", "cashflowFromInvestment": "-22144000", "stockBasedCompensation": "7234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 929092000, "cost_of_revenue": 382049000, "gross_profit": 547043000, "research_and_development": null, "selling_general_admin": 431614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10557000, "depreciation_amortisation": 104356000, "ebitda": 114913000, "interest_expense": 95577000, "interest_income": null, "other_non_operating": null, "pretax_income": -1005948000, "tax_provision": -23959000, "effective_tax_rate": null, "net_income": -981658000, "net_income_continuing_ops": -981989000, "net_income_to_common": -981658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364744000, "short_term_investments": null, "net_receivables": 898496000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1422342000, "net_ppe": null, "goodwill": 1105244000, "intangible_assets": 1860358000, "goodwill_and_intangibles": 2965602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4346826000, "total_assets": 5769168000, "short_term_debt": 73188000, "accounts_payable": 222115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739008000, "long_term_debt": 5218194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6404803000, "total_liabilities": 7143811000, "total_debt": 5291382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4330308000, "total_equity": -1380326000, "shares_outstanding": 151137000, "operating_cash_flow": 26729000, "stock_based_compensation": 7234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21172000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1268000, "free_cash_flow": 47901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10557000", "ebitda": "114913000", "netIncome": "-981658000", "grossProfit": "547043000", "depreciation": "None", "totalRevenue": "929092000", "costOfRevenue": "382049000", "interestIncome": "None", "incomeBeforeTax": "-1005948000", "interestExpense": "95577000", "operatingIncome": "-909667000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-23959000", "reportedCurrency": "USD", "netInterestIncome": "-95577000", "nonInterestIncome": "None", "operatingExpenses": "1456710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104356000", "sellingGeneralAndAdministrative": "431614000", "netIncomeFromContinuingOperations": "-981989000" }, "balance": { "goodwill": "1105244000", "inventory": "1", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "5769168000", "longTermDebt": "5218194000", "shortTermDebt": "73188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1860358000", "reportedCurrency": "USD", "retainedEarnings": "-4330308000", "totalLiabilities": "7143811000", "otherCurrentAssets": "159102000", "totalCurrentAssets": "1422342000", "currentLongTermDebt": "621000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "898496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4346826000", "currentAccountsPayable": "222115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6028652000", "totalShareholderEquity": "-1380326000", "capitalLeaseObligations": "809837000", "otherCurrentLiabilities": "283420000", "totalCurrentLiabilities": "739008000", "otherNonCurrentLiabilities": "174589000", "totalNonCurrentLiabilities": "6404803000", "cashAndShortTermInvestments": "364744000", "commonStockSharesOutstanding": "151137000", "intangibleAssetsExcludingGoodwill": "1860358000", "cashAndCashEquivalentsAtCarryingValue": "364744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-981989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26729000", "capitalExpenditures": "21172000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1268000", "cashflowFromInvestment": "-22144000", "stockBasedCompensation": "7234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104356000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 799038000, "cost_of_revenue": 341360000, "gross_profit": 457678000, "ebit": 56745000, "ebitda": 161907000, "pretax_income": -38770000, "tax_provision": -20662000, "net_income": -18508000, "net_income_to_common": -18508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361403000, "total_current_assets": 1413072000, "total_assets": 6758312000, "short_term_debt": 74064000, "long_term_debt": 5216503000, "total_debt": 5290567000, "total_liabilities": 7156886000, "total_equity": -404974000, "shares_outstanding": 149795000, "goodwill_and_intangibles": 3947064000 }, "cash_flow": { "operating_cash_flow": -59277000, "capital_expenditure": 21582000, "free_cash_flow": -37695000, "dividends_paid": 3397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94734, "ticker_id": 6585, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56745000", "ebitda": "161907000", "netIncome": "-18508000", "grossProfit": "457678000", "depreciation": "None", "totalRevenue": "799038000", "costOfRevenue": "341360000", "interestIncome": "None", "incomeBeforeTax": "-38770000", "interestExpense": "95515000", "operatingIncome": "-34708000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20662000", "reportedCurrency": "USD", "netInterestIncome": "-95515000", "nonInterestIncome": "None", "operatingExpenses": "492386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105162000", "sellingGeneralAndAdministrative": "385144000", "netIncomeFromContinuingOperations": "-18108000" }, "balance": { "goodwill": "1721349000", "inventory": "1", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6758312000", "longTermDebt": "5216503000", "shortTermDebt": "74064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2225715000", "reportedCurrency": "USD", "retainedEarnings": "-3348650000", "totalLiabilities": "7156886000", "otherCurrentAssets": "173316000", "totalCurrentAssets": "1413072000", "currentLongTermDebt": "289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5345240000", "currentAccountsPayable": "215410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6039932000", "totalShareholderEquity": "-404974000", "capitalLeaseObligations": "823140000", "otherCurrentLiabilities": "249274000", "totalCurrentLiabilities": "702058000", "otherNonCurrentLiabilities": "173281000", "totalNonCurrentLiabilities": "6454828000", "cashAndShortTermInvestments": "361403000", "commonStockSharesOutstanding": "149795000", "intangibleAssetsExcludingGoodwill": "2225715000", "cashAndCashEquivalentsAtCarryingValue": "361403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18108000", "profitLoss": "None", "dividendPayout": "3397000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-59277000", "capitalExpenditures": "21582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3548000", "cashflowFromInvestment": "78015000", "stockBasedCompensation": "7947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 799038000, "cost_of_revenue": 341360000, "gross_profit": 457678000, "research_and_development": null, "selling_general_admin": 385144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56745000, "depreciation_amortisation": 105162000, "ebitda": 161907000, "interest_expense": 95515000, "interest_income": null, "other_non_operating": null, "pretax_income": -38770000, "tax_provision": -20662000, "effective_tax_rate": null, "net_income": -18508000, "net_income_continuing_ops": -18108000, "net_income_to_common": -18508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361403000, "short_term_investments": null, "net_receivables": 878353000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1413072000, "net_ppe": null, "goodwill": 1721349000, "intangible_assets": 2225715000, "goodwill_and_intangibles": 3947064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5345240000, "total_assets": 6758312000, "short_term_debt": 74064000, "accounts_payable": 215410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702058000, "long_term_debt": 5216503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6454828000, "total_liabilities": 7156886000, "total_debt": 5290567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3348650000, "total_equity": -404974000, "shares_outstanding": 149795000, "operating_cash_flow": -59277000, "stock_based_compensation": 7947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 78015000, "dividends_paid": 3397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3548000, "free_cash_flow": -37695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56745000", "ebitda": "161907000", "netIncome": "-18508000", "grossProfit": "457678000", "depreciation": "None", "totalRevenue": "799038000", "costOfRevenue": "341360000", "interestIncome": "None", "incomeBeforeTax": "-38770000", "interestExpense": "95515000", "operatingIncome": "-34708000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20662000", "reportedCurrency": "USD", "netInterestIncome": "-95515000", "nonInterestIncome": "None", "operatingExpenses": "492386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "341360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105162000", "sellingGeneralAndAdministrative": "385144000", "netIncomeFromContinuingOperations": "-18108000" }, "balance": { "goodwill": "1721349000", "inventory": "1", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6758312000", "longTermDebt": "5216503000", "shortTermDebt": "74064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2225715000", "reportedCurrency": "USD", "retainedEarnings": "-3348650000", "totalLiabilities": "7156886000", "otherCurrentAssets": "173316000", "totalCurrentAssets": "1413072000", "currentLongTermDebt": "289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5345240000", "currentAccountsPayable": "215410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6039932000", "totalShareholderEquity": "-404974000", "capitalLeaseObligations": "823140000", "otherCurrentLiabilities": "249274000", "totalCurrentLiabilities": "702058000", "otherNonCurrentLiabilities": "173281000", "totalNonCurrentLiabilities": "6454828000", "cashAndShortTermInvestments": "361403000", "commonStockSharesOutstanding": "149795000", "intangibleAssetsExcludingGoodwill": "2225715000", "cashAndCashEquivalentsAtCarryingValue": "361403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18108000", "profitLoss": "None", "dividendPayout": "3397000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-59277000", "capitalExpenditures": "21582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3548000", "cashflowFromInvestment": "78015000", "stockBasedCompensation": "7947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105162000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 1066783000, "cost_of_revenue": 414556000, "gross_profit": 652227000, "ebit": 1021144000, "ebitda": 1126599000, "pretax_income": -18850000, "tax_provision": -32825000, "net_income": 13123000, "net_income_to_common": 13123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346382000, "total_current_assets": 1506916000, "total_assets": 6952611000, "short_term_debt": 74172000, "long_term_debt": 5214810000, "total_debt": 5288982000, "total_liabilities": 7337369000, "total_equity": -394155000, "shares_outstanding": 144663000, "goodwill_and_intangibles": 4008672000 }, "cash_flow": { "operating_cash_flow": 154104000, "capital_expenditure": 12214000, "free_cash_flow": 166318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94735, "ticker_id": 6585, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1021144000", "ebitda": "1126599000", "netIncome": "13123000", "grossProfit": "652227000", "depreciation": "None", "totalRevenue": "1066783000", "costOfRevenue": "414556000", "interestIncome": "None", "incomeBeforeTax": "-18850000", "interestExpense": "96116000", "operatingIncome": "79780000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32825000", "reportedCurrency": "USD", "netInterestIncome": "-96116000", "nonInterestIncome": "None", "operatingExpenses": "572447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105455000", "sellingGeneralAndAdministrative": "465969000", "netIncomeFromContinuingOperations": "13975000" }, "balance": { "goodwill": "1721483000", "inventory": "1", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6952611000", "longTermDebt": "5214810000", "shortTermDebt": "74172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2287189000", "reportedCurrency": "USD", "retainedEarnings": "-3330142000", "totalLiabilities": "7337369000", "otherCurrentAssets": "119320000", "totalCurrentAssets": "1506916000", "currentLongTermDebt": "340000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1041214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5445695000", "currentAccountsPayable": "236162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6051802000", "totalShareholderEquity": "-394155000", "capitalLeaseObligations": "836652000", "otherCurrentLiabilities": "379562000", "totalCurrentLiabilities": "848436000", "otherNonCurrentLiabilities": "171535000", "totalNonCurrentLiabilities": "6488933000", "cashAndShortTermInvestments": "346382000", "commonStockSharesOutstanding": "144663000", "intangibleAssetsExcludingGoodwill": "2287189000", "cashAndCashEquivalentsAtCarryingValue": "346382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13975000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-88893000", "operatingCashflow": "154104000", "capitalExpenditures": "12214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10201000", "cashflowFromInvestment": "-11343000", "stockBasedCompensation": "7765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1066783000, "cost_of_revenue": 414556000, "gross_profit": 652227000, "research_and_development": null, "selling_general_admin": 465969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1021144000, "depreciation_amortisation": 105455000, "ebitda": 1126599000, "interest_expense": 96116000, "interest_income": null, "other_non_operating": null, "pretax_income": -18850000, "tax_provision": -32825000, "effective_tax_rate": null, "net_income": 13123000, "net_income_continuing_ops": 13975000, "net_income_to_common": 13123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346382000, "short_term_investments": null, "net_receivables": 1041214000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1506916000, "net_ppe": null, "goodwill": 1721483000, "intangible_assets": 2287189000, "goodwill_and_intangibles": 4008672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5445695000, "total_assets": 6952611000, "short_term_debt": 74172000, "accounts_payable": 236162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848436000, "long_term_debt": 5214810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6488933000, "total_liabilities": 7337369000, "total_debt": 5288982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3330142000, "total_equity": -394155000, "shares_outstanding": 144663000, "operating_cash_flow": 154104000, "stock_based_compensation": 7765000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10201000, "free_cash_flow": 166318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1021144000", "ebitda": "1126599000", "netIncome": "13123000", "grossProfit": "652227000", "depreciation": "None", "totalRevenue": "1066783000", "costOfRevenue": "414556000", "interestIncome": "None", "incomeBeforeTax": "-18850000", "interestExpense": "96116000", "operatingIncome": "79780000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32825000", "reportedCurrency": "USD", "netInterestIncome": "-96116000", "nonInterestIncome": "None", "operatingExpenses": "572447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105455000", "sellingGeneralAndAdministrative": "465969000", "netIncomeFromContinuingOperations": "13975000" }, "balance": { "goodwill": "1721483000", "inventory": "1", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6952611000", "longTermDebt": "5214810000", "shortTermDebt": "74172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2287189000", "reportedCurrency": "USD", "retainedEarnings": "-3330142000", "totalLiabilities": "7337369000", "otherCurrentAssets": "119320000", "totalCurrentAssets": "1506916000", "currentLongTermDebt": "340000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1041214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5445695000", "currentAccountsPayable": "236162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6051802000", "totalShareholderEquity": "-394155000", "capitalLeaseObligations": "836652000", "otherCurrentLiabilities": "379562000", "totalCurrentLiabilities": "848436000", "otherNonCurrentLiabilities": "171535000", "totalNonCurrentLiabilities": "6488933000", "cashAndShortTermInvestments": "346382000", "commonStockSharesOutstanding": "144663000", "intangibleAssetsExcludingGoodwill": "2287189000", "cashAndCashEquivalentsAtCarryingValue": "346382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13975000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-88893000", "operatingCashflow": "154104000", "capitalExpenditures": "12214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10201000", "cashflowFromInvestment": "-11343000", "stockBasedCompensation": "7765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105455000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 952989000, "cost_of_revenue": 379997000, "gross_profit": 572992000, "ebit": 72735000, "ebitda": 179186000, "pretax_income": -18230000, "tax_provision": -9261000, "net_income": -9053000, "net_income_to_common": -9053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213479000, "total_current_assets": 1349000000, "total_assets": 6877500000, "short_term_debt": 151508000, "long_term_debt": 5228316000, "total_debt": 5379824000, "total_liabilities": 7284300000, "total_equity": -415689000, "shares_outstanding": 149695000, "goodwill_and_intangibles": 4068331000 }, "cash_flow": { "operating_cash_flow": 96169000, "capital_expenditure": 28518000, "free_cash_flow": 124687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94737, "ticker_id": 6585, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72735000", "ebitda": "179186000", "netIncome": "-9053000", "grossProfit": "572992000", "depreciation": "None", "totalRevenue": "952989000", "costOfRevenue": "379997000", "interestIncome": "None", "incomeBeforeTax": "-18230000", "interestExpense": "99509000", "operatingIncome": "68965000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-9261000", "reportedCurrency": "USD", "netInterestIncome": "-99509000", "nonInterestIncome": "None", "operatingExpenses": "504027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106451000", "sellingGeneralAndAdministrative": "393628000", "netIncomeFromContinuingOperations": "-8969000" }, "balance": { "goodwill": "1721223000", "inventory": "136693000", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6877500000", "longTermDebt": "5228316000", "shortTermDebt": "151508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2347108000", "reportedCurrency": "USD", "retainedEarnings": "-3343265000", "totalLiabilities": "7284300000", "otherCurrentAssets": "151593000", "totalCurrentAssets": "1349000000", "currentLongTermDebt": "390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "983927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5528500000", "currentAccountsPayable": "179707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6151892000", "totalShareholderEquity": "-415689000", "capitalLeaseObligations": "847627000", "otherCurrentLiabilities": "239472000", "totalCurrentLiabilities": "742660000", "otherNonCurrentLiabilities": "164048000", "totalNonCurrentLiabilities": "6541679000", "cashAndShortTermInvestments": "213479000", "commonStockSharesOutstanding": "149695000", "intangibleAssetsExcludingGoodwill": "2347108000", "cashAndCashEquivalentsAtCarryingValue": "213479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "48517000", "operatingCashflow": "96169000", "capitalExpenditures": "28518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67082000", "cashflowFromInvestment": "19269000", "stockBasedCompensation": "7734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 952989000, "cost_of_revenue": 379997000, "gross_profit": 572992000, "research_and_development": null, "selling_general_admin": 393628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72735000, "depreciation_amortisation": 106451000, "ebitda": 179186000, "interest_expense": 99509000, "interest_income": null, "other_non_operating": null, "pretax_income": -18230000, "tax_provision": -9261000, "effective_tax_rate": null, "net_income": -9053000, "net_income_continuing_ops": -8969000, "net_income_to_common": -9053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213479000, "short_term_investments": null, "net_receivables": 983927000, "inventory": 136693000, "other_current_assets": null, "total_current_assets": 1349000000, "net_ppe": null, "goodwill": 1721223000, "intangible_assets": 2347108000, "goodwill_and_intangibles": 4068331000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5528500000, "total_assets": 6877500000, "short_term_debt": 151508000, "accounts_payable": 179707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742660000, "long_term_debt": 5228316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6541679000, "total_liabilities": 7284300000, "total_debt": 5379824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3343265000, "total_equity": -415689000, "shares_outstanding": 149695000, "operating_cash_flow": 96169000, "stock_based_compensation": 7734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67082000, "free_cash_flow": 124687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72735000", "ebitda": "179186000", "netIncome": "-9053000", "grossProfit": "572992000", "depreciation": "None", "totalRevenue": "952989000", "costOfRevenue": "379997000", "interestIncome": "None", "incomeBeforeTax": "-18230000", "interestExpense": "99509000", "operatingIncome": "68965000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-9261000", "reportedCurrency": "USD", "netInterestIncome": "-99509000", "nonInterestIncome": "None", "operatingExpenses": "504027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106451000", "sellingGeneralAndAdministrative": "393628000", "netIncomeFromContinuingOperations": "-8969000" }, "balance": { "goodwill": "1721223000", "inventory": "136693000", "commonStock": "146000", "currentDebt": "None", "investments": "None", "totalAssets": "6877500000", "longTermDebt": "5228316000", "shortTermDebt": "151508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2347108000", "reportedCurrency": "USD", "retainedEarnings": "-3343265000", "totalLiabilities": "7284300000", "otherCurrentAssets": "151593000", "totalCurrentAssets": "1349000000", "currentLongTermDebt": "390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "983927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5528500000", "currentAccountsPayable": "179707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6151892000", "totalShareholderEquity": "-415689000", "capitalLeaseObligations": "847627000", "otherCurrentLiabilities": "239472000", "totalCurrentLiabilities": "742660000", "otherNonCurrentLiabilities": "164048000", "totalNonCurrentLiabilities": "6541679000", "cashAndShortTermInvestments": "213479000", "commonStockSharesOutstanding": "149695000", "intangibleAssetsExcludingGoodwill": "2347108000", "cashAndCashEquivalentsAtCarryingValue": "213479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "48517000", "operatingCashflow": "96169000", "capitalExpenditures": "28518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67082000", "cashflowFromInvestment": "19269000", "stockBasedCompensation": "7734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106451000", "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": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "income_statement": { "revenue": 920014000, "cost_of_revenue": 355061000, "gross_profit": 564953000, "ebit": 63376000, "ebitda": 171441000, "pretax_income": -979339000, "tax_provision": -96357000, "net_income": -884470000, "net_income_to_common": -884470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165325000, "total_current_assets": 1336392000, "total_assets": 6983810000, "short_term_debt": 76189000, "long_term_debt": 5315955000, "total_debt": 5392144000, "total_liabilities": 7387268000, "total_equity": -413809000, "shares_outstanding": 149179000, "goodwill_and_intangibles": 4130260000 }, "cash_flow": { "operating_cash_flow": 56772000, "capital_expenditure": 22773000, "free_cash_flow": 79545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 94738, "ticker_id": 6585, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:25:18.120739+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63376000", "ebitda": "171441000", "netIncome": "-884470000", "grossProfit": "564953000", "depreciation": "None", "totalRevenue": "920014000", "costOfRevenue": "355061000", "interestIncome": "None", "incomeBeforeTax": "-979339000", "interestExpense": "98693000", "operatingIncome": "-897194000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-96357000", "reportedCurrency": "USD", "netInterestIncome": "-98693000", "nonInterestIncome": "None", "operatingExpenses": "1462147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16548000", "costofGoodsAndServicesSold": "355061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108065000", "sellingGeneralAndAdministrative": "393773000", "netIncomeFromContinuingOperations": "-882982000" }, "balance": { "goodwill": "1721410000", "inventory": "127388000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "6983810000", "longTermDebt": "5315955000", "shortTermDebt": "76189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2408850000", "reportedCurrency": "USD", "retainedEarnings": "-3334212000", "totalLiabilities": "7387268000", "otherCurrentAssets": "166260000", "totalCurrentAssets": "1336392000", "currentLongTermDebt": "440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1004807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5647418000", "currentAccountsPayable": "199947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1350407000", "shortLongTermDebtTotal": "6154931000", "totalShareholderEquity": "-413809000", "capitalLeaseObligations": "838536000", "otherCurrentLiabilities": "294583000", "totalCurrentLiabilities": "730818000", "otherNonCurrentLiabilities": "152254000", "totalNonCurrentLiabilities": "6656450000", "cashAndShortTermInvestments": "165325000", "commonStockSharesOutstanding": "149179000", "intangibleAssetsExcludingGoodwill": "2408850000", "cashAndCashEquivalentsAtCarryingValue": "165325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-882982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "40376000", "operatingCashflow": "56772000", "capitalExpenditures": "22773000", "changeInReceivables": "-80698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58937000", "cashflowFromInvestment": "-20839000", "stockBasedCompensation": "8947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23004000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 920014000, "cost_of_revenue": 355061000, "gross_profit": 564953000, "research_and_development": null, "selling_general_admin": 393773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63376000, "depreciation_amortisation": 108065000, "ebitda": 171441000, "interest_expense": 98693000, "interest_income": null, "other_non_operating": null, "pretax_income": -979339000, "tax_provision": -96357000, "effective_tax_rate": null, "net_income": -884470000, "net_income_continuing_ops": -882982000, "net_income_to_common": -884470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165325000, "short_term_investments": null, "net_receivables": 1004807000, "inventory": 127388000, "other_current_assets": null, "total_current_assets": 1336392000, "net_ppe": null, "goodwill": 1721410000, "intangible_assets": 2408850000, "goodwill_and_intangibles": 4130260000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5647418000, "total_assets": 6983810000, "short_term_debt": 76189000, "accounts_payable": 199947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730818000, "long_term_debt": 5315955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6656450000, "total_liabilities": 7387268000, "total_debt": 5392144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3334212000, "total_equity": -413809000, "shares_outstanding": 149179000, "operating_cash_flow": 56772000, "stock_based_compensation": 8947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58937000, "free_cash_flow": 79545000, "net_change_in_cash": -23004000 }, "raw_data": { "income": { "ebit": "63376000", "ebitda": "171441000", "netIncome": "-884470000", "grossProfit": "564953000", "depreciation": "None", "totalRevenue": "920014000", "costOfRevenue": "355061000", "interestIncome": "None", "incomeBeforeTax": "-979339000", "interestExpense": "98693000", "operatingIncome": "-897194000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-96357000", "reportedCurrency": "USD", "netInterestIncome": "-98693000", "nonInterestIncome": "None", "operatingExpenses": "1462147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16548000", "costofGoodsAndServicesSold": "355061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108065000", "sellingGeneralAndAdministrative": "393773000", "netIncomeFromContinuingOperations": "-882982000" }, "balance": { "goodwill": "1721410000", "inventory": "127388000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "6983810000", "longTermDebt": "5315955000", "shortTermDebt": "76189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2408850000", "reportedCurrency": "USD", "retainedEarnings": "-3334212000", "totalLiabilities": "7387268000", "otherCurrentAssets": "166260000", "totalCurrentAssets": "1336392000", "currentLongTermDebt": "440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1004807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5647418000", "currentAccountsPayable": "199947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1350407000", "shortLongTermDebtTotal": "6154931000", "totalShareholderEquity": "-413809000", "capitalLeaseObligations": "838536000", "otherCurrentLiabilities": "294583000", "totalCurrentLiabilities": "730818000", "otherNonCurrentLiabilities": "152254000", "totalNonCurrentLiabilities": "6656450000", "cashAndShortTermInvestments": "165325000", "commonStockSharesOutstanding": "149179000", "intangibleAssetsExcludingGoodwill": "2408850000", "cashAndCashEquivalentsAtCarryingValue": "165325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-882982000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "40376000", "operatingCashflow": "56772000", "capitalExpenditures": "22773000", "changeInReceivables": "-80698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58937000", "cashflowFromInvestment": "-20839000", "stockBasedCompensation": "8947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23004000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108065000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }