{ "ticker": { "uuid": "a339521e-2431-4a21-b984-ce4b6c1d027d", "symbol": "LDI", "name": "Loandepot Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/a339521e-2431-4a21-b984-ce4b6c1d027d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a339521e-2431-4a21-b984-ce4b6c1d027d/" }, "ticker_metadata": { "id": 2465, "uuid": "a339521e-2431-4a21-b984-ce4b6c1d027d", "symbol": "LDI", "name": "Loandepot Inc", "asset_type": "equity", "market_cap": 849631000, "stock_exchange_id": 3, "industry": "Mortgage Finance", "sector": "Financial Services", "description": "LoanDepot, Inc. is dedicated to the origination and servicing of conventional and government mortgage loans in the United States. The company is headquartered in Foothill Ranch, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a339521e-2431-4a21-b984-ce4b6c1d027d", "symbol": "LDI", "name": "Loandepot Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/a339521e-2431-4a21-b984-ce4b6c1d027d/", "api_url": "https://sharemaestro.com/factors/api/tickers/a339521e-2431-4a21-b984-ce4b6c1d027d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.04, "value": 0.23, "quality": 0.06, "momentum": 0.22, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.18, "market_cap": 270175548.22, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0122, "shareholder_yield": 0.007, "roe": -0.383, "piotroski_f_score": 4, "momentum_12_1": 0.0769, "volatility_252d": 1.063 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.063217+00:00", "batch_id": "" }, "size": { "price_close": 1.18, "market_cap": 270175548.22, "market_cap_usd": 270175548.22, "enterprise_value": 5284180548.22, "shares_outstanding": 228962329, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3226, "ptbv_ratio": null, "ps_ratio": 0.1873, "pcf_ratio": null, "pfcf_ratio": -0.404, "ev_ebitda": 81.9342, "ev_ebit": 153.3691, "ev_sales": 3.6623, "ev_fcf": -7.9008, "earnings_yield": null, "fcf_yield": -0.1266, "price_to_sales": 0.1873, "price_to_book": 1.3226, "price_to_cashflow": null, "ebitda_to_ev": 0.0122, "sales_yield": 0.2731 }, "yield": { "dividend_yield": 0.007, "buyback_yield": 0, "shareholder_yield": 0.007, "debt_paydown_yield": null, "total_yield": 0.007 }, "quality": { "gross_margin": 0.8179, "operating_margin": 0.0239, "net_margin": -0.0542, "ebitda_margin": 0.0447, "fcf_margin": -0.4635, "roe": -0.383, "roa": -0.0108, "roic": 0.005, "roc_greenblatt": null, "asset_turnover": 0.1991, "cash_conversion": 8.5486, "accruals_ratio": 0.0854, "sbc_to_revenue": 0.0089, "piotroski_f_score": 4, "altman_z_score": -0.3937, "earnings_stability_5y": 0.6807, "revenue_stability_5y": 0.6545, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1629, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 33.824, "net_debt_to_ebitda": 77.7449, "debt_to_assets": 0.7412, "interest_coverage": 0.1049, "current_ratio": 0.1047, "quick_ratio": 0.1047, "net_debt": 5014005000, "local_beta": 0.0006, "volatility_252d": 1.063, "volatility_60d": 1.9802, "max_drawdown_12m": -0.7237, "risk_adjusted_momentum": 0.0724 }, "growth": { "revenue_growth_1y": 0.254, "revenue_growth_3y_cagr": 0.0286, "revenue_growth_5y_cagr": -0.1877, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.244, "revenue_growth": 0.254, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1571, "price_return_3m": -0.3333, "price_return_6m": -0.5678, "price_return_9m": -0.5917, "price_return_12m": -0.0923, "price_return_12m_ex1m": 0.0769, "momentum_6m": -0.5678, "momentum_12m": -0.0923, "momentum_12_1": 0.0769, "distance_from_52w_high": -0.7237, "distance_from_52w_low": 0, "relative_strength": -0.1923 }, "raw_ttm": { "revenue_ttm": 1442856000, "gross_profit_ttm": 1180174000, "ebit_ttm": 34454000, "ebitda_ttm": 64493000, "net_income_ttm": -78237000, "eps_diluted_ttm": -0.3417, "operating_cash_flow_ttm": -696969000, "capital_expenditure_ttm": 28153000, "fcf_ttm": -668816000, "dividends_paid_ttm": 1891000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 328460000, "cash_and_equivalents": 357188000, "total_current_assets": 357188000, "total_current_liabilities": 3413156000, "net_ppe": null, "total_assets": 7246519000, "total_debt": 5371193000, "total_equity": 204270000, "net_working_capital": 0, "book_value_per_share": 0.8922, "retained_earnings": -651749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1486965000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 89, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 10, "rank_fcf_margin": 93, "rank_piotroski": 80, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 70 }, "composites": { "value_composite": 77, "quality_composite": 94, "momentum_composite": 78, "growth_composite": 19, "yield_composite": 34, "svqf_composite": 30, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.1175, "os_score": 0.04, "value_percentile": 0.23, "quality_percentile": 0.06, "momentum_percentile": 0.22, "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": 20, "small_cap_core_rank": 39, "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": 4463, "ticker_id": 2465, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.063217+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.18, "market_cap": 270175548.22, "market_cap_usd": 270175548.22, "enterprise_value": 5284180548.22, "shares_outstanding": 228962329, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.32263939, "ptbv_ratio": null, "ps_ratio": 0.18725053, "pcf_ratio": null, "pfcf_ratio": -0.40396095, "ev_ebitda": 81.9341719, "ev_ebit": 153.36914577, "ev_sales": 3.66230625, "ev_fcf": -7.90079865, "earnings_yield": null, "fcf_yield": -0.12656948, "dividend_yield": 0.00699915, "buyback_yield": 0, "shareholder_yield": 0.00699915, "debt_paydown_yield": null, "total_yield": 0.00699915, "gross_margin": 0.81794302, "operating_margin": 0.02387903, "net_margin": -0.05422371, "ebitda_margin": 0.04469815, "fcf_margin": -0.46353621, "roe": -0.38300778, "roa": -0.01079649, "roic": 0.00495192, "roc_greenblatt": null, "asset_turnover": 0.19911022, "cash_conversion": 8.54858954, "accruals_ratio": 0.08538334, "sbc_to_revenue": 0.0089406, "debt_to_equity": 33.82397317, "net_debt_to_ebitda": 77.74494906, "debt_to_assets": 0.74121009, "interest_coverage": 0.10489557, "current_ratio": 0.10465036, "quick_ratio": 0.10465036, "net_debt": 5014005000, "revenue_growth_1y": 0.25404564, "revenue_growth_3y_cagr": 0.02855999, "revenue_growth_5y_cagr": -0.18767703, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.24399003, "piotroski_f_score": 4, "altman_z_score": -0.39371138, "earnings_stability_5y": 0.680684, "revenue_stability_5y": 0.654466, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15714286, "price_return_3m": -0.33333333, "price_return_6m": -0.56776557, "price_return_9m": -0.5916955, "price_return_12m": -0.09230769, "price_return_12m_ex1m": 0.07692308, "distance_from_52w_high": -0.7236534, "distance_from_52w_low": 0, "relative_strength": -0.19227127, "local_beta": 0.0006, "volatility_252d": 1.06295, "volatility_60d": 1.980237, "max_drawdown_12m": -0.7236534, "revenue_ttm": 1442856000, "gross_profit_ttm": 1180174000, "ebit_ttm": 34454000, "ebitda_ttm": 64493000, "net_income_ttm": -78237000, "eps_diluted_ttm": -0.3417025, "operating_cash_flow_ttm": -696969000, "capital_expenditure_ttm": 28153000, "fcf_ttm": -668816000, "dividends_paid_ttm": 1891000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 328460000, "cash_and_equivalents": 357188000, "total_current_assets": 357188000, "total_current_liabilities": 3413156000, "net_ppe": null, "total_assets": 7246519000, "total_debt": 5371193000, "total_equity": 204270000, "net_working_capital": 0, "book_value_per_share": 0.8921555, "retained_earnings": -651749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1486965000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 89, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 10, "rank_fcf_margin": 93, "rank_piotroski": 80, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 70, "value_composite": 77, "quality_composite": 94, "momentum_composite": 78, "growth_composite": 19, "yield_composite": 34, "svqf_composite": 30, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 39, "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": 1.18, "os": 0.04, "value": 0.23, "quality": 0.06, "momentum": 0.22, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.007, "roe": -0.383, "momentum_12_1": 0.0769, "complete_fields": { "id": 4463, "ticker_id": 2465, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.063217+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.18, "market_cap": 270175548.22, "market_cap_usd": 270175548.22, "enterprise_value": 5284180548.22, "shares_outstanding": 228962329, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.32263939, "ptbv_ratio": null, "ps_ratio": 0.18725053, "pcf_ratio": null, "pfcf_ratio": -0.40396095, "ev_ebitda": 81.9341719, "ev_ebit": 153.36914577, "ev_sales": 3.66230625, "ev_fcf": -7.90079865, "earnings_yield": null, "fcf_yield": -0.12656948, "dividend_yield": 0.00699915, "buyback_yield": 0, "shareholder_yield": 0.00699915, "debt_paydown_yield": null, "total_yield": 0.00699915, "gross_margin": 0.81794302, "operating_margin": 0.02387903, "net_margin": -0.05422371, "ebitda_margin": 0.04469815, "fcf_margin": -0.46353621, "roe": -0.38300778, "roa": -0.01079649, "roic": 0.00495192, "roc_greenblatt": null, "asset_turnover": 0.19911022, "cash_conversion": 8.54858954, "accruals_ratio": 0.08538334, "sbc_to_revenue": 0.0089406, "debt_to_equity": 33.82397317, "net_debt_to_ebitda": 77.74494906, "debt_to_assets": 0.74121009, "interest_coverage": 0.10489557, "current_ratio": 0.10465036, "quick_ratio": 0.10465036, "net_debt": 5014005000, "revenue_growth_1y": 0.25404564, "revenue_growth_3y_cagr": 0.02855999, "revenue_growth_5y_cagr": -0.18767703, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.24399003, "piotroski_f_score": 4, "altman_z_score": -0.39371138, "earnings_stability_5y": 0.680684, "revenue_stability_5y": 0.654466, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15714286, "price_return_3m": -0.33333333, "price_return_6m": -0.56776557, "price_return_9m": -0.5916955, "price_return_12m": -0.09230769, "price_return_12m_ex1m": 0.07692308, "distance_from_52w_high": -0.7236534, "distance_from_52w_low": 0, "relative_strength": -0.19227127, "local_beta": 0.0006, "volatility_252d": 1.06295, "volatility_60d": 1.980237, "max_drawdown_12m": -0.7236534, "revenue_ttm": 1442856000, "gross_profit_ttm": 1180174000, "ebit_ttm": 34454000, "ebitda_ttm": 64493000, "net_income_ttm": -78237000, "eps_diluted_ttm": -0.3417025, "operating_cash_flow_ttm": -696969000, "capital_expenditure_ttm": 28153000, "fcf_ttm": -668816000, "dividends_paid_ttm": 1891000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 328460000, "cash_and_equivalents": 357188000, "total_current_assets": 357188000, "total_current_liabilities": 3413156000, "net_ppe": null, "total_assets": 7246519000, "total_debt": 5371193000, "total_equity": 204270000, "net_working_capital": 0, "book_value_per_share": 0.8921555, "retained_earnings": -651749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1486965000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 50, "rank_ev_ebitda": 96, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 95, "rank_dividend_yield": 49, "rank_shareholder_yield": 50, "rank_total_yield": 50, "rank_roe": 89, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 10, "rank_fcf_margin": 93, "rank_piotroski": 80, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 70, "value_composite": 77, "quality_composite": 94, "momentum_composite": 78, "growth_composite": 19, "yield_composite": 34, "svqf_composite": 30, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 39, "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 1536799000, "cost_of_revenue": 179114000, "gross_profit": 1357685000, "ebit": 203207000, "ebitda": 229428000, "pretax_income": -120531000, "tax_provision": -13001000, "net_income": -62646000, "net_income_to_common": -62646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337232000, "total_current_assets": 337232000, "total_assets": 6857936000, "short_term_debt": 2902539000, "long_term_debt": 2021088000, "total_debt": 4923627000, "total_liabilities": 6471926000, "total_equity": 234514000, "shares_outstanding": 211021121, "goodwill_and_intangibles": 1658223000 }, "cash_flow": { "operating_cash_flow": -707510000, "capital_expenditure": 27100000, "free_cash_flow": -680410000, "dividends_paid": 2466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288618, "ticker_id": 2465, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203207000", "ebitda": "229428000", "netIncome": "-62646000", "grossProfit": "1357685000", "depreciation": "None", "totalRevenue": "1536799000", "costOfRevenue": "179114000", "interestIncome": "158800000", "incomeBeforeTax": "-120531000", "interestExpense": "323738000", "operatingIncome": "203207000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13001000", "reportedCurrency": "USD", "netInterestIncome": "-164938000", "nonInterestIncome": "None", "operatingExpenses": "1154478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26221000", "sellingGeneralAndAdministrative": "177084000", "netIncomeFromContinuingOperations": "-107530000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "6857936000", "longTermDebt": "2021088000", "shortTermDebt": "2902539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1658223000", "reportedCurrency": "USD", "retainedEarnings": "-614398000", "totalLiabilities": "6471926000", "otherCurrentAssets": "-35554000", "totalCurrentAssets": "337232000", "currentLongTermDebt": "2902539000", "longTermInvestments": "103891000", "shortTermInvestments": "None", "currentNetReceivables": "35554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85806000", "currentAccountsPayable": "149387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85806000", "shortLongTermDebtTotal": "5037472000", "totalShareholderEquity": "234514000", "capitalLeaseObligations": "34630000", "otherCurrentLiabilities": "-149387000", "totalCurrentLiabilities": "2902539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3569387000", "cashAndShortTermInvestments": "337232000", "commonStockSharesOutstanding": "211021121", "intangibleAssetsExcludingGoodwill": "1658223000", "cashAndCashEquivalentsAtCarryingValue": "337232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107530000", "profitLoss": "None", "dividendPayout": "2466000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-707510000", "capitalExpenditures": "27100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "566799000", "cashflowFromInvestment": "14512000", "stockBasedCompensation": "12223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1536799000, "cost_of_revenue": 179114000, "gross_profit": 1357685000, "research_and_development": null, "selling_general_admin": 177084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203207000, "depreciation_amortisation": 26221000, "ebitda": 229428000, "interest_expense": 323738000, "interest_income": null, "other_non_operating": null, "pretax_income": -120531000, "tax_provision": -13001000, "effective_tax_rate": null, "net_income": -62646000, "net_income_continuing_ops": -107530000, "net_income_to_common": -62646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337232000, "short_term_investments": null, "net_receivables": 35554000, "inventory": null, "other_current_assets": null, "total_current_assets": 337232000, "net_ppe": null, "goodwill": null, "intangible_assets": 1658223000, "goodwill_and_intangibles": 1658223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85806000, "total_assets": 6857936000, "short_term_debt": 2902539000, "accounts_payable": 149387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2902539000, "long_term_debt": 2021088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3569387000, "total_liabilities": 6471926000, "total_debt": 4923627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -614398000, "total_equity": 234514000, "shares_outstanding": 211021121, "operating_cash_flow": -707510000, "stock_based_compensation": 12223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14512000, "dividends_paid": 2466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 566799000, "free_cash_flow": -680410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203207000", "ebitda": "229428000", "netIncome": "-62646000", "grossProfit": "1357685000", "depreciation": "None", "totalRevenue": "1536799000", "costOfRevenue": "179114000", "interestIncome": "158800000", "incomeBeforeTax": "-120531000", "interestExpense": "323738000", "operatingIncome": "203207000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13001000", "reportedCurrency": "USD", "netInterestIncome": "-164938000", "nonInterestIncome": "None", "operatingExpenses": "1154478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26221000", "sellingGeneralAndAdministrative": "177084000", "netIncomeFromContinuingOperations": "-107530000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "6857936000", "longTermDebt": "2021088000", "shortTermDebt": "2902539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1658223000", "reportedCurrency": "USD", "retainedEarnings": "-614398000", "totalLiabilities": "6471926000", "otherCurrentAssets": "-35554000", "totalCurrentAssets": "337232000", "currentLongTermDebt": "2902539000", "longTermInvestments": "103891000", "shortTermInvestments": "None", "currentNetReceivables": "35554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85806000", "currentAccountsPayable": "149387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85806000", "shortLongTermDebtTotal": "5037472000", "totalShareholderEquity": "234514000", "capitalLeaseObligations": "34630000", "otherCurrentLiabilities": "-149387000", "totalCurrentLiabilities": "2902539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3569387000", "cashAndShortTermInvestments": "337232000", "commonStockSharesOutstanding": "211021121", "intangibleAssetsExcludingGoodwill": "1658223000", "cashAndCashEquivalentsAtCarryingValue": "337232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107530000", "profitLoss": "None", "dividendPayout": "2466000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-707510000", "capitalExpenditures": "27100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "566799000", "cashflowFromInvestment": "14512000", "stockBasedCompensation": "12223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36615000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 1116981000, "cost_of_revenue": 329530000, "gross_profit": 787451000, "ebit": -242849000, "ebitda": -195734000, "pretax_income": -242849000, "tax_provision": -40698000, "net_income": -98331000, "net_income_to_common": -98331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421576000, "total_current_assets": 655094000, "total_assets": 6344028000, "short_term_debt": 3454990000, "long_term_debt": 1944738000, "total_debt": 5399728000, "total_liabilities": 5837417000, "total_equity": 272892000, "shares_outstanding": 185641675, "goodwill_and_intangibles": 1633661000 }, "cash_flow": { "operating_cash_flow": -865420000, "capital_expenditure": 26386000, "free_cash_flow": -839034000, "dividends_paid": 3263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288623, "ticker_id": 2465, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-242849000", "ebitda": "-195734000", "netIncome": "-98331000", "grossProfit": "787451000", "depreciation": "None", "totalRevenue": "1116981000", "costOfRevenue": "329530000", "interestIncome": "146485000", "incomeBeforeTax": "-242849000", "interestExpense": "335878000", "operatingIncome": "-242849000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-40698000", "reportedCurrency": "USD", "netInterestIncome": "-189393000", "nonInterestIncome": "None", "operatingExpenses": "1030300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47115000", "sellingGeneralAndAdministrative": "804714000", "netIncomeFromContinuingOperations": "-202151000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "6344028000", "longTermDebt": "1944738000", "shortTermDebt": "3454990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1633661000", "reportedCurrency": "USD", "retainedEarnings": "-550623000", "totalLiabilities": "5837417000", "otherCurrentAssets": "150715000", "totalCurrentAssets": "655094000", "currentLongTermDebt": "2377127000", "longTermInvestments": "105579000", "shortTermInvestments": "None", "currentNetReceivables": "82803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5688934000", "currentAccountsPayable": "187717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81511000", "shortLongTermDebtTotal": "5432918000", "totalShareholderEquity": "272892000", "capitalLeaseObligations": "33190000", "otherCurrentLiabilities": "-15389000", "totalCurrentLiabilities": "3707525000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2129892000", "cashAndShortTermInvestments": "421576000", "commonStockSharesOutstanding": "185641675", "intangibleAssetsExcludingGoodwill": "1633661000", "cashAndCashEquivalentsAtCarryingValue": "421576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202151000", "profitLoss": "None", "dividendPayout": "3263000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-865420000", "capitalExpenditures": "26386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151737000", "cashflowFromInvestment": "495048000", "stockBasedCompensation": "24919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1116981000, "cost_of_revenue": 329530000, "gross_profit": 787451000, "research_and_development": 27900000, "selling_general_admin": 804714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -242849000, "depreciation_amortisation": 47115000, "ebitda": -195734000, "interest_expense": 335878000, "interest_income": null, "other_non_operating": null, "pretax_income": -242849000, "tax_provision": -40698000, "effective_tax_rate": null, "net_income": -98331000, "net_income_continuing_ops": -202151000, "net_income_to_common": -98331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421576000, "short_term_investments": null, "net_receivables": 82803000, "inventory": null, "other_current_assets": null, "total_current_assets": 655094000, "net_ppe": null, "goodwill": null, "intangible_assets": 1633661000, "goodwill_and_intangibles": 1633661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5688934000, "total_assets": 6344028000, "short_term_debt": 3454990000, "accounts_payable": 187717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3707525000, "long_term_debt": 1944738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2129892000, "total_liabilities": 5837417000, "total_debt": 5399728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550623000, "total_equity": 272892000, "shares_outstanding": 185641675, "operating_cash_flow": -865420000, "stock_based_compensation": 24919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 495048000, "dividends_paid": 3263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151737000, "free_cash_flow": -839034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-242849000", "ebitda": "-195734000", "netIncome": "-98331000", "grossProfit": "787451000", "depreciation": "None", "totalRevenue": "1116981000", "costOfRevenue": "329530000", "interestIncome": "146485000", "incomeBeforeTax": "-242849000", "interestExpense": "335878000", "operatingIncome": "-242849000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-40698000", "reportedCurrency": "USD", "netInterestIncome": "-189393000", "nonInterestIncome": "None", "operatingExpenses": "1030300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47115000", "sellingGeneralAndAdministrative": "804714000", "netIncomeFromContinuingOperations": "-202151000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "6344028000", "longTermDebt": "1944738000", "shortTermDebt": "3454990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1633661000", "reportedCurrency": "USD", "retainedEarnings": "-550623000", "totalLiabilities": "5837417000", "otherCurrentAssets": "150715000", "totalCurrentAssets": "655094000", "currentLongTermDebt": "2377127000", "longTermInvestments": "105579000", "shortTermInvestments": "None", "currentNetReceivables": "82803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5688934000", "currentAccountsPayable": "187717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81511000", "shortLongTermDebtTotal": "5432918000", "totalShareholderEquity": "272892000", "capitalLeaseObligations": "33190000", "otherCurrentLiabilities": "-15389000", "totalCurrentLiabilities": "3707525000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2129892000", "cashAndShortTermInvestments": "421576000", "commonStockSharesOutstanding": "185641675", "intangibleAssetsExcludingGoodwill": "1633661000", "cashAndCashEquivalentsAtCarryingValue": "421576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202151000", "profitLoss": "None", "dividendPayout": "3263000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-865420000", "capitalExpenditures": "26386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151737000", "cashflowFromInvestment": "495048000", "stockBasedCompensation": "24919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47115000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 1043515000, "cost_of_revenue": 312427000, "gross_profit": 731088000, "ebit": -278308000, "ebitda": -222885000, "pretax_income": -278308000, "tax_provision": -42796000, "net_income": -110142000, "net_income_to_common": -110142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660707000, "total_current_assets": 912829000, "total_assets": 6151048000, "short_term_debt": 2734422000, "long_term_debt": 1293251000, "total_debt": 4027673000, "total_liabilities": 5446564000, "total_equity": 353181000, "shares_outstanding": 174906063, "goodwill_and_intangibles": 1999763000 }, "cash_flow": { "operating_cash_flow": -174215000, "capital_expenditure": 20612000, "free_cash_flow": -153603000, "dividends_paid": 2980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288628, "ticker_id": 2465, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-278308000", "ebitda": "-222885000", "netIncome": "-110142000", "grossProfit": "731088000", "depreciation": "None", "totalRevenue": "1043515000", "costOfRevenue": "312427000", "interestIncome": "131587000", "incomeBeforeTax": "-278308000", "interestExpense": "304248000", "operatingIncome": "-278308000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42796000", "reportedCurrency": "USD", "netInterestIncome": "-158710000", "nonInterestIncome": "None", "operatingExpenses": "1009396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55423000", "sellingGeneralAndAdministrative": "785742000", "netIncomeFromContinuingOperations": "-333505000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "6151048000", "longTermDebt": "1293251000", "shortTermDebt": "2734422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1999763000", "reportedCurrency": "USD", "retainedEarnings": "-451706000", "totalLiabilities": "5446564000", "otherCurrentAssets": "145890000", "totalCurrentAssets": "912829000", "currentLongTermDebt": "2927817000", "longTermInvestments": "113264000", "shortTermInvestments": "None", "currentNetReceivables": "106232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5238219000", "currentAccountsPayable": "168163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100242000", "shortLongTermDebtTotal": "4981631000", "totalShareholderEquity": "353181000", "capitalLeaseObligations": "49192000", "otherCurrentLiabilities": "-3286000", "totalCurrentLiabilities": "2957500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2489064000", "cashAndShortTermInvestments": "660707000", "commonStockSharesOutstanding": "174906063", "intangibleAssetsExcludingGoodwill": "1999763000", "cashAndCashEquivalentsAtCarryingValue": "660707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235512000", "profitLoss": "None", "dividendPayout": "2980000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-174215000", "capitalExpenditures": "20612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226089000", "cashflowFromInvestment": "165659000", "stockBasedCompensation": "21993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1043515000, "cost_of_revenue": 312427000, "gross_profit": 731088000, "research_and_development": 27700000, "selling_general_admin": 785742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -278308000, "depreciation_amortisation": 55423000, "ebitda": -222885000, "interest_expense": 304248000, "interest_income": null, "other_non_operating": null, "pretax_income": -278308000, "tax_provision": -42796000, "effective_tax_rate": null, "net_income": -110142000, "net_income_continuing_ops": -333505000, "net_income_to_common": -110142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660707000, "short_term_investments": null, "net_receivables": 106232000, "inventory": null, "other_current_assets": null, "total_current_assets": 912829000, "net_ppe": null, "goodwill": null, "intangible_assets": 1999763000, "goodwill_and_intangibles": 1999763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5238219000, "total_assets": 6151048000, "short_term_debt": 2734422000, "accounts_payable": 168163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2957500000, "long_term_debt": 1293251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2489064000, "total_liabilities": 5446564000, "total_debt": 4027673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451706000, "total_equity": 353181000, "shares_outstanding": 174906063, "operating_cash_flow": -174215000, "stock_based_compensation": 21993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 165659000, "dividends_paid": 2980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226089000, "free_cash_flow": -153603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-278308000", "ebitda": "-222885000", "netIncome": "-110142000", "grossProfit": "731088000", "depreciation": "None", "totalRevenue": "1043515000", "costOfRevenue": "312427000", "interestIncome": "131587000", "incomeBeforeTax": "-278308000", "interestExpense": "304248000", "operatingIncome": "-278308000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42796000", "reportedCurrency": "USD", "netInterestIncome": "-158710000", "nonInterestIncome": "None", "operatingExpenses": "1009396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55423000", "sellingGeneralAndAdministrative": "785742000", "netIncomeFromContinuingOperations": "-333505000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "6151048000", "longTermDebt": "1293251000", "shortTermDebt": "2734422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1999763000", "reportedCurrency": "USD", "retainedEarnings": "-451706000", "totalLiabilities": "5446564000", "otherCurrentAssets": "145890000", "totalCurrentAssets": "912829000", "currentLongTermDebt": "2927817000", "longTermInvestments": "113264000", "shortTermInvestments": "None", "currentNetReceivables": "106232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5238219000", "currentAccountsPayable": "168163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100242000", "shortLongTermDebtTotal": "4981631000", "totalShareholderEquity": "353181000", "capitalLeaseObligations": "49192000", "otherCurrentLiabilities": "-3286000", "totalCurrentLiabilities": "2957500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2489064000", "cashAndShortTermInvestments": "660707000", "commonStockSharesOutstanding": "174906063", "intangibleAssetsExcludingGoodwill": "1999763000", "cashAndCashEquivalentsAtCarryingValue": "660707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-235512000", "profitLoss": "None", "dividendPayout": "2980000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-174215000", "capitalExpenditures": "20612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226089000", "cashflowFromInvestment": "165659000", "stockBasedCompensation": "21993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55423000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 1412304000, "cost_of_revenue": 411950000, "gross_profit": 1000354000, "ebit": -689977000, "ebitda": -627006000, "pretax_income": -689977000, "tax_provision": -79592000, "net_income": -273020000, "net_income_to_common": -273020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 863956000, "total_current_assets": 1009235000, "total_assets": 7097908000, "short_term_debt": 2146602000, "long_term_debt": 2289319000, "total_debt": 4435921000, "total_liabilities": 5688461000, "total_equity": 1409447000, "shares_outstanding": 156030350, "goodwill_and_intangibles": 2037447000 }, "cash_flow": { "operating_cash_flow": 4460746000, "capital_expenditure": 43211000, "free_cash_flow": 4503957000, "dividends_paid": 119264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288633, "ticker_id": 2465, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-689977000", "ebitda": "-627006000", "netIncome": "-273020000", "grossProfit": "1000354000", "depreciation": "None", "totalRevenue": "1412304000", "costOfRevenue": "411950000", "interestIncome": "200204000", "incomeBeforeTax": "-689977000", "interestExpense": "274957000", "operatingIncome": "-689977000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-79592000", "reportedCurrency": "USD", "netInterestIncome": "-74753000", "nonInterestIncome": "None", "operatingExpenses": "1690331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62971000", "sellingGeneralAndAdministrative": "1292688000", "netIncomeFromContinuingOperations": "-610385000" }, "balance": { "goodwill": "0", "inventory": "1125780000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "7097908000", "longTermDebt": "2289319000", "shortTermDebt": "2146602000", "treasuryStock": "-13282000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2037447000", "reportedCurrency": "USD", "retainedEarnings": "-342137000", "totalLiabilities": "5688461000", "otherCurrentAssets": "-1125780000", "totalCurrentAssets": "1009235000", "currentLongTermDebt": "2146602000", "longTermInvestments": "114653000", "shortTermInvestments": "20410000", "currentNetReceivables": "145279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128557000", "currentAccountsPayable": "226887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92889000", "shortLongTermDebtTotal": "6650015000", "totalShareholderEquity": "1409447000", "capitalLeaseObligations": "61675000", "otherCurrentLiabilities": "-2373489000", "totalCurrentLiabilities": "2373489000", "otherNonCurrentLiabilities": "696352000", "totalNonCurrentLiabilities": "2373489000", "cashAndShortTermInvestments": "863956000", "commonStockSharesOutstanding": "156030350", "intangibleAssetsExcludingGoodwill": "2037447000", "cashAndCashEquivalentsAtCarryingValue": "863956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-610385000", "profitLoss": "None", "dividendPayout": "119264000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4460746000", "capitalExpenditures": "43211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4768601000", "cashflowFromInvestment": "667760000", "stockBasedCompensation": "20583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "359905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1412304000, "cost_of_revenue": 411950000, "gross_profit": 1000354000, "research_and_development": 20400000, "selling_general_admin": 1292688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -689977000, "depreciation_amortisation": 62971000, "ebitda": -627006000, "interest_expense": 274957000, "interest_income": null, "other_non_operating": null, "pretax_income": -689977000, "tax_provision": -79592000, "effective_tax_rate": null, "net_income": -273020000, "net_income_continuing_ops": -610385000, "net_income_to_common": -273020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 863956000, "short_term_investments": 20410000, "net_receivables": 145279000, "inventory": 1125780000, "other_current_assets": null, "total_current_assets": 1009235000, "net_ppe": null, "goodwill": 0, "intangible_assets": 2037447000, "goodwill_and_intangibles": 2037447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128557000, "total_assets": 7097908000, "short_term_debt": 2146602000, "accounts_payable": 226887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2373489000, "long_term_debt": 2289319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373489000, "total_liabilities": 5688461000, "total_debt": 4435921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342137000, "total_equity": 1409447000, "shares_outstanding": 156030350, "operating_cash_flow": 4460746000, "stock_based_compensation": 20583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 667760000, "dividends_paid": 119264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4768601000, "free_cash_flow": 4503957000, "net_change_in_cash": 359905000 }, "raw_data": { "income": { "ebit": "-689977000", "ebitda": "-627006000", "netIncome": "-273020000", "grossProfit": "1000354000", "depreciation": "None", "totalRevenue": "1412304000", "costOfRevenue": "411950000", "interestIncome": "200204000", "incomeBeforeTax": "-689977000", "interestExpense": "274957000", "operatingIncome": "-689977000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-79592000", "reportedCurrency": "USD", "netInterestIncome": "-74753000", "nonInterestIncome": "None", "operatingExpenses": "1690331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62971000", "sellingGeneralAndAdministrative": "1292688000", "netIncomeFromContinuingOperations": "-610385000" }, "balance": { "goodwill": "0", "inventory": "1125780000", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "7097908000", "longTermDebt": "2289319000", "shortTermDebt": "2146602000", "treasuryStock": "-13282000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2037447000", "reportedCurrency": "USD", "retainedEarnings": "-342137000", "totalLiabilities": "5688461000", "otherCurrentAssets": "-1125780000", "totalCurrentAssets": "1009235000", "currentLongTermDebt": "2146602000", "longTermInvestments": "114653000", "shortTermInvestments": "20410000", "currentNetReceivables": "145279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128557000", "currentAccountsPayable": "226887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92889000", "shortLongTermDebtTotal": "6650015000", "totalShareholderEquity": "1409447000", "capitalLeaseObligations": "61675000", "otherCurrentLiabilities": "-2373489000", "totalCurrentLiabilities": "2373489000", "otherNonCurrentLiabilities": "696352000", "totalNonCurrentLiabilities": "2373489000", "cashAndShortTermInvestments": "863956000", "commonStockSharesOutstanding": "156030350", "intangibleAssetsExcludingGoodwill": "2037447000", "cashAndCashEquivalentsAtCarryingValue": "863956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-610385000", "profitLoss": "None", "dividendPayout": "119264000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4460746000", "capitalExpenditures": "43211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4768601000", "cashflowFromInvestment": "667760000", "stockBasedCompensation": "20583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "359905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62971000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 3757082000, "cost_of_revenue": 305206000, "gross_profit": 3451876000, "ebit": 666517000, "ebitda": 724671000, "pretax_income": 666517000, "tax_provision": 43371000, "net_income": 113524000, "net_income_to_common": 113524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419571000, "total_current_assets": 475754000, "total_assets": 11783000000, "short_term_debt": 7457199000, "long_term_debt": 1628208000, "total_debt": 9085407000, "total_liabilities": 10182953000, "total_equity": 1600047000, "shares_outstanding": 137289020, "goodwill_and_intangibles": 2049029000 }, "cash_flow": { "operating_cash_flow": -1465685000, "capital_expenditure": 54124000, "free_cash_flow": -1411561000, "dividends_paid": 463313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288638, "ticker_id": 2465, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "666517000", "ebitda": "724671000", "netIncome": "113524000", "grossProfit": "3451876000", "depreciation": "None", "totalRevenue": "3757082000", "costOfRevenue": "305206000", "interestIncome": "262478000", "incomeBeforeTax": "666517000", "interestExpense": "298021000", "operatingIncome": "666517000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43371000", "reportedCurrency": "USD", "netInterestIncome": "-35543000", "nonInterestIncome": "None", "operatingExpenses": "2785359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58154000", "sellingGeneralAndAdministrative": "2144717000", "netIncomeFromContinuingOperations": "623146000" }, "balance": { "goodwill": "42317000", "inventory": "676779000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "11783000000", "longTermDebt": "1628208000", "shortTermDebt": "7457199000", "treasuryStock": "-12852000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2006712000", "reportedCurrency": "USD", "retainedEarnings": "-28976000", "totalLiabilities": "10182953000", "otherCurrentAssets": "-676779000", "totalCurrentAssets": "475754000", "currentLongTermDebt": "7457199000", "longTermInvestments": "91427000", "shortTermInvestments": "18553000", "currentNetReceivables": "56183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2300364000", "currentAccountsPayable": "181191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159908000", "shortLongTermDebtTotal": "16542606000", "totalShareholderEquity": "1600047000", "capitalLeaseObligations": "71932000", "otherCurrentLiabilities": "-7638390000", "totalCurrentLiabilities": "7638390000", "otherNonCurrentLiabilities": "435305000", "totalNonCurrentLiabilities": "1893160000", "cashAndShortTermInvestments": "419571000", "commonStockSharesOutstanding": "137289020", "intangibleAssetsExcludingGoodwill": "2006712000", "cashAndCashEquivalentsAtCarryingValue": "419571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "623146000", "profitLoss": "None", "dividendPayout": "463313000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1465685000", "capitalExpenditures": "54124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1300814000", "cashflowFromInvestment": "296778000", "stockBasedCompensation": "67063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "463313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131907000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3757082000, "cost_of_revenue": 305206000, "gross_profit": 3451876000, "research_and_development": 11500000, "selling_general_admin": 2144717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 666517000, "depreciation_amortisation": 58154000, "ebitda": 724671000, "interest_expense": 298021000, "interest_income": null, "other_non_operating": null, "pretax_income": 666517000, "tax_provision": 43371000, "effective_tax_rate": null, "net_income": 113524000, "net_income_continuing_ops": 623146000, "net_income_to_common": 113524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419571000, "short_term_investments": 18553000, "net_receivables": 56183000, "inventory": 676779000, "other_current_assets": null, "total_current_assets": 475754000, "net_ppe": null, "goodwill": 42317000, "intangible_assets": 2006712000, "goodwill_and_intangibles": 2049029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2300364000, "total_assets": 11783000000, "short_term_debt": 7457199000, "accounts_payable": 181191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7638390000, "long_term_debt": 1628208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1893160000, "total_liabilities": 10182953000, "total_debt": 9085407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28976000, "total_equity": 1600047000, "shares_outstanding": 137289020, "operating_cash_flow": -1465685000, "stock_based_compensation": 67063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54124000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 296778000, "dividends_paid": 463313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1300814000, "free_cash_flow": -1411561000, "net_change_in_cash": 131907000 }, "raw_data": { "income": { "ebit": "666517000", "ebitda": "724671000", "netIncome": "113524000", "grossProfit": "3451876000", "depreciation": "None", "totalRevenue": "3757082000", "costOfRevenue": "305206000", "interestIncome": "262478000", "incomeBeforeTax": "666517000", "interestExpense": "298021000", "operatingIncome": "666517000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43371000", "reportedCurrency": "USD", "netInterestIncome": "-35543000", "nonInterestIncome": "None", "operatingExpenses": "2785359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58154000", "sellingGeneralAndAdministrative": "2144717000", "netIncomeFromContinuingOperations": "623146000" }, "balance": { "goodwill": "42317000", "inventory": "676779000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "11783000000", "longTermDebt": "1628208000", "shortTermDebt": "7457199000", "treasuryStock": "-12852000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2006712000", "reportedCurrency": "USD", "retainedEarnings": "-28976000", "totalLiabilities": "10182953000", "otherCurrentAssets": "-676779000", "totalCurrentAssets": "475754000", "currentLongTermDebt": "7457199000", "longTermInvestments": "91427000", "shortTermInvestments": "18553000", "currentNetReceivables": "56183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2300364000", "currentAccountsPayable": "181191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "159908000", "shortLongTermDebtTotal": "16542606000", "totalShareholderEquity": "1600047000", "capitalLeaseObligations": "71932000", "otherCurrentLiabilities": "-7638390000", "totalCurrentLiabilities": "7638390000", "otherNonCurrentLiabilities": "435305000", "totalNonCurrentLiabilities": "1893160000", "cashAndShortTermInvestments": "419571000", "commonStockSharesOutstanding": "137289020", "intangibleAssetsExcludingGoodwill": "2006712000", "cashAndCashEquivalentsAtCarryingValue": "419571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "623146000", "profitLoss": "None", "dividendPayout": "463313000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1465685000", "capitalExpenditures": "54124000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1300814000", "cashflowFromInvestment": "296778000", "stockBasedCompensation": "67063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "463313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131907000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58154000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 4344836000, "cost_of_revenue": 205417000, "gross_profit": 4139419000, "ebit": 2015358000, "ebitda": 2076055000, "pretax_income": 2015358000, "tax_provision": 2248000, "net_income": 2013110000, "net_income_to_common": 2013110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284224000, "total_current_assets": 422346000, "total_assets": 10893228000, "short_term_debt": 6577429000, "long_term_debt": 712466000, "total_debt": 7289895000, "total_liabilities": 9236615000, "total_equity": 1656613000, "shares_outstanding": 126337388, "goodwill_and_intangibles": 1170692000 }, "cash_flow": { "operating_cash_flow": -2030713000, "capital_expenditure": 33905000, "free_cash_flow": -1996808000, "dividends_paid": 643055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288643, "ticker_id": 2465, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2015358000", "ebitda": "2076055000", "netIncome": "2013110000", "grossProfit": "4139419000", "depreciation": "None", "totalRevenue": "4344836000", "costOfRevenue": "205417000", "interestIncome": "142879000", "incomeBeforeTax": "2015358000", "interestExpense": "179444000", "operatingIncome": "2015358000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2248000", "reportedCurrency": "USD", "netInterestIncome": "-36565000", "nonInterestIncome": "None", "operatingExpenses": "2124061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60697000", "sellingGeneralAndAdministrative": "1703083000", "netIncomeFromContinuingOperations": "2013110000" }, "balance": { "goodwill": "42826000", "inventory": "626811000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10893228000", "longTermDebt": "712466000", "shortTermDebt": "6577429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1127866000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "9236615000", "otherCurrentAssets": "-626811000", "totalCurrentAssets": "422346000", "currentLongTermDebt": "6577429000", "longTermInvestments": "17528000", "shortTermInvestments": "None", "currentNetReceivables": "138122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339655000", "currentAccountsPayable": "135851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134247000", "shortLongTermDebtTotal": "13870766000", "totalShareholderEquity": "1656613000", "capitalLeaseObligations": "89465000", "otherCurrentLiabilities": "-17214000", "totalCurrentLiabilities": "6713280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "819145000", "cashAndShortTermInvestments": "284224000", "commonStockSharesOutstanding": "126337388", "intangibleAssetsExcludingGoodwill": "1127866000", "cashAndCashEquivalentsAtCarryingValue": "284224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2013110000", "profitLoss": "None", "dividendPayout": "643055000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2030713000", "capitalExpenditures": "33905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2429575000", "cashflowFromInvestment": "-27669000", "stockBasedCompensation": "8501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4344836000, "cost_of_revenue": 205417000, "gross_profit": 4139419000, "research_and_development": 11500000, "selling_general_admin": 1703083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2015358000, "depreciation_amortisation": 60697000, "ebitda": 2076055000, "interest_expense": 179444000, "interest_income": null, "other_non_operating": null, "pretax_income": 2015358000, "tax_provision": 2248000, "effective_tax_rate": null, "net_income": 2013110000, "net_income_continuing_ops": 2013110000, "net_income_to_common": 2013110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284224000, "short_term_investments": null, "net_receivables": 138122000, "inventory": 626811000, "other_current_assets": null, "total_current_assets": 422346000, "net_ppe": null, "goodwill": 42826000, "intangible_assets": 1127866000, "goodwill_and_intangibles": 1170692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1339655000, "total_assets": 10893228000, "short_term_debt": 6577429000, "accounts_payable": 135851000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6713280000, "long_term_debt": 712466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 819145000, "total_liabilities": 9236615000, "total_debt": 7289895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1656613000, "shares_outstanding": 126337388, "operating_cash_flow": -2030713000, "stock_based_compensation": 8501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27669000, "dividends_paid": 643055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2429575000, "free_cash_flow": -1996808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2015358000", "ebitda": "2076055000", "netIncome": "2013110000", "grossProfit": "4139419000", "depreciation": "None", "totalRevenue": "4344836000", "costOfRevenue": "205417000", "interestIncome": "142879000", "incomeBeforeTax": "2015358000", "interestExpense": "179444000", "operatingIncome": "2015358000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2248000", "reportedCurrency": "USD", "netInterestIncome": "-36565000", "nonInterestIncome": "None", "operatingExpenses": "2124061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60697000", "sellingGeneralAndAdministrative": "1703083000", "netIncomeFromContinuingOperations": "2013110000" }, "balance": { "goodwill": "42826000", "inventory": "626811000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10893228000", "longTermDebt": "712466000", "shortTermDebt": "6577429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1127866000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "9236615000", "otherCurrentAssets": "-626811000", "totalCurrentAssets": "422346000", "currentLongTermDebt": "6577429000", "longTermInvestments": "17528000", "shortTermInvestments": "None", "currentNetReceivables": "138122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339655000", "currentAccountsPayable": "135851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134247000", "shortLongTermDebtTotal": "13870766000", "totalShareholderEquity": "1656613000", "capitalLeaseObligations": "89465000", "otherCurrentLiabilities": "-17214000", "totalCurrentLiabilities": "6713280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "819145000", "cashAndShortTermInvestments": "284224000", "commonStockSharesOutstanding": "126337388", "intangibleAssetsExcludingGoodwill": "1127866000", "cashAndCashEquivalentsAtCarryingValue": "284224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2013110000", "profitLoss": "None", "dividendPayout": "643055000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2030713000", "capitalExpenditures": "33905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2429575000", "cashflowFromInvestment": "-27669000", "stockBasedCompensation": "8501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "643055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60697000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 1382617000, "cost_of_revenue": 180311000, "gross_profit": 1202306000, "ebit": 32671000, "ebitda": 94006000, "pretax_income": 32671000, "tax_provision": -1749000, "net_income": 34420000, "net_income_to_common": 34420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73301000, "total_current_assets": 194347000, "total_assets": 4952511000, "short_term_debt": 3481567000, "long_term_debt": 577095000, "total_debt": 4058662000, "total_liabilities": 4576626000, "total_equity": 375885000, "shares_outstanding": 126337388, "goodwill_and_intangibles": 490780000 }, "cash_flow": { "operating_cash_flow": -1497380000, "capital_expenditure": 12551000, "free_cash_flow": -1484829000, "dividends_paid": 7612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288648, "ticker_id": 2465, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32671000", "ebitda": "94006000", "netIncome": "34420000", "grossProfit": "1202306000", "depreciation": "None", "totalRevenue": "1382617000", "costOfRevenue": "180311000", "interestIncome": "127569000", "incomeBeforeTax": "32671000", "interestExpense": "171638000", "operatingIncome": "32671000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1749000", "reportedCurrency": "USD", "netInterestIncome": "-44069000", "nonInterestIncome": "None", "operatingExpenses": "1169635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61335000", "sellingGeneralAndAdministrative": "865749000", "netIncomeFromContinuingOperations": "34420000" }, "balance": { "goodwill": "40700000", "inventory": "238542000", "commonStock": "138480000", "currentDebt": "None", "investments": "None", "totalAssets": "4952511000", "longTermDebt": "577095000", "shortTermDebt": "3481567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "450080000", "reportedCurrency": "USD", "retainedEarnings": "219384000", "totalLiabilities": "4576626000", "otherCurrentAssets": "-238542000", "totalCurrentAssets": "194347000", "currentLongTermDebt": "3466567000", "longTermInvestments": "17030000", "shortTermInvestments": "None", "currentNetReceivables": "121046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650400000", "currentAccountsPayable": "88048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124815000", "shortLongTermDebtTotal": "7574045000", "totalShareholderEquity": "375885000", "capitalLeaseObligations": "114073000", "otherCurrentLiabilities": "-18617000", "totalCurrentLiabilities": "3569615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "709785000", "cashAndShortTermInvestments": "73301000", "commonStockSharesOutstanding": "126337388", "intangibleAssetsExcludingGoodwill": "450080000", "cashAndCashEquivalentsAtCarryingValue": "73301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34420000", "profitLoss": "None", "dividendPayout": "7612000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1497380000", "capitalExpenditures": "12551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1359794000", "cashflowFromInvestment": "141090000", "stockBasedCompensation": "191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1382617000, "cost_of_revenue": 180311000, "gross_profit": 1202306000, "research_and_development": 11200000, "selling_general_admin": 865749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32671000, "depreciation_amortisation": 61335000, "ebitda": 94006000, "interest_expense": 171638000, "interest_income": null, "other_non_operating": null, "pretax_income": 32671000, "tax_provision": -1749000, "effective_tax_rate": null, "net_income": 34420000, "net_income_continuing_ops": 34420000, "net_income_to_common": 34420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73301000, "short_term_investments": null, "net_receivables": 121046000, "inventory": 238542000, "other_current_assets": null, "total_current_assets": 194347000, "net_ppe": null, "goodwill": 40700000, "intangible_assets": 450080000, "goodwill_and_intangibles": 490780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 650400000, "total_assets": 4952511000, "short_term_debt": 3481567000, "accounts_payable": 88048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3569615000, "long_term_debt": 577095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 709785000, "total_liabilities": 4576626000, "total_debt": 4058662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 219384000, "total_equity": 375885000, "shares_outstanding": 126337388, "operating_cash_flow": -1497380000, "stock_based_compensation": 191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 141090000, "dividends_paid": 7612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1359794000, "free_cash_flow": -1484829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32671000", "ebitda": "94006000", "netIncome": "34420000", "grossProfit": "1202306000", "depreciation": "None", "totalRevenue": "1382617000", "costOfRevenue": "180311000", "interestIncome": "127569000", "incomeBeforeTax": "32671000", "interestExpense": "171638000", "operatingIncome": "32671000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1749000", "reportedCurrency": "USD", "netInterestIncome": "-44069000", "nonInterestIncome": "None", "operatingExpenses": "1169635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61335000", "sellingGeneralAndAdministrative": "865749000", "netIncomeFromContinuingOperations": "34420000" }, "balance": { "goodwill": "40700000", "inventory": "238542000", "commonStock": "138480000", "currentDebt": "None", "investments": "None", "totalAssets": "4952511000", "longTermDebt": "577095000", "shortTermDebt": "3481567000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "450080000", "reportedCurrency": "USD", "retainedEarnings": "219384000", "totalLiabilities": "4576626000", "otherCurrentAssets": "-238542000", "totalCurrentAssets": "194347000", "currentLongTermDebt": "3466567000", "longTermInvestments": "17030000", "shortTermInvestments": "None", "currentNetReceivables": "121046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "650400000", "currentAccountsPayable": "88048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124815000", "shortLongTermDebtTotal": "7574045000", "totalShareholderEquity": "375885000", "capitalLeaseObligations": "114073000", "otherCurrentLiabilities": "-18617000", "totalCurrentLiabilities": "3569615000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "709785000", "cashAndShortTermInvestments": "73301000", "commonStockSharesOutstanding": "126337388", "intangibleAssetsExcludingGoodwill": "450080000", "cashAndCashEquivalentsAtCarryingValue": "73301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34420000", "profitLoss": "None", "dividendPayout": "7612000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1497380000", "capitalExpenditures": "12551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1359794000", "cashflowFromInvestment": "141090000", "stockBasedCompensation": "191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61335000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 1132824000, "cost_of_revenue": 143128000, "gross_profit": 989696000, "ebit": -103344000, "ebitda": -67065000, "pretax_income": -103344000, "tax_provision": -475000, "net_income": -102869000, "net_income_to_common": -102869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105685000, "total_current_assets": 2871930000, "total_assets": 3436793000, "short_term_debt": 16007000, "long_term_debt": 2674533000, "total_debt": 2690540000, "total_liabilities": 3087902000, "total_equity": 348891000, "shares_outstanding": 147058824, "goodwill_and_intangibles": 43955000 }, "cash_flow": { "operating_cash_flow": -428788000, "capital_expenditure": 40772000, "free_cash_flow": -388016000, "dividends_paid": 6168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288652, "ticker_id": 2465, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-103344000", "ebitda": "-67065000", "netIncome": "-102869000", "grossProfit": "989696000", "depreciation": "None", "totalRevenue": "1132824000", "costOfRevenue": "143128000", "interestIncome": "122079000", "incomeBeforeTax": "-103344000", "interestExpense": "146408000", "operatingIncome": "-103344000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-475000", "reportedCurrency": "USD", "netInterestIncome": "-24329000", "nonInterestIncome": "None", "operatingExpenses": "1093040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36279000", "sellingGeneralAndAdministrative": "777242000", "netIncomeFromContinuingOperations": "-102869000" }, "balance": { "goodwill": "40736000", "inventory": "-3575573000", "commonStock": "138480000", "currentDebt": "None", "investments": "None", "totalAssets": "3436793000", "longTermDebt": "2674533000", "shortTermDebt": "16007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3219000", "reportedCurrency": "USD", "retainedEarnings": "192581000", "totalLiabilities": "3087902000", "otherCurrentAssets": "2381368000", "totalCurrentAssets": "2871930000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3331108000", "currentAccountsPayable": "60586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "77969000", "shortLongTermDebtTotal": "2720343000", "totalShareholderEquity": "348891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-497669000", "totalCurrentLiabilities": "561797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3176158000", "cashAndShortTermInvestments": "105685000", "commonStockSharesOutstanding": "147058824", "intangibleAssetsExcludingGoodwill": "3219000", "cashAndCashEquivalentsAtCarryingValue": "105685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102869000", "profitLoss": "None", "dividendPayout": "6168000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-428788000", "capitalExpenditures": "40772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56943000", "cashflowFromInvestment": "503135000", "stockBasedCompensation": "2068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1132824000, "cost_of_revenue": 143128000, "gross_profit": 989696000, "research_and_development": 0.07, "selling_general_admin": 777242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103344000, "depreciation_amortisation": 36279000, "ebitda": -67065000, "interest_expense": 146408000, "interest_income": null, "other_non_operating": null, "pretax_income": -103344000, "tax_provision": -475000, "effective_tax_rate": null, "net_income": -102869000, "net_income_continuing_ops": -102869000, "net_income_to_common": -102869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105685000, "short_term_investments": null, "net_receivables": 304117000, "inventory": -3575573000, "other_current_assets": null, "total_current_assets": 2871930000, "net_ppe": null, "goodwill": 40736000, "intangible_assets": 3219000, "goodwill_and_intangibles": 43955000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3331108000, "total_assets": 3436793000, "short_term_debt": 16007000, "accounts_payable": 60586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561797000, "long_term_debt": 2674533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3176158000, "total_liabilities": 3087902000, "total_debt": 2690540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192581000, "total_equity": 348891000, "shares_outstanding": 147058824, "operating_cash_flow": -428788000, "stock_based_compensation": 2068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 503135000, "dividends_paid": 6168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56943000, "free_cash_flow": -388016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-103344000", "ebitda": "-67065000", "netIncome": "-102869000", "grossProfit": "989696000", "depreciation": "None", "totalRevenue": "1132824000", "costOfRevenue": "143128000", "interestIncome": "122079000", "incomeBeforeTax": "-103344000", "interestExpense": "146408000", "operatingIncome": "-103344000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-475000", "reportedCurrency": "USD", "netInterestIncome": "-24329000", "nonInterestIncome": "None", "operatingExpenses": "1093040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36279000", "sellingGeneralAndAdministrative": "777242000", "netIncomeFromContinuingOperations": "-102869000" }, "balance": { "goodwill": "40736000", "inventory": "-3575573000", "commonStock": "138480000", "currentDebt": "None", "investments": "None", "totalAssets": "3436793000", "longTermDebt": "2674533000", "shortTermDebt": "16007000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3219000", "reportedCurrency": "USD", "retainedEarnings": "192581000", "totalLiabilities": "3087902000", "otherCurrentAssets": "2381368000", "totalCurrentAssets": "2871930000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "304117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3331108000", "currentAccountsPayable": "60586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "77969000", "shortLongTermDebtTotal": "2720343000", "totalShareholderEquity": "348891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-497669000", "totalCurrentLiabilities": "561797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3176158000", "cashAndShortTermInvestments": "105685000", "commonStockSharesOutstanding": "147058824", "intangibleAssetsExcludingGoodwill": "3219000", "cashAndCashEquivalentsAtCarryingValue": "105685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102869000", "profitLoss": "None", "dividendPayout": "6168000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-428788000", "capitalExpenditures": "40772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56943000", "cashflowFromInvestment": "503135000", "stockBasedCompensation": "2068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36279000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 387425000, "cost_of_revenue": 49236000, "gross_profit": 338189000, "ebit": 24636000, "ebitda": 30971000, "pretax_income": -55113000, "tax_provision": -171000, "net_income": -37487000, "net_income_to_common": -37487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357188000, "total_current_assets": 357188000, "total_assets": 7246519000, "short_term_debt": 3413156000, "long_term_debt": 1958037000, "total_debt": 5371193000, "total_liabilities": 6909223000, "total_equity": 204270000, "shares_outstanding": 228962329, "goodwill_and_intangibles": 1691235000 }, "cash_flow": { "operating_cash_flow": -169349000, "capital_expenditure": 7849000, "free_cash_flow": -161500000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288616, "ticker_id": 2465, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24636000", "ebitda": "30971000", "netIncome": "-37487000", "grossProfit": "338189000", "depreciation": "None", "totalRevenue": "387425000", "costOfRevenue": "49236000", "interestIncome": "39383000", "incomeBeforeTax": "-55113000", "interestExpense": "79749000", "operatingIncome": "24636000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-171000", "reportedCurrency": "USD", "netInterestIncome": "-40366000", "nonInterestIncome": "None", "operatingExpenses": "313553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6335000", "sellingGeneralAndAdministrative": "46881000", "netIncomeFromContinuingOperations": "-54942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "7246519000", "longTermDebt": "1958037000", "shortTermDebt": "3413156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1691235000", "reportedCurrency": "USD", "retainedEarnings": "-651749000", "totalLiabilities": "6909223000", "otherCurrentAssets": "None", "totalCurrentAssets": "357188000", "currentLongTermDebt": "3101836000", "longTermInvestments": "101823000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6889331000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5173023000", "totalShareholderEquity": "204270000", "capitalLeaseObligations": "34325000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3413156000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3496067000", "cashAndShortTermInvestments": "357188000", "commonStockSharesOutstanding": "228962329", "intangibleAssetsExcludingGoodwill": "1691235000", "cashAndCashEquivalentsAtCarryingValue": "357188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37487000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-169349000", "capitalExpenditures": "7849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130294999", "cashflowFromInvestment": "-4780000", "stockBasedCompensation": "6393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387425000, "cost_of_revenue": 49236000, "gross_profit": 338189000, "research_and_development": null, "selling_general_admin": 46881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24636000, "depreciation_amortisation": 6335000, "ebitda": 30971000, "interest_expense": 79749000, "interest_income": null, "other_non_operating": null, "pretax_income": -55113000, "tax_provision": -171000, "effective_tax_rate": null, "net_income": -37487000, "net_income_continuing_ops": -54942000, "net_income_to_common": -37487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357188000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 357188000, "net_ppe": null, "goodwill": null, "intangible_assets": 1691235000, "goodwill_and_intangibles": 1691235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6889331000, "total_assets": 7246519000, "short_term_debt": 3413156000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3413156000, "long_term_debt": 1958037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3496067000, "total_liabilities": 6909223000, "total_debt": 5371193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651749000, "total_equity": 204270000, "shares_outstanding": 228962329, "operating_cash_flow": -169349000, "stock_based_compensation": 6393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4780000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 130294999, "free_cash_flow": -161500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24636000", "ebitda": "30971000", "netIncome": "-37487000", "grossProfit": "338189000", "depreciation": "None", "totalRevenue": "387425000", "costOfRevenue": "49236000", "interestIncome": "39383000", "incomeBeforeTax": "-55113000", "interestExpense": "79749000", "operatingIncome": "24636000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-171000", "reportedCurrency": "USD", "netInterestIncome": "-40366000", "nonInterestIncome": "None", "operatingExpenses": "313553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6335000", "sellingGeneralAndAdministrative": "46881000", "netIncomeFromContinuingOperations": "-54942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "7246519000", "longTermDebt": "1958037000", "shortTermDebt": "3413156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1691235000", "reportedCurrency": "USD", "retainedEarnings": "-651749000", "totalLiabilities": "6909223000", "otherCurrentAssets": "None", "totalCurrentAssets": "357188000", "currentLongTermDebt": "3101836000", "longTermInvestments": "101823000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6889331000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5173023000", "totalShareholderEquity": "204270000", "capitalLeaseObligations": "34325000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3413156000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3496067000", "cashAndShortTermInvestments": "357188000", "commonStockSharesOutstanding": "228962329", "intangibleAssetsExcludingGoodwill": "1691235000", "cashAndCashEquivalentsAtCarryingValue": "357188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37487000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-169349000", "capitalExpenditures": "7849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "130294999", "cashflowFromInvestment": "-4780000", "stockBasedCompensation": "6393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6335000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 409704000, "cost_of_revenue": 42869000, "gross_profit": 366835000, "ebit": 52441000, "ebitda": 57888000, "pretax_income": -31805000, "tax_provision": 1022000, "net_income": -22480000, "net_income_to_common": -22480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337232000, "total_current_assets": 337232000, "total_assets": 6857936000, "short_term_debt": 2902539000, "long_term_debt": 2021088000, "total_debt": 4923627000, "total_liabilities": 6471926000, "total_equity": 234514000, "shares_outstanding": 223756158, "goodwill_and_intangibles": 1658223000 }, "cash_flow": { "operating_cash_flow": -638660000, "capital_expenditure": 9339000, "free_cash_flow": -629321000, "dividends_paid": 687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288617, "ticker_id": 2465, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52441000", "ebitda": "57888000", "netIncome": "-22480000", "grossProfit": "366835000", "depreciation": "None", "totalRevenue": "409704000", "costOfRevenue": "42869000", "interestIncome": "42846000", "incomeBeforeTax": "-31805000", "interestExpense": "84246000", "operatingIncome": "52441000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1022000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "314394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5447000", "sellingGeneralAndAdministrative": "417554000", "netIncomeFromContinuingOperations": "-32826000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "343000", "currentDebt": "None", "investments": "None", "totalAssets": "6857936000", "longTermDebt": "2021088000", "shortTermDebt": "2902539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1658223000", "reportedCurrency": "USD", "retainedEarnings": "-614398000", "totalLiabilities": "6471926000", "otherCurrentAssets": "None", "totalCurrentAssets": "337232000", "currentLongTermDebt": "2902539000", "longTermInvestments": "103891000", "shortTermInvestments": "None", "currentNetReceivables": "24907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85806000", "currentAccountsPayable": "149387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85806000", "shortLongTermDebtTotal": "5037472000", "totalShareholderEquity": "234514000", "capitalLeaseObligations": "34630000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2902539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3569387000", "cashAndShortTermInvestments": "337232000", "commonStockSharesOutstanding": "223756158", "intangibleAssetsExcludingGoodwill": "1658223000", "cashAndCashEquivalentsAtCarryingValue": "337232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32826000", "profitLoss": "None", "dividendPayout": "687000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-638660000", "capitalExpenditures": "9339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522190000", "cashflowFromInvestment": "-8380000", "stockBasedCompensation": "5163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 409704000, "cost_of_revenue": 42869000, "gross_profit": 366835000, "research_and_development": null, "selling_general_admin": 417554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52441000, "depreciation_amortisation": 5447000, "ebitda": 57888000, "interest_expense": 84246000, "interest_income": null, "other_non_operating": null, "pretax_income": -31805000, "tax_provision": 1022000, "effective_tax_rate": null, "net_income": -22480000, "net_income_continuing_ops": -32826000, "net_income_to_common": -22480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337232000, "short_term_investments": null, "net_receivables": 24907000, "inventory": null, "other_current_assets": null, "total_current_assets": 337232000, "net_ppe": null, "goodwill": null, "intangible_assets": 1658223000, "goodwill_and_intangibles": 1658223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85806000, "total_assets": 6857936000, "short_term_debt": 2902539000, "accounts_payable": 149387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2902539000, "long_term_debt": 2021088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3569387000, "total_liabilities": 6471926000, "total_debt": 4923627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -614398000, "total_equity": 234514000, "shares_outstanding": 223756158, "operating_cash_flow": -638660000, "stock_based_compensation": 5163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9339000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8380000, "dividends_paid": 687000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 522190000, "free_cash_flow": -629321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52441000", "ebitda": "57888000", "netIncome": "-22480000", "grossProfit": "366835000", "depreciation": "None", "totalRevenue": "409704000", "costOfRevenue": "42869000", "interestIncome": "42846000", "incomeBeforeTax": "-31805000", "interestExpense": "84246000", "operatingIncome": "52441000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1022000", "reportedCurrency": "USD", "netInterestIncome": "-41400000", "nonInterestIncome": "None", "operatingExpenses": "314394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5447000", "sellingGeneralAndAdministrative": "417554000", "netIncomeFromContinuingOperations": "-32826000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "343000", "currentDebt": "None", "investments": "None", "totalAssets": "6857936000", "longTermDebt": "2021088000", "shortTermDebt": "2902539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1658223000", "reportedCurrency": "USD", "retainedEarnings": "-614398000", "totalLiabilities": "6471926000", "otherCurrentAssets": "None", "totalCurrentAssets": "337232000", "currentLongTermDebt": "2902539000", "longTermInvestments": "103891000", "shortTermInvestments": "None", "currentNetReceivables": "24907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85806000", "currentAccountsPayable": "149387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85806000", "shortLongTermDebtTotal": "5037472000", "totalShareholderEquity": "234514000", "capitalLeaseObligations": "34630000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2902539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3569387000", "cashAndShortTermInvestments": "337232000", "commonStockSharesOutstanding": "223756158", "intangibleAssetsExcludingGoodwill": "1658223000", "cashAndCashEquivalentsAtCarryingValue": "337232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32826000", "profitLoss": "None", "dividendPayout": "687000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-638660000", "capitalExpenditures": "9339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "522190000", "cashflowFromInvestment": "-8380000", "stockBasedCompensation": "5163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "687000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7886000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 340719000, "cost_of_revenue": 83652000, "gross_profit": 257067000, "ebit": -10289000, "ebitda": -1141000, "pretax_income": -10289000, "tax_provision": -1555000, "net_income": -4882000, "net_income_to_common": -4882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459161000, "total_current_assets": 459161000, "total_assets": 6244985000, "short_term_debt": 3379628000, "long_term_debt": 2010859000, "total_debt": 5390487000, "total_liabilities": 5811675000, "total_equity": 259369000, "shares_outstanding": 206745124, "goodwill_and_intangibles": 1637930000 }, "cash_flow": { "operating_cash_flow": 43413000, "capital_expenditure": 4731000, "free_cash_flow": 48144000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288619, "ticker_id": 2465, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10289000", "ebitda": "-1141000", "netIncome": "-4882000", "grossProfit": "257067000", "depreciation": "None", "totalRevenue": "340719000", "costOfRevenue": "83652000", "interestIncome": "39937000", "incomeBeforeTax": "-10289000", "interestExpense": "81170000", "operatingIncome": "-10289000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1555000", "reportedCurrency": "USD", "netInterestIncome": "-41233000", "nonInterestIncome": "None", "operatingExpenses": "267356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9148000", "sellingGeneralAndAdministrative": "206502000", "netIncomeFromContinuingOperations": "-8734000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "6244985000", "longTermDebt": "2010859000", "shortTermDebt": "3379628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1637930000", "reportedCurrency": "USD", "retainedEarnings": "-592382000", "totalLiabilities": "5811675000", "otherCurrentAssets": "None", "totalCurrentAssets": "459161000", "currentLongTermDebt": "2382706000", "longTermInvestments": "104250000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785824000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82716000", "shortLongTermDebtTotal": "5425963000", "totalShareholderEquity": "259369000", "capitalLeaseObligations": "35476000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3379628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2432047000", "cashAndShortTermInvestments": "459161000", "commonStockSharesOutstanding": "206745124", "intangibleAssetsExcludingGoodwill": "1637930000", "cashAndCashEquivalentsAtCarryingValue": "459161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8735000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43413000", "capitalExpenditures": "4731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7017000", "cashflowFromInvestment": "11375000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340719000, "cost_of_revenue": 83652000, "gross_profit": 257067000, "research_and_development": null, "selling_general_admin": 206502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10289000, "depreciation_amortisation": 9148000, "ebitda": -1141000, "interest_expense": 81170000, "interest_income": null, "other_non_operating": null, "pretax_income": -10289000, "tax_provision": -1555000, "effective_tax_rate": null, "net_income": -4882000, "net_income_continuing_ops": -8734000, "net_income_to_common": -4882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459161000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 459161000, "net_ppe": null, "goodwill": null, "intangible_assets": 1637930000, "goodwill_and_intangibles": 1637930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5785824000, "total_assets": 6244985000, "short_term_debt": 3379628000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3379628000, "long_term_debt": 2010859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2432047000, "total_liabilities": 5811675000, "total_debt": 5390487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -592382000, "total_equity": 259369000, "shares_outstanding": 206745124, "operating_cash_flow": 43413000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11375000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7017000, "free_cash_flow": 48144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10289000", "ebitda": "-1141000", "netIncome": "-4882000", "grossProfit": "257067000", "depreciation": "None", "totalRevenue": "340719000", "costOfRevenue": "83652000", "interestIncome": "39937000", "incomeBeforeTax": "-10289000", "interestExpense": "81170000", "operatingIncome": "-10289000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1555000", "reportedCurrency": "USD", "netInterestIncome": "-41233000", "nonInterestIncome": "None", "operatingExpenses": "267356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9148000", "sellingGeneralAndAdministrative": "206502000", "netIncomeFromContinuingOperations": "-8734000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "6244985000", "longTermDebt": "2010859000", "shortTermDebt": "3379628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1637930000", "reportedCurrency": "USD", "retainedEarnings": "-592382000", "totalLiabilities": "5811675000", "otherCurrentAssets": "None", "totalCurrentAssets": "459161000", "currentLongTermDebt": "2382706000", "longTermInvestments": "104250000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785824000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82716000", "shortLongTermDebtTotal": "5425963000", "totalShareholderEquity": "259369000", "capitalLeaseObligations": "35476000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3379628000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2432047000", "cashAndShortTermInvestments": "459161000", "commonStockSharesOutstanding": "206745124", "intangibleAssetsExcludingGoodwill": "1637930000", "cashAndCashEquivalentsAtCarryingValue": "459161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8735000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43413000", "capitalExpenditures": "4731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7017000", "cashflowFromInvestment": "11375000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9148000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 305008000, "cost_of_revenue": 86925000, "gross_profit": 218083000, "ebit": -32334000, "ebitda": -23225000, "pretax_income": -32334000, "tax_provision": -7061000, "net_income": -13388000, "net_income_to_common": -13388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408623000, "total_current_assets": 408623000, "total_assets": 6208726000, "short_term_debt": 3372177000, "long_term_debt": 1983523000, "total_debt": 5355700000, "total_liabilities": 5769676000, "total_equity": 272158000, "shares_outstanding": 207948195, "goodwill_and_intangibles": 1635991000 }, "cash_flow": { "operating_cash_flow": 67627000, "capital_expenditure": 6234000, "free_cash_flow": 73861000, "dividends_paid": 1083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288620, "ticker_id": 2465, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32334000", "ebitda": "-23225000", "netIncome": "-13388000", "grossProfit": "218083000", "depreciation": "None", "totalRevenue": "305008000", "costOfRevenue": "86925000", "interestIncome": "40946000", "incomeBeforeTax": "-32334000", "interestExpense": "83295000", "operatingIncome": "-32334000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-7061000", "reportedCurrency": "USD", "netInterestIncome": "-42349000", "nonInterestIncome": "None", "operatingExpenses": "250417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9109000", "sellingGeneralAndAdministrative": "193843000", "netIncomeFromContinuingOperations": "-25273000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "338000", "currentDebt": "None", "investments": "None", "totalAssets": "6208726000", "longTermDebt": "1983523000", "shortTermDebt": "3372177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1635991000", "reportedCurrency": "USD", "retainedEarnings": "-587516000", "totalLiabilities": "5769676000", "otherCurrentAssets": "None", "totalCurrentAssets": "408623000", "currentLongTermDebt": "2411416000", "longTermInvestments": "104333000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5800103000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85752000", "shortLongTermDebtTotal": "5392023000", "totalShareholderEquity": "272158000", "capitalLeaseObligations": "36323000", "otherCurrentLiabilities": "358553000", "totalCurrentLiabilities": "3372177000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2397499000", "cashAndShortTermInvestments": "408623000", "commonStockSharesOutstanding": "207948195", "intangibleAssetsExcludingGoodwill": "1635991000", "cashAndCashEquivalentsAtCarryingValue": "408623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25273000", "profitLoss": "None", "dividendPayout": "1083000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67627000", "capitalExpenditures": "6234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43975000", "cashflowFromInvestment": "8722000", "stockBasedCompensation": "-2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305008000, "cost_of_revenue": 86925000, "gross_profit": 218083000, "research_and_development": null, "selling_general_admin": 193843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32334000, "depreciation_amortisation": 9109000, "ebitda": -23225000, "interest_expense": 83295000, "interest_income": null, "other_non_operating": null, "pretax_income": -32334000, "tax_provision": -7061000, "effective_tax_rate": null, "net_income": -13388000, "net_income_continuing_ops": -25273000, "net_income_to_common": -13388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408623000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 408623000, "net_ppe": null, "goodwill": null, "intangible_assets": 1635991000, "goodwill_and_intangibles": 1635991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5800103000, "total_assets": 6208726000, "short_term_debt": 3372177000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3372177000, "long_term_debt": 1983523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2397499000, "total_liabilities": 5769676000, "total_debt": 5355700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -587516000, "total_equity": 272158000, "shares_outstanding": 207948195, "operating_cash_flow": 67627000, "stock_based_compensation": -2256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8722000, "dividends_paid": 1083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43975000, "free_cash_flow": 73861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32334000", "ebitda": "-23225000", "netIncome": "-13388000", "grossProfit": "218083000", "depreciation": "None", "totalRevenue": "305008000", "costOfRevenue": "86925000", "interestIncome": "40946000", "incomeBeforeTax": "-32334000", "interestExpense": "83295000", "operatingIncome": "-32334000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-7061000", "reportedCurrency": "USD", "netInterestIncome": "-42349000", "nonInterestIncome": "None", "operatingExpenses": "250417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9109000", "sellingGeneralAndAdministrative": "193843000", "netIncomeFromContinuingOperations": "-25273000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "338000", "currentDebt": "None", "investments": "None", "totalAssets": "6208726000", "longTermDebt": "1983523000", "shortTermDebt": "3372177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1635991000", "reportedCurrency": "USD", "retainedEarnings": "-587516000", "totalLiabilities": "5769676000", "otherCurrentAssets": "None", "totalCurrentAssets": "408623000", "currentLongTermDebt": "2411416000", "longTermInvestments": "104333000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5800103000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85752000", "shortLongTermDebtTotal": "5392023000", "totalShareholderEquity": "272158000", "capitalLeaseObligations": "36323000", "otherCurrentLiabilities": "358553000", "totalCurrentLiabilities": "3372177000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2397499000", "cashAndShortTermInvestments": "408623000", "commonStockSharesOutstanding": "207948195", "intangibleAssetsExcludingGoodwill": "1635991000", "cashAndCashEquivalentsAtCarryingValue": "408623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25273000", "profitLoss": "None", "dividendPayout": "1083000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67627000", "capitalExpenditures": "6234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43975000", "cashflowFromInvestment": "8722000", "stockBasedCompensation": "-2256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9109000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 283674000, "cost_of_revenue": 75273000, "gross_profit": 208401000, "ebit": -46103000, "ebitda": -35631000, "pretax_income": -46103000, "tax_provision": -5407000, "net_income": -21896000, "net_income_to_common": -21896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371480000, "total_current_assets": 371480000, "total_assets": 6416714000, "short_term_debt": 3594555000, "long_term_debt": 1936311000, "total_debt": 5530866000, "total_liabilities": 5947416000, "total_equity": 261566000, "shares_outstanding": 200792570, "goodwill_and_intangibles": 1621494000 }, "cash_flow": { "operating_cash_flow": -179890000, "capital_expenditure": 6796000, "free_cash_flow": -173094000, "dividends_paid": 2075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288621, "ticker_id": 2465, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46103000", "ebitda": "-35631000", "netIncome": "-21896000", "grossProfit": "208401000", "depreciation": "None", "totalRevenue": "283674000", "costOfRevenue": "75273000", "interestIncome": "35070000", "incomeBeforeTax": "-46103000", "interestExpense": "75027000", "operatingIncome": "-46103000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5407000", "reportedCurrency": "USD", "netInterestIncome": "-39957000", "nonInterestIncome": "None", "operatingExpenses": "254504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10472000", "sellingGeneralAndAdministrative": "194293000", "netIncomeFromContinuingOperations": "-40696000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "6416714000", "longTermDebt": "1936311000", "shortTermDebt": "3594555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1621494000", "reportedCurrency": "USD", "retainedEarnings": "-573591000", "totalLiabilities": "5947416000", "otherCurrentAssets": "None", "totalCurrentAssets": "371480000", "currentLongTermDebt": "2490447000", "longTermInvestments": "105569000", "shortTermInvestments": "1110279000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6045234000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82874000", "shortLongTermDebtTotal": "5565687000", "totalShareholderEquity": "261566000", "capitalLeaseObligations": "34821000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3594555000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2352861000", "cashAndShortTermInvestments": "371480000", "commonStockSharesOutstanding": "200792570", "intangibleAssetsExcludingGoodwill": "1621494000", "cashAndCashEquivalentsAtCarryingValue": "371480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40696000", "profitLoss": "None", "dividendPayout": "2075000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-179890000", "capitalExpenditures": "6796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95601000", "cashflowFromInvestment": "2795000", "stockBasedCompensation": "5716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283674000, "cost_of_revenue": 75273000, "gross_profit": 208401000, "research_and_development": null, "selling_general_admin": 194293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46103000, "depreciation_amortisation": 10472000, "ebitda": -35631000, "interest_expense": 75027000, "interest_income": null, "other_non_operating": null, "pretax_income": -46103000, "tax_provision": -5407000, "effective_tax_rate": null, "net_income": -21896000, "net_income_continuing_ops": -40696000, "net_income_to_common": -21896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371480000, "short_term_investments": 1110279000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 371480000, "net_ppe": null, "goodwill": null, "intangible_assets": 1621494000, "goodwill_and_intangibles": 1621494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6045234000, "total_assets": 6416714000, "short_term_debt": 3594555000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3594555000, "long_term_debt": 1936311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352861000, "total_liabilities": 5947416000, "total_debt": 5530866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573591000, "total_equity": 261566000, "shares_outstanding": 200792570, "operating_cash_flow": -179890000, "stock_based_compensation": 5716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2795000, "dividends_paid": 2075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95601000, "free_cash_flow": -173094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46103000", "ebitda": "-35631000", "netIncome": "-21896000", "grossProfit": "208401000", "depreciation": "None", "totalRevenue": "283674000", "costOfRevenue": "75273000", "interestIncome": "35070000", "incomeBeforeTax": "-46103000", "interestExpense": "75027000", "operatingIncome": "-46103000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5407000", "reportedCurrency": "USD", "netInterestIncome": "-39957000", "nonInterestIncome": "None", "operatingExpenses": "254504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10472000", "sellingGeneralAndAdministrative": "194293000", "netIncomeFromContinuingOperations": "-40696000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "6416714000", "longTermDebt": "1936311000", "shortTermDebt": "3594555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1621494000", "reportedCurrency": "USD", "retainedEarnings": "-573591000", "totalLiabilities": "5947416000", "otherCurrentAssets": "None", "totalCurrentAssets": "371480000", "currentLongTermDebt": "2490447000", "longTermInvestments": "105569000", "shortTermInvestments": "1110279000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6045234000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82874000", "shortLongTermDebtTotal": "5565687000", "totalShareholderEquity": "261566000", "capitalLeaseObligations": "34821000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3594555000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2352861000", "cashAndShortTermInvestments": "371480000", "commonStockSharesOutstanding": "200792570", "intangibleAssetsExcludingGoodwill": "1621494000", "cashAndCashEquivalentsAtCarryingValue": "371480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40696000", "profitLoss": "None", "dividendPayout": "2075000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-179890000", "capitalExpenditures": "6796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95601000", "cashflowFromInvestment": "2795000", "stockBasedCompensation": "5716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-635000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10472000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 282518000, "cost_of_revenue": 90297000, "gross_profit": 192221000, "ebit": -84124000, "ebitda": -72499000, "pretax_income": -84124000, "tax_provision": -16658000, "net_income": -33234000, "net_income_to_common": -33234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421576000, "total_current_assets": 655094000, "total_assets": 6344028000, "short_term_debt": 3454990000, "long_term_debt": 1944738000, "total_debt": 5399728000, "total_liabilities": 5837417000, "total_equity": 272892000, "shares_outstanding": 193413971, "goodwill_and_intangibles": 1633661000 }, "cash_flow": { "operating_cash_flow": 40562000, "capital_expenditure": 6917000, "free_cash_flow": 47479000, "dividends_paid": 436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288622, "ticker_id": 2465, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84124000", "ebitda": "-72499000", "netIncome": "-33234000", "grossProfit": "192221000", "depreciation": "None", "totalRevenue": "282518000", "costOfRevenue": "90297000", "interestIncome": "41835000", "incomeBeforeTax": "-84124000", "interestExpense": "84365000", "operatingIncome": "-84124000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16658000", "reportedCurrency": "USD", "netInterestIncome": "-42530000", "nonInterestIncome": "None", "operatingExpenses": "276345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11625000", "sellingGeneralAndAdministrative": "214142000", "netIncomeFromContinuingOperations": "-67466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "6344028000", "longTermDebt": "1944738000", "shortTermDebt": "3454990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1633661000", "reportedCurrency": "USD", "retainedEarnings": "-550623000", "totalLiabilities": "5837417000", "otherCurrentAssets": "150715000", "totalCurrentAssets": "655094000", "currentLongTermDebt": "2377127000", "longTermInvestments": "105579000", "shortTermInvestments": "None", "currentNetReceivables": "82803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5688934000", "currentAccountsPayable": "187717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81511000", "shortLongTermDebtTotal": "5432918000", "totalShareholderEquity": "272892000", "capitalLeaseObligations": "33190000", "otherCurrentLiabilities": "-15389000", "totalCurrentLiabilities": "3707525000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2129892000", "cashAndShortTermInvestments": "421576000", "commonStockSharesOutstanding": "193413971", "intangibleAssetsExcludingGoodwill": "1633661000", "cashAndCashEquivalentsAtCarryingValue": "421576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67466000", "profitLoss": "None", "dividendPayout": "436000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40562000", "capitalExpenditures": "6917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127156000", "cashflowFromInvestment": "35174000", "stockBasedCompensation": "5967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282518000, "cost_of_revenue": 90297000, "gross_profit": 192221000, "research_and_development": 27900000, "selling_general_admin": 214142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84124000, "depreciation_amortisation": 11625000, "ebitda": -72499000, "interest_expense": 84365000, "interest_income": null, "other_non_operating": null, "pretax_income": -84124000, "tax_provision": -16658000, "effective_tax_rate": null, "net_income": -33234000, "net_income_continuing_ops": -67466000, "net_income_to_common": -33234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421576000, "short_term_investments": null, "net_receivables": 82803000, "inventory": null, "other_current_assets": null, "total_current_assets": 655094000, "net_ppe": null, "goodwill": null, "intangible_assets": 1633661000, "goodwill_and_intangibles": 1633661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5688934000, "total_assets": 6344028000, "short_term_debt": 3454990000, "accounts_payable": 187717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3707525000, "long_term_debt": 1944738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2129892000, "total_liabilities": 5837417000, "total_debt": 5399728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -550623000, "total_equity": 272892000, "shares_outstanding": 193413971, "operating_cash_flow": 40562000, "stock_based_compensation": 5967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35174000, "dividends_paid": 436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127156000, "free_cash_flow": 47479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84124000", "ebitda": "-72499000", "netIncome": "-33234000", "grossProfit": "192221000", "depreciation": "None", "totalRevenue": "282518000", "costOfRevenue": "90297000", "interestIncome": "41835000", "incomeBeforeTax": "-84124000", "interestExpense": "84365000", "operatingIncome": "-84124000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16658000", "reportedCurrency": "USD", "netInterestIncome": "-42530000", "nonInterestIncome": "None", "operatingExpenses": "276345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11625000", "sellingGeneralAndAdministrative": "214142000", "netIncomeFromContinuingOperations": "-67466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "6344028000", "longTermDebt": "1944738000", "shortTermDebt": "3454990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1633661000", "reportedCurrency": "USD", "retainedEarnings": "-550623000", "totalLiabilities": "5837417000", "otherCurrentAssets": "150715000", "totalCurrentAssets": "655094000", "currentLongTermDebt": "2377127000", "longTermInvestments": "105579000", "shortTermInvestments": "None", "currentNetReceivables": "82803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5688934000", "currentAccountsPayable": "187717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81511000", "shortLongTermDebtTotal": "5432918000", "totalShareholderEquity": "272892000", "capitalLeaseObligations": "33190000", "otherCurrentLiabilities": "-15389000", "totalCurrentLiabilities": "3707525000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2129892000", "cashAndShortTermInvestments": "421576000", "commonStockSharesOutstanding": "193413971", "intangibleAssetsExcludingGoodwill": "1633661000", "cashAndCashEquivalentsAtCarryingValue": "421576000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67466000", "profitLoss": "None", "dividendPayout": "436000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40562000", "capitalExpenditures": "6917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127156000", "cashflowFromInvestment": "35174000", "stockBasedCompensation": "5967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11625000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 314598000, "cost_of_revenue": 4800000, "gross_profit": 309798000, "ebit": 88212000, "ebitda": 97143000, "pretax_income": 3595000, "tax_provision": 923000, "net_income": 1369000, "net_income_to_common": 1369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483048000, "total_current_assets": 483048000, "total_assets": 6417627000, "short_term_debt": 3504193000, "long_term_debt": 1879161000, "total_debt": 5383354000, "total_liabilities": 5825578000, "total_equity": 311390000, "shares_outstanding": 183982861, "goodwill_and_intangibles": 1542720000 }, "cash_flow": { "operating_cash_flow": -349168000, "capital_expenditure": 7278000, "free_cash_flow": -341890000, "dividends_paid": 1453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288624, "ticker_id": 2465, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88212000", "ebitda": "97143000", "netIncome": "1369000", "grossProfit": "309798000", "depreciation": "None", "totalRevenue": "314598000", "costOfRevenue": "4800000", "interestIncome": "38673000", "incomeBeforeTax": "3595000", "interestExpense": "84617000", "operatingIncome": "250532000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-45944000", "nonInterestIncome": "None", "operatingExpenses": "59266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8931000", "sellingGeneralAndAdministrative": "22984000", "netIncomeFromContinuingOperations": "2672000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "6417627000", "longTermDebt": "1879161000", "shortTermDebt": "3504193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1542720000", "reportedCurrency": "USD", "retainedEarnings": "-517369000", "totalLiabilities": "5825578000", "otherCurrentAssets": "-578641000", "totalCurrentAssets": "483048000", "currentLongTermDebt": "2565713000", "longTermInvestments": "110223000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5934579000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85994000", "shortLongTermDebtTotal": "5421892000", "totalShareholderEquity": "311390000", "capitalLeaseObligations": "38538000", "otherCurrentLiabilities": "938480000", "totalCurrentLiabilities": "3504193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2321385000", "cashAndShortTermInvestments": "483048000", "commonStockSharesOutstanding": "183982861", "intangibleAssetsExcludingGoodwill": "1542720000", "cashAndCashEquivalentsAtCarryingValue": "483048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2672000", "profitLoss": "None", "dividendPayout": "1453000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-349168000", "capitalExpenditures": "7278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324852000", "cashflowFromInvestment": "-28253000", "stockBasedCompensation": "8199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1453000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314598000, "cost_of_revenue": 4800000, "gross_profit": 309798000, "research_and_development": null, "selling_general_admin": 22984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88212000, "depreciation_amortisation": 8931000, "ebitda": 97143000, "interest_expense": 84617000, "interest_income": null, "other_non_operating": null, "pretax_income": 3595000, "tax_provision": 923000, "effective_tax_rate": null, "net_income": 1369000, "net_income_continuing_ops": 2672000, "net_income_to_common": 1369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483048000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 483048000, "net_ppe": null, "goodwill": null, "intangible_assets": 1542720000, "goodwill_and_intangibles": 1542720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5934579000, "total_assets": 6417627000, "short_term_debt": 3504193000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3504193000, "long_term_debt": 1879161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2321385000, "total_liabilities": 5825578000, "total_debt": 5383354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517369000, "total_equity": 311390000, "shares_outstanding": 183982861, "operating_cash_flow": -349168000, "stock_based_compensation": 8199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28253000, "dividends_paid": 1453000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324852000, "free_cash_flow": -341890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88212000", "ebitda": "97143000", "netIncome": "1369000", "grossProfit": "309798000", "depreciation": "None", "totalRevenue": "314598000", "costOfRevenue": "4800000", "interestIncome": "38673000", "incomeBeforeTax": "3595000", "interestExpense": "84617000", "operatingIncome": "250532000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-45944000", "nonInterestIncome": "None", "operatingExpenses": "59266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8931000", "sellingGeneralAndAdministrative": "22984000", "netIncomeFromContinuingOperations": "2672000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "6417627000", "longTermDebt": "1879161000", "shortTermDebt": "3504193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1542720000", "reportedCurrency": "USD", "retainedEarnings": "-517369000", "totalLiabilities": "5825578000", "otherCurrentAssets": "-578641000", "totalCurrentAssets": "483048000", "currentLongTermDebt": "2565713000", "longTermInvestments": "110223000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5934579000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85994000", "shortLongTermDebtTotal": "5421892000", "totalShareholderEquity": "311390000", "capitalLeaseObligations": "38538000", "otherCurrentLiabilities": "938480000", "totalCurrentLiabilities": "3504193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2321385000", "cashAndShortTermInvestments": "483048000", "commonStockSharesOutstanding": "183982861", "intangibleAssetsExcludingGoodwill": "1542720000", "cashAndCashEquivalentsAtCarryingValue": "483048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2672000", "profitLoss": "None", "dividendPayout": "1453000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-349168000", "capitalExpenditures": "7278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324852000", "cashflowFromInvestment": "-28253000", "stockBasedCompensation": "8199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1453000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12046000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 269771000, "cost_of_revenue": 78931000, "gross_profit": 190840000, "ebit": -77157000, "ebitda": -65445000, "pretax_income": -77157000, "tax_provision": -11304000, "net_income": -32211000, "net_income_to_common": -32211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533153000, "total_current_assets": 533153000, "total_assets": 5942777000, "short_term_debt": 3028643000, "long_term_debt": 1900125000, "total_debt": 4928768000, "total_liabilities": 5363839000, "total_equity": 295333000, "shares_outstanding": 182324046, "goodwill_and_intangibles": 1583128000 }, "cash_flow": { "operating_cash_flow": -278291000, "capital_expenditure": 7427000, "free_cash_flow": -270864000, "dividends_paid": 455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288625, "ticker_id": 2465, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77157000", "ebitda": "-65445000", "netIncome": "-32211000", "grossProfit": "190840000", "depreciation": "None", "totalRevenue": "269771000", "costOfRevenue": "78931000", "interestIncome": "35052000", "incomeBeforeTax": "-77157000", "interestExpense": "88683000", "operatingIncome": "-77157000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11304000", "reportedCurrency": "USD", "netInterestIncome": "-53631000", "nonInterestIncome": "None", "operatingExpenses": "267997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11712000", "sellingGeneralAndAdministrative": "214196000", "netIncomeFromContinuingOperations": "-65853000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "5942777000", "longTermDebt": "1900125000", "shortTermDebt": "3028643000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1583128000", "reportedCurrency": "USD", "retainedEarnings": "-518214000", "totalLiabilities": "5363839000", "otherCurrentAssets": "-631210000", "totalCurrentAssets": "533153000", "currentLongTermDebt": "2213128000", "longTermInvestments": "107382000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5409624000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4970664000", "totalShareholderEquity": "295333000", "capitalLeaseObligations": "41896000", "otherCurrentLiabilities": "-886007000", "totalCurrentLiabilities": "3028643000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2335196000", "cashAndShortTermInvestments": "533153000", "commonStockSharesOutstanding": "182324046", "intangibleAssetsExcludingGoodwill": "1583128000", "cashAndCashEquivalentsAtCarryingValue": "533153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65852000", "profitLoss": "None", "dividendPayout": "455000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-278291000", "capitalExpenditures": "7427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204611000", "cashflowFromInvestment": "436103000", "stockBasedCompensation": "5898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 269771000, "cost_of_revenue": 78931000, "gross_profit": 190840000, "research_and_development": null, "selling_general_admin": 214196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77157000, "depreciation_amortisation": 11712000, "ebitda": -65445000, "interest_expense": 88683000, "interest_income": null, "other_non_operating": null, "pretax_income": -77157000, "tax_provision": -11304000, "effective_tax_rate": null, "net_income": -32211000, "net_income_continuing_ops": -65853000, "net_income_to_common": -32211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533153000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 533153000, "net_ppe": null, "goodwill": null, "intangible_assets": 1583128000, "goodwill_and_intangibles": 1583128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5409624000, "total_assets": 5942777000, "short_term_debt": 3028643000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3028643000, "long_term_debt": 1900125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2335196000, "total_liabilities": 5363839000, "total_debt": 4928768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518214000, "total_equity": 295333000, "shares_outstanding": 182324046, "operating_cash_flow": -278291000, "stock_based_compensation": 5898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 436103000, "dividends_paid": 455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204611000, "free_cash_flow": -270864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77157000", "ebitda": "-65445000", "netIncome": "-32211000", "grossProfit": "190840000", "depreciation": "None", "totalRevenue": "269771000", "costOfRevenue": "78931000", "interestIncome": "35052000", "incomeBeforeTax": "-77157000", "interestExpense": "88683000", "operatingIncome": "-77157000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11304000", "reportedCurrency": "USD", "netInterestIncome": "-53631000", "nonInterestIncome": "None", "operatingExpenses": "267997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11712000", "sellingGeneralAndAdministrative": "214196000", "netIncomeFromContinuingOperations": "-65853000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "5942777000", "longTermDebt": "1900125000", "shortTermDebt": "3028643000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1583128000", "reportedCurrency": "USD", "retainedEarnings": "-518214000", "totalLiabilities": "5363839000", "otherCurrentAssets": "-631210000", "totalCurrentAssets": "533153000", "currentLongTermDebt": "2213128000", "longTermInvestments": "107382000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5409624000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4970664000", "totalShareholderEquity": "295333000", "capitalLeaseObligations": "41896000", "otherCurrentLiabilities": "-886007000", "totalCurrentLiabilities": "3028643000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2335196000", "cashAndShortTermInvestments": "533153000", "commonStockSharesOutstanding": "182324046", "intangibleAssetsExcludingGoodwill": "1583128000", "cashAndCashEquivalentsAtCarryingValue": "533153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65852000", "profitLoss": "None", "dividendPayout": "455000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-278291000", "capitalExpenditures": "7427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204611000", "cashflowFromInvestment": "436103000", "stockBasedCompensation": "5898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11712000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 236828000, "cost_of_revenue": 78791000, "gross_profit": 158037000, "ebit": -85165000, "ebitda": -73433000, "pretax_income": -85165000, "tax_provision": -13660000, "net_income": -34255000, "net_income_to_common": -34255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 603663000, "total_current_assets": 603663000, "total_assets": 6193270000, "short_term_debt": 3804559000, "long_term_debt": 1327355000, "total_debt": 5131914000, "total_liabilities": 5555928000, "total_equity": 321602000, "shares_outstanding": 180606136, "goodwill_and_intangibles": 1985948000 }, "cash_flow": { "operating_cash_flow": -278523000, "capital_expenditure": 4764000, "free_cash_flow": -273759000, "dividends_paid": 919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288626, "ticker_id": 2465, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85165000", "ebitda": "-73433000", "netIncome": "-34255000", "grossProfit": "158037000", "depreciation": "None", "totalRevenue": "236828000", "costOfRevenue": "78791000", "interestIncome": "30925000", "incomeBeforeTax": "-85165000", "interestExpense": "78213000", "operatingIncome": "-85165000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-13660000", "reportedCurrency": "USD", "netInterestIncome": "-47288000", "nonInterestIncome": "None", "operatingExpenses": "243202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11732000", "sellingGeneralAndAdministrative": "192064000", "netIncomeFromContinuingOperations": "-71505000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "6193270000", "longTermDebt": "1327355000", "shortTermDebt": "3804559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1985948000", "reportedCurrency": "USD", "retainedEarnings": "-486054000", "totalLiabilities": "5555928000", "otherCurrentAssets": "-678009000", "totalCurrentAssets": "603663000", "currentLongTermDebt": "3056083000", "longTermInvestments": "109394000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589607000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5177238000", "totalShareholderEquity": "321602000", "capitalLeaseObligations": "45324000", "otherCurrentLiabilities": "-1147151000", "totalCurrentLiabilities": "3804559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1751369000", "cashAndShortTermInvestments": "603663000", "commonStockSharesOutstanding": "180606136", "intangibleAssetsExcludingGoodwill": "1985948000", "cashAndCashEquivalentsAtCarryingValue": "603663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34255000", "profitLoss": "None", "dividendPayout": "919000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-278523000", "capitalExpenditures": "4764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158652000", "cashflowFromInvestment": "52024000", "stockBasedCompensation": "4855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236828000, "cost_of_revenue": 78791000, "gross_profit": 158037000, "research_and_development": null, "selling_general_admin": 192064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85165000, "depreciation_amortisation": 11732000, "ebitda": -73433000, "interest_expense": 78213000, "interest_income": null, "other_non_operating": null, "pretax_income": -85165000, "tax_provision": -13660000, "effective_tax_rate": null, "net_income": -34255000, "net_income_continuing_ops": -71505000, "net_income_to_common": -34255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 603663000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 603663000, "net_ppe": null, "goodwill": null, "intangible_assets": 1985948000, "goodwill_and_intangibles": 1985948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5589607000, "total_assets": 6193270000, "short_term_debt": 3804559000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3804559000, "long_term_debt": 1327355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1751369000, "total_liabilities": 5555928000, "total_debt": 5131914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -486054000, "total_equity": 321602000, "shares_outstanding": 180606136, "operating_cash_flow": -278523000, "stock_based_compensation": 4855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52024000, "dividends_paid": 919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 158652000, "free_cash_flow": -273759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85165000", "ebitda": "-73433000", "netIncome": "-34255000", "grossProfit": "158037000", "depreciation": "None", "totalRevenue": "236828000", "costOfRevenue": "78791000", "interestIncome": "30925000", "incomeBeforeTax": "-85165000", "interestExpense": "78213000", "operatingIncome": "-85165000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-13660000", "reportedCurrency": "USD", "netInterestIncome": "-47288000", "nonInterestIncome": "None", "operatingExpenses": "243202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11732000", "sellingGeneralAndAdministrative": "192064000", "netIncomeFromContinuingOperations": "-71505000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "6193270000", "longTermDebt": "1327355000", "shortTermDebt": "3804559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1985948000", "reportedCurrency": "USD", "retainedEarnings": "-486054000", "totalLiabilities": "5555928000", "otherCurrentAssets": "-678009000", "totalCurrentAssets": "603663000", "currentLongTermDebt": "3056083000", "longTermInvestments": "109394000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589607000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5177238000", "totalShareholderEquity": "321602000", "capitalLeaseObligations": "45324000", "otherCurrentLiabilities": "-1147151000", "totalCurrentLiabilities": "3804559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1751369000", "cashAndShortTermInvestments": "603663000", "commonStockSharesOutstanding": "180606136", "intangibleAssetsExcludingGoodwill": "1985948000", "cashAndCashEquivalentsAtCarryingValue": "603663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34255000", "profitLoss": "None", "dividendPayout": "919000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-278523000", "capitalExpenditures": "4764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "158652000", "cashflowFromInvestment": "52024000", "stockBasedCompensation": "4855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11732000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 248598000, "cost_of_revenue": 82244000, "gross_profit": 166354000, "ebit": -73943000, "ebitda": -59988000, "pretax_income": -73943000, "tax_provision": -14174000, "net_income": -27192000, "net_income_to_common": -27192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660707000, "total_current_assets": 660707000, "total_assets": 6151048000, "short_term_debt": 1947057000, "long_term_debt": 1293251000, "total_debt": 3240308000, "total_liabilities": 5446564000, "total_equity": 704484000, "shares_outstanding": 326288272, "goodwill_and_intangibles": 1999763000 }, "cash_flow": { "operating_cash_flow": -205418000, "capital_expenditure": 4295000, "free_cash_flow": -201123000, "dividends_paid": 705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288627, "ticker_id": 2465, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73943000", "ebitda": "-59988000", "netIncome": "-27192000", "grossProfit": "166354000", "depreciation": "None", "totalRevenue": "248598000", "costOfRevenue": "82244000", "interestIncome": "34992000", "incomeBeforeTax": "-73943000", "interestExpense": "84017000", "operatingIncome": "-73943000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14174000", "reportedCurrency": "USD", "netInterestIncome": "-49025000", "nonInterestIncome": "None", "operatingExpenses": "240297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13955000", "sellingGeneralAndAdministrative": "188011000", "netIncomeFromContinuingOperations": "-59769000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "6151048000", "longTermDebt": "1293251000", "shortTermDebt": "1947057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1999763000", "reportedCurrency": "USD", "retainedEarnings": "-451706000", "totalLiabilities": "5446564000", "otherCurrentAssets": "-745856000", "totalCurrentAssets": "660707000", "currentLongTermDebt": "2927817000", "longTermInvestments": "113264000", "shortTermInvestments": "None", "currentNetReceivables": "76817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100242000", "currentAccountsPayable": "168163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4270260000", "totalShareholderEquity": "704484000", "capitalLeaseObligations": "49192000", "otherCurrentLiabilities": "-1947057000", "totalCurrentLiabilities": "1947057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3450315000", "cashAndShortTermInvestments": "660707000", "commonStockSharesOutstanding": "326288272", "intangibleAssetsExcludingGoodwill": "1999763000", "cashAndCashEquivalentsAtCarryingValue": "660707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27193000", "profitLoss": "None", "dividendPayout": "705000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205418000", "capitalExpenditures": "4295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112648000", "cashflowFromInvestment": "6665000", "stockBasedCompensation": "6374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248598000, "cost_of_revenue": 82244000, "gross_profit": 166354000, "research_and_development": 27700000, "selling_general_admin": 188011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73943000, "depreciation_amortisation": 13955000, "ebitda": -59988000, "interest_expense": 84017000, "interest_income": null, "other_non_operating": null, "pretax_income": -73943000, "tax_provision": -14174000, "effective_tax_rate": null, "net_income": -27192000, "net_income_continuing_ops": -59769000, "net_income_to_common": -27192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660707000, "short_term_investments": null, "net_receivables": 76817000, "inventory": null, "other_current_assets": null, "total_current_assets": 660707000, "net_ppe": null, "goodwill": null, "intangible_assets": 1999763000, "goodwill_and_intangibles": 1999763000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100242000, "total_assets": 6151048000, "short_term_debt": 1947057000, "accounts_payable": 168163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1947057000, "long_term_debt": 1293251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3450315000, "total_liabilities": 5446564000, "total_debt": 3240308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451706000, "total_equity": 704484000, "shares_outstanding": 326288272, "operating_cash_flow": -205418000, "stock_based_compensation": 6374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6665000, "dividends_paid": 705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 112648000, "free_cash_flow": -201123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73943000", "ebitda": "-59988000", "netIncome": "-27192000", "grossProfit": "166354000", "depreciation": "None", "totalRevenue": "248598000", "costOfRevenue": "82244000", "interestIncome": "34992000", "incomeBeforeTax": "-73943000", "interestExpense": "84017000", "operatingIncome": "-73943000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14174000", "reportedCurrency": "USD", "netInterestIncome": "-49025000", "nonInterestIncome": "None", "operatingExpenses": "240297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13955000", "sellingGeneralAndAdministrative": "188011000", "netIncomeFromContinuingOperations": "-59769000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "6151048000", "longTermDebt": "1293251000", "shortTermDebt": "1947057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1999763000", "reportedCurrency": "USD", "retainedEarnings": "-451706000", "totalLiabilities": "5446564000", "otherCurrentAssets": "-745856000", "totalCurrentAssets": "660707000", "currentLongTermDebt": "2927817000", "longTermInvestments": "113264000", "shortTermInvestments": "None", "currentNetReceivables": "76817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100242000", "currentAccountsPayable": "168163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4270260000", "totalShareholderEquity": "704484000", "capitalLeaseObligations": "49192000", "otherCurrentLiabilities": "-1947057000", "totalCurrentLiabilities": "1947057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3450315000", "cashAndShortTermInvestments": "660707000", "commonStockSharesOutstanding": "326288272", "intangibleAssetsExcludingGoodwill": "1999763000", "cashAndCashEquivalentsAtCarryingValue": "660707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27193000", "profitLoss": "None", "dividendPayout": "705000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-205418000", "capitalExpenditures": "4295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112648000", "cashflowFromInvestment": "6665000", "stockBasedCompensation": "6374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13955000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 282833000, "cost_of_revenue": 77076000, "gross_profit": 205757000, "ebit": -39467000, "ebitda": -25534000, "pretax_income": -39467000, "tax_provision": -5205000, "net_income": -16599000, "net_income_to_common": -16599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 717196000, "total_current_assets": 895797000, "total_assets": 6078529000, "short_term_debt": 3462795000, "long_term_debt": 2206087000, "total_debt": 5668882000, "total_liabilities": 5309594000, "total_equity": 379150000, "shares_outstanding": 175962804, "goodwill_and_intangibles": 2053359000 }, "cash_flow": { "operating_cash_flow": 163284000, "capital_expenditure": 4770000, "free_cash_flow": 168054000, "dividends_paid": 601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288629, "ticker_id": 2465, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39467000", "ebitda": "-25534000", "netIncome": "-16599000", "grossProfit": "205757000", "depreciation": "None", "totalRevenue": "282833000", "costOfRevenue": "77076000", "interestIncome": "37253000", "incomeBeforeTax": "-39467000", "interestExpense": "77146000", "operatingIncome": "-39467000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5205000", "reportedCurrency": "USD", "netInterestIncome": "-39893000", "nonInterestIncome": "None", "operatingExpenses": "245224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13933000", "sellingGeneralAndAdministrative": "187954000", "netIncomeFromContinuingOperations": "-34262000" }, "balance": { "goodwill": "None", "inventory": "885806000", "commonStock": "324000", "currentDebt": "None", "investments": "None", "totalAssets": "6078529000", "longTermDebt": "2206087000", "shortTermDebt": "3462795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2053359000", "reportedCurrency": "USD", "retainedEarnings": "-424508000", "totalLiabilities": "5309594000", "otherCurrentAssets": "124756000", "totalCurrentAssets": "895797000", "currentLongTermDebt": "1897859000", "longTermInvestments": "108112000", "shortTermInvestments": "729140000", "currentNetReceivables": "53845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5182732000", "currentAccountsPayable": "404081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109320000", "shortLongTermDebtTotal": "4797331000", "totalShareholderEquity": "379150000", "capitalLeaseObligations": "53579000", "otherCurrentLiabilities": "1352016000", "totalCurrentLiabilities": "3462795000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1846799000", "cashAndShortTermInvestments": "717196000", "commonStockSharesOutstanding": "175962804", "intangibleAssetsExcludingGoodwill": "2053359000", "cashAndCashEquivalentsAtCarryingValue": "717196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34263000", "profitLoss": "None", "dividendPayout": "601000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163284000", "capitalExpenditures": "4770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182566000", "cashflowFromInvestment": "70876000", "stockBasedCompensation": "3940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282833000, "cost_of_revenue": 77076000, "gross_profit": 205757000, "research_and_development": null, "selling_general_admin": 187954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39467000, "depreciation_amortisation": 13933000, "ebitda": -25534000, "interest_expense": 77146000, "interest_income": null, "other_non_operating": null, "pretax_income": -39467000, "tax_provision": -5205000, "effective_tax_rate": null, "net_income": -16599000, "net_income_continuing_ops": -34262000, "net_income_to_common": -16599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 717196000, "short_term_investments": 729140000, "net_receivables": 53845000, "inventory": 885806000, "other_current_assets": null, "total_current_assets": 895797000, "net_ppe": null, "goodwill": null, "intangible_assets": 2053359000, "goodwill_and_intangibles": 2053359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5182732000, "total_assets": 6078529000, "short_term_debt": 3462795000, "accounts_payable": 404081000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3462795000, "long_term_debt": 2206087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1846799000, "total_liabilities": 5309594000, "total_debt": 5668882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -424508000, "total_equity": 379150000, "shares_outstanding": 175962804, "operating_cash_flow": 163284000, "stock_based_compensation": 3940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 70876000, "dividends_paid": 601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182566000, "free_cash_flow": 168054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39467000", "ebitda": "-25534000", "netIncome": "-16599000", "grossProfit": "205757000", "depreciation": "None", "totalRevenue": "282833000", "costOfRevenue": "77076000", "interestIncome": "37253000", "incomeBeforeTax": "-39467000", "interestExpense": "77146000", "operatingIncome": "-39467000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5205000", "reportedCurrency": "USD", "netInterestIncome": "-39893000", "nonInterestIncome": "None", "operatingExpenses": "245224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13933000", "sellingGeneralAndAdministrative": "187954000", "netIncomeFromContinuingOperations": "-34262000" }, "balance": { "goodwill": "None", "inventory": "885806000", "commonStock": "324000", "currentDebt": "None", "investments": "None", "totalAssets": "6078529000", "longTermDebt": "2206087000", "shortTermDebt": "3462795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2053359000", "reportedCurrency": "USD", "retainedEarnings": "-424508000", "totalLiabilities": "5309594000", "otherCurrentAssets": "124756000", "totalCurrentAssets": "895797000", "currentLongTermDebt": "1897859000", "longTermInvestments": "108112000", "shortTermInvestments": "729140000", "currentNetReceivables": "53845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5182732000", "currentAccountsPayable": "404081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109320000", "shortLongTermDebtTotal": "4797331000", "totalShareholderEquity": "379150000", "capitalLeaseObligations": "53579000", "otherCurrentLiabilities": "1352016000", "totalCurrentLiabilities": "3462795000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1846799000", "cashAndShortTermInvestments": "717196000", "commonStockSharesOutstanding": "175962804", "intangibleAssetsExcludingGoodwill": "2053359000", "cashAndCashEquivalentsAtCarryingValue": "717196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34263000", "profitLoss": "None", "dividendPayout": "601000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163284000", "capitalExpenditures": "4770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182566000", "cashflowFromInvestment": "70876000", "stockBasedCompensation": "3940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13933000", "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": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "income_statement": { "revenue": 289047000, "cost_of_revenue": 77503000, "gross_profit": 211544000, "ebit": -58315000, "ebitda": -44192000, "pretax_income": -58315000, "tax_provision": -8556000, "net_income": -23443000, "net_income_to_common": -23443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 719073000, "total_current_assets": 787654000, "total_assets": 6203504000, "short_term_debt": 2046208000, "long_term_debt": 2239836000, "total_debt": 4286044000, "total_liabilities": 5406160000, "total_equity": 797344000, "shares_outstanding": 173908030, "goodwill_and_intangibles": 2012049000 }, "cash_flow": { "operating_cash_flow": -337433000, "capital_expenditure": 5272000, "free_cash_flow": -332161000, "dividends_paid": 1010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288630, "ticker_id": 2465, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:19.130328+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58315000", "ebitda": "-44192000", "netIncome": "-23443000", "grossProfit": "211544000", "depreciation": "None", "totalRevenue": "289047000", "costOfRevenue": "77503000", "interestIncome": "33060000", "incomeBeforeTax": "-58315000", "interestExpense": "75027000", "operatingIncome": "-58315000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-8556000", "reportedCurrency": "USD", "netInterestIncome": "-40175000", "nonInterestIncome": "None", "operatingExpenses": "269859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14123000", "sellingGeneralAndAdministrative": "212616000", "netIncomeFromContinuingOperations": "-49759000" }, "balance": { "goodwill": "None", "inventory": "848948000", "commonStock": "322000", "currentDebt": "None", "investments": "None", "totalAssets": "6203504000", "longTermDebt": "2239836000", "shortTermDebt": "2046208000", "treasuryStock": "-15324000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2012049000", "reportedCurrency": "USD", "retainedEarnings": "-408220000", "totalLiabilities": "5406160000", "otherCurrentAssets": "-848948000", "totalCurrentAssets": "787654000", "currentLongTermDebt": "2046208000", "longTermInvestments": "111764000", "shortTermInvestments": "None", "currentNetReceivables": "68581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116717000", "currentAccountsPayable": "407356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82677000", "shortLongTermDebtTotal": "6341042000", "totalShareholderEquity": "797344000", "capitalLeaseObligations": "56552000", "otherCurrentLiabilities": "-2046208000", "totalCurrentLiabilities": "2046208000", "otherNonCurrentLiabilities": "703970000", "totalNonCurrentLiabilities": "2296388000", "cashAndShortTermInvestments": "719073000", "commonStockSharesOutstanding": "173908030", "intangibleAssetsExcludingGoodwill": "2012049000", "cashAndCashEquivalentsAtCarryingValue": "719073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49759000", "profitLoss": "None", "dividendPayout": "1010000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-337433000", "capitalExpenditures": "5272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148401000", "cashflowFromInvestment": "81196000", "stockBasedCompensation": "5753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-107836000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289047000, "cost_of_revenue": 77503000, "gross_profit": 211544000, "research_and_development": null, "selling_general_admin": 212616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58315000, "depreciation_amortisation": 14123000, "ebitda": -44192000, "interest_expense": 75027000, "interest_income": null, "other_non_operating": null, "pretax_income": -58315000, "tax_provision": -8556000, "effective_tax_rate": null, "net_income": -23443000, "net_income_continuing_ops": -49759000, "net_income_to_common": -23443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 719073000, "short_term_investments": null, "net_receivables": 68581000, "inventory": 848948000, "other_current_assets": null, "total_current_assets": 787654000, "net_ppe": null, "goodwill": null, "intangible_assets": 2012049000, "goodwill_and_intangibles": 2012049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116717000, "total_assets": 6203504000, "short_term_debt": 2046208000, "accounts_payable": 407356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2046208000, "long_term_debt": 2239836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2296388000, "total_liabilities": 5406160000, "total_debt": 4286044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -408220000, "total_equity": 797344000, "shares_outstanding": 173908030, "operating_cash_flow": -337433000, "stock_based_compensation": 5753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81196000, "dividends_paid": 1010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148401000, "free_cash_flow": -332161000, "net_change_in_cash": -107836000 }, "raw_data": { "income": { "ebit": "-58315000", "ebitda": "-44192000", "netIncome": "-23443000", "grossProfit": "211544000", "depreciation": "None", "totalRevenue": "289047000", "costOfRevenue": "77503000", "interestIncome": "33060000", "incomeBeforeTax": "-58315000", "interestExpense": "75027000", "operatingIncome": "-58315000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-8556000", "reportedCurrency": "USD", "netInterestIncome": "-40175000", "nonInterestIncome": "None", "operatingExpenses": "269859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14123000", "sellingGeneralAndAdministrative": "212616000", "netIncomeFromContinuingOperations": "-49759000" }, "balance": { "goodwill": "None", "inventory": "848948000", "commonStock": "322000", "currentDebt": "None", "investments": "None", "totalAssets": "6203504000", "longTermDebt": "2239836000", "shortTermDebt": "2046208000", "treasuryStock": "-15324000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2012049000", "reportedCurrency": "USD", "retainedEarnings": "-408220000", "totalLiabilities": "5406160000", "otherCurrentAssets": "-848948000", "totalCurrentAssets": "787654000", "currentLongTermDebt": "2046208000", "longTermInvestments": "111764000", "shortTermInvestments": "None", "currentNetReceivables": "68581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116717000", "currentAccountsPayable": "407356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82677000", "shortLongTermDebtTotal": "6341042000", "totalShareholderEquity": "797344000", "capitalLeaseObligations": "56552000", "otherCurrentLiabilities": "-2046208000", "totalCurrentLiabilities": "2046208000", "otherNonCurrentLiabilities": "703970000", "totalNonCurrentLiabilities": "2296388000", "cashAndShortTermInvestments": "719073000", "commonStockSharesOutstanding": "173908030", "intangibleAssetsExcludingGoodwill": "2012049000", "cashAndCashEquivalentsAtCarryingValue": "719073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49759000", "profitLoss": "None", "dividendPayout": "1010000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-337433000", "capitalExpenditures": "5272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148401000", "cashflowFromInvestment": "81196000", "stockBasedCompensation": "5753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-107836000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14123000", "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" ] } } }