{ "ticker": { "uuid": "bc9e7ced-5275-48d1-b523-ab1fb7cde8c5", "symbol": "MRP", "name": "Millrose Properties, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/bc9e7ced-5275-48d1-b523-ab1fb7cde8c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc9e7ced-5275-48d1-b523-ab1fb7cde8c5/" }, "ticker_metadata": { "id": 2722, "uuid": "bc9e7ced-5275-48d1-b523-ab1fb7cde8c5", "symbol": "MRP", "name": "Millrose Properties, Inc.", "asset_type": "equity", "market_cap": 4685872000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Millrose Properties, Inc. (MRP) is a prominent real estate investment and development firm dedicated to creating dynamic residential and commercial environments in prime urban areas. The company prioritizes sustainability and community engagement, strategically capitalizing on growth opportunities that align with evolving market trends. With a robust management team and innovative operational strategies, MRP maintains a diversified portfolio and excels in property management, making it an attractive option for institutional investors focused on achieving strong financial returns while fostering community development.", "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": "bc9e7ced-5275-48d1-b523-ab1fb7cde8c5", "symbol": "MRP", "name": "Millrose Properties, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/bc9e7ced-5275-48d1-b523-ab1fb7cde8c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/bc9e7ced-5275-48d1-b523-ab1fb7cde8c5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.91, "quality": 0.92, "momentum": 0.31, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 28.93, "market_cap": 4802481168.21, "pe_ratio": 10.3738, "earnings_yield": 0.0964, "ebitda_to_ev": 0.0849, "shareholder_yield": 0.0881, "roe": 0.0791, "piotroski_f_score": 4, "momentum_12_1": 0.0758, "volatility_252d": 0.2769 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:50.428088+00:00", "batch_id": "" }, "size": { "price_close": 28.93, "market_cap": 4802481168.21, "market_cap_usd": 4802481168.21, "enterprise_value": 7183389168.21, "shares_outstanding": 166003497, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.3738, "pb_ratio": 0.8204, "ptbv_ratio": 0.8204, "ps_ratio": 6.7385, "pcf_ratio": 1.0795, "pfcf_ratio": 0.6836, "ev_ebitda": 11.7801, "ev_ebit": 11.8436, "ev_sales": 10.0792, "ev_fcf": 1.0225, "earnings_yield": 0.0964, "fcf_yield": 0.978, "price_to_sales": 6.7385, "price_to_book": 0.8204, "price_to_cashflow": 1.0795, "ebitda_to_ev": 0.0849, "sales_yield": 0.0992 }, "yield": { "dividend_yield": 0.0881, "buyback_yield": 0, "shareholder_yield": 0.0881, "debt_paydown_yield": null, "total_yield": 0.0881 }, "quality": { "gross_margin": 0.9692, "operating_margin": 0.851, "net_margin": 0.6496, "ebitda_margin": 0.8556, "fcf_margin": 9.8579, "roe": 0.0791, "roa": 0.0484, "roic": 0.0704, "roc_greenblatt": null, "asset_turnover": 0.0745, "cash_conversion": 15.1761, "accruals_ratio": -0.4165, "sbc_to_revenue": 0.0019, "piotroski_f_score": 4, "altman_z_score": 1.1008, "earnings_stability_5y": 5.2956, "revenue_stability_5y": 2, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0722, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6349, "net_debt_to_ebitda": 3.9045, "debt_to_assets": 0.2539, "interest_coverage": 3.7455, "current_ratio": 28.6542, "quick_ratio": 28.6542, "net_debt": 2380908000, "local_beta": 0.0011, "volatility_252d": 0.2769, "volatility_60d": 0.6129, "max_drawdown_12m": -0.1848, "risk_adjusted_momentum": 0.2737 }, "growth": { "revenue_growth_1y": 7.618, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1351, "revenue_growth": 7.618, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0743, "price_return_3m": -0.0015, "price_return_6m": -0.0387, "price_return_9m": -0.0887, "price_return_12m": 0.1557, "price_return_12m_ex1m": 0.0758, "momentum_6m": -0.0387, "momentum_12m": 0.1557, "momentum_12_1": 0.0758, "distance_from_52w_high": -0.1171, "distance_from_52w_low": 0.1744, "relative_strength": 0.0557 }, "raw_ttm": { "revenue_ttm": 712692000, "gross_profit_ttm": 690732000, "ebit_ttm": 606519000, "ebitda_ttm": 609791000, "net_income_ttm": 462942000, "eps_diluted_ttm": 2.7887, "operating_cash_flow_ttm": 4448834000, "capital_expenditure_ttm": 2576814000, "fcf_ttm": 7025648000, "dividends_paid_ttm": 423309000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 161931000, "cash_and_equivalents": 49276000, "total_current_assets": 372505000, "total_current_liabilities": 13000000, "net_ppe": null, "total_assets": 9570049000, "total_debt": 2430184000, "total_equity": 5853629000, "net_working_capital": 323229000, "book_value_per_share": 35.2621, "retained_earnings": -21764000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.2621 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 15, "rank_ptbv": 12, "rank_ps": 85, "rank_pcf": 3, "rank_ev_ebitda": 49, "rank_ev_ebit": 47, "rank_earnings_yield": 21, "rank_fcf_yield": 2, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 52, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 3, "rank_fcf_margin": 1, "rank_piotroski": 80, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 48 }, "composites": { "value_composite": 9, "quality_composite": 8, "momentum_composite": 69, "growth_composite": 10, "yield_composite": 6, "svqf_composite": 11, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 9, "quality_value_composite": 0.915, "os_score": 0.91, "value_percentile": 0.91, "quality_percentile": 0.92, "momentum_percentile": 0.31, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 13, "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": 4556, "ticker_id": 2722, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:50.428088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.93, "market_cap": 4802481168.21, "market_cap_usd": 4802481168.21, "enterprise_value": 7183389168.21, "shares_outstanding": 166003497, "fx_rate_to_usd": null, "pe_ratio": 10.37382905, "pb_ratio": 0.82042801, "ptbv_ratio": 0.82042801, "ps_ratio": 6.7385086, "pcf_ratio": 1.0794921, "pfcf_ratio": 0.68356416, "ev_ebitda": 11.78008394, "ev_ebit": 11.84363419, "ev_sales": 10.07923362, "ev_fcf": 1.02245219, "earnings_yield": 0.09639642, "fcf_yield": 0.97804084, "dividend_yield": 0.08814381, "buyback_yield": 0, "shareholder_yield": 0.08814381, "debt_paydown_yield": null, "total_yield": 0.08814381, "gross_margin": 0.96918725, "operating_margin": 0.85102541, "net_margin": 0.64956812, "ebitda_margin": 0.85561645, "fcf_margin": 9.85790215, "roe": 0.07908632, "roa": 0.04837405, "roic": 0.07043502, "roc_greenblatt": null, "asset_turnover": 0.07447109, "cash_conversion": 15.17608685, "accruals_ratio": -0.41649651, "sbc_to_revenue": 0.00192089, "debt_to_equity": 0.63489162, "net_debt_to_ebitda": 3.90446563, "debt_to_assets": 0.25393642, "interest_coverage": 3.74553977, "current_ratio": 28.65423077, "quick_ratio": 28.65423077, "net_debt": 2380908000, "revenue_growth_1y": 7.61800769, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.13511255, "piotroski_f_score": 4, "altman_z_score": 1.10084932, "earnings_stability_5y": 5.295627, "revenue_stability_5y": 2, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07426662, "price_return_3m": -0.00148759, "price_return_6m": -0.03866922, "price_return_9m": -0.08870696, "price_return_12m": 0.15566989, "price_return_12m_ex1m": 0.07577567, "distance_from_52w_high": -0.11709683, "distance_from_52w_low": 0.17436451, "relative_strength": 0.05570631, "local_beta": 0.0011, "volatility_252d": 0.27687, "volatility_60d": 0.612917, "max_drawdown_12m": -0.18484812, "revenue_ttm": 712692000, "gross_profit_ttm": 690732000, "ebit_ttm": 606519000, "ebitda_ttm": 609791000, "net_income_ttm": 462942000, "eps_diluted_ttm": 2.78874848, "operating_cash_flow_ttm": 4448834000, "capital_expenditure_ttm": 2576814000, "fcf_ttm": 7025648000, "dividends_paid_ttm": 423309000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 161931000, "cash_and_equivalents": 49276000, "total_current_assets": 372505000, "total_current_liabilities": 13000000, "net_ppe": null, "total_assets": 9570049000, "total_debt": 2430184000, "total_equity": 5853629000, "net_working_capital": 323229000, "book_value_per_share": 35.26208246, "retained_earnings": -21764000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.26208246, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 21, "rank_pb": 15, "rank_ptbv": 12, "rank_ps": 85, "rank_pcf": 3, "rank_ev_ebitda": 49, "rank_ev_ebit": 47, "rank_earnings_yield": 21, "rank_fcf_yield": 2, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 52, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 3, "rank_fcf_margin": 1, "rank_piotroski": 80, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 48, "value_composite": 9, "quality_composite": 8, "momentum_composite": 69, "growth_composite": 10, "yield_composite": 6, "svqf_composite": 11, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 13, "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": 28.93, "os": 0.91, "value": 0.91, "quality": 0.92, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.3738, "earnings_yield": 0.0964, "shareholder_yield": 0.0881, "roe": 0.0791, "momentum_12_1": 0.0758, "complete_fields": { "id": 4556, "ticker_id": 2722, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:50.428088+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.93, "market_cap": 4802481168.21, "market_cap_usd": 4802481168.21, "enterprise_value": 7183389168.21, "shares_outstanding": 166003497, "fx_rate_to_usd": null, "pe_ratio": 10.37382905, "pb_ratio": 0.82042801, "ptbv_ratio": 0.82042801, "ps_ratio": 6.7385086, "pcf_ratio": 1.0794921, "pfcf_ratio": 0.68356416, "ev_ebitda": 11.78008394, "ev_ebit": 11.84363419, "ev_sales": 10.07923362, "ev_fcf": 1.02245219, "earnings_yield": 0.09639642, "fcf_yield": 0.97804084, "dividend_yield": 0.08814381, "buyback_yield": 0, "shareholder_yield": 0.08814381, "debt_paydown_yield": null, "total_yield": 0.08814381, "gross_margin": 0.96918725, "operating_margin": 0.85102541, "net_margin": 0.64956812, "ebitda_margin": 0.85561645, "fcf_margin": 9.85790215, "roe": 0.07908632, "roa": 0.04837405, "roic": 0.07043502, "roc_greenblatt": null, "asset_turnover": 0.07447109, "cash_conversion": 15.17608685, "accruals_ratio": -0.41649651, "sbc_to_revenue": 0.00192089, "debt_to_equity": 0.63489162, "net_debt_to_ebitda": 3.90446563, "debt_to_assets": 0.25393642, "interest_coverage": 3.74553977, "current_ratio": 28.65423077, "quick_ratio": 28.65423077, "net_debt": 2380908000, "revenue_growth_1y": 7.61800769, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.13511255, "piotroski_f_score": 4, "altman_z_score": 1.10084932, "earnings_stability_5y": 5.295627, "revenue_stability_5y": 2, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07426662, "price_return_3m": -0.00148759, "price_return_6m": -0.03866922, "price_return_9m": -0.08870696, "price_return_12m": 0.15566989, "price_return_12m_ex1m": 0.07577567, "distance_from_52w_high": -0.11709683, "distance_from_52w_low": 0.17436451, "relative_strength": 0.05570631, "local_beta": 0.0011, "volatility_252d": 0.27687, "volatility_60d": 0.612917, "max_drawdown_12m": -0.18484812, "revenue_ttm": 712692000, "gross_profit_ttm": 690732000, "ebit_ttm": 606519000, "ebitda_ttm": 609791000, "net_income_ttm": 462942000, "eps_diluted_ttm": 2.78874848, "operating_cash_flow_ttm": 4448834000, "capital_expenditure_ttm": 2576814000, "fcf_ttm": 7025648000, "dividends_paid_ttm": 423309000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 161931000, "cash_and_equivalents": 49276000, "total_current_assets": 372505000, "total_current_liabilities": 13000000, "net_ppe": null, "total_assets": 9570049000, "total_debt": 2430184000, "total_equity": 5853629000, "net_working_capital": 323229000, "book_value_per_share": 35.26208246, "retained_earnings": -21764000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.26208246, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 21, "rank_pb": 15, "rank_ptbv": 12, "rank_ps": 85, "rank_pcf": 3, "rank_ev_ebitda": 49, "rank_ev_ebit": 47, "rank_earnings_yield": 21, "rank_fcf_yield": 2, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 52, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 3, "rank_fcf_margin": 1, "rank_piotroski": 80, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 48, "value_composite": 9, "quality_composite": 8, "momentum_composite": 69, "growth_composite": 10, "yield_composite": 6, "svqf_composite": 11, "vc1_composite": 16, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 13, "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 600461000, "cost_of_revenue": 87751000, "gross_profit": 512710000, "ebit": 492165000, "ebitda": 492165000, "pretax_income": 400373000, "tax_provision": 20509000, "net_income": 379864000, "net_income_to_common": 379864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35046000, "total_current_assets": 364045000, "total_assets": 9258107000, "short_term_debt": 13000000, "long_term_debt": 2112062000, "total_debt": 2125062000, "total_liabilities": 3401845000, "total_equity": 5856262000, "shares_outstanding": 166026608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3672821000, "capital_expenditure": 858938000, "free_cash_flow": 4531759000, "dividends_paid": 298806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298340, "ticker_id": 2722, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "492165000", "ebitda": "492165000", "netIncome": "379864000", "grossProfit": "512710000", "depreciation": "None", "totalRevenue": "600461000", "costOfRevenue": "87751000", "interestIncome": "7702000", "incomeBeforeTax": "400373000", "interestExpense": "91792000", "operatingIncome": "486068000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20509000", "reportedCurrency": "USD", "netInterestIncome": "-84090000", "nonInterestIncome": "None", "operatingExpenses": "26642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20273000", "sellingGeneralAndAdministrative": "25637000", "netIncomeFromContinuingOperations": "379864000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9258107000", "longTermDebt": "2112062000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18485000", "totalLiabilities": "3401845000", "otherCurrentAssets": "None", "totalCurrentAssets": "364045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8894062000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2112062000", "totalShareholderEquity": "5856262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "185446000", "otherNonCurrentLiabilities": "1027004000", "totalNonCurrentLiabilities": "3401845000", "cashAndShortTermInvestments": "35046000", "commonStockSharesOutstanding": "166026608", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379864000", "profitLoss": "None", "dividendPayout": "298806000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "3672821000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2084459000", "cashflowFromInvestment": "-5722234000", "stockBasedCompensation": "677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600461000, "cost_of_revenue": 87751000, "gross_profit": 512710000, "research_and_development": null, "selling_general_admin": 25637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 492165000, "depreciation_amortisation": 20273000, "ebitda": 492165000, "interest_expense": 91792000, "interest_income": null, "other_non_operating": null, "pretax_income": 400373000, "tax_provision": 20509000, "effective_tax_rate": null, "net_income": 379864000, "net_income_continuing_ops": 379864000, "net_income_to_common": 379864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35046000, "short_term_investments": null, "net_receivables": 328999000, "inventory": 0, "other_current_assets": null, "total_current_assets": 364045000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8894062000, "total_assets": 9258107000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185446000, "long_term_debt": 2112062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401845000, "total_liabilities": 3401845000, "total_debt": 2125062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18485000, "total_equity": 5856262000, "shares_outstanding": 166026608, "operating_cash_flow": 3672821000, "stock_based_compensation": 677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 858938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5722234000, "dividends_paid": 298806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2084459000, "free_cash_flow": 4531759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "492165000", "ebitda": "492165000", "netIncome": "379864000", "grossProfit": "512710000", "depreciation": "None", "totalRevenue": "600461000", "costOfRevenue": "87751000", "interestIncome": "7702000", "incomeBeforeTax": "400373000", "interestExpense": "91792000", "operatingIncome": "486068000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20509000", "reportedCurrency": "USD", "netInterestIncome": "-84090000", "nonInterestIncome": "None", "operatingExpenses": "26642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20273000", "sellingGeneralAndAdministrative": "25637000", "netIncomeFromContinuingOperations": "379864000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9258107000", "longTermDebt": "2112062000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18485000", "totalLiabilities": "3401845000", "otherCurrentAssets": "None", "totalCurrentAssets": "364045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8894062000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2112062000", "totalShareholderEquity": "5856262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "185446000", "otherNonCurrentLiabilities": "1027004000", "totalNonCurrentLiabilities": "3401845000", "cashAndShortTermInvestments": "35046000", "commonStockSharesOutstanding": "166026608", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "379864000", "profitLoss": "None", "dividendPayout": "298806000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "3672821000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2084459000", "cashflowFromInvestment": "-5722234000", "stockBasedCompensation": "677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20273000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -246221000, "ebitda": -246221000, "pretax_income": -246221000, "tax_provision": null, "net_income": -246221000, "net_income_to_common": -246221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100, "total_current_assets": 5465290000, "total_assets": 5465290000, "short_term_debt": 24188000, "long_term_debt": 24188000, "total_debt": 48376000, "total_liabilities": 306918000, "total_equity": 5158372000, "shares_outstanding": 166000265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -917194000, "capital_expenditure": 0, "free_cash_flow": -917194000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298345, "ticker_id": 2722, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-246221000", "netIncome": "-246221000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-246221000", "interestExpense": "0", "operatingIncome": "-246221000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "246221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "246221000", "netIncomeFromContinuingOperations": "-246221000" }, "balance": { "goodwill": "None", "inventory": "5465290000", "commonStock": "5158372000", "currentDebt": "None", "investments": "None", "totalAssets": "5465290000", "longTermDebt": "24188000", "shortTermDebt": "24188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "306918000", "otherCurrentAssets": "None", "totalCurrentAssets": "5465290000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "282730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24188000", "totalShareholderEquity": "5158372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "282730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24188000", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "166000265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-246221000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-716073000", "operatingCashflow": "-917194000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "917194000", "cashflowFromInvestment": "None", "stockBasedCompensation": "14937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "930695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-13000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 246221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -246221000, "depreciation_amortisation": null, "ebitda": -246221000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -246221000, "tax_provision": null, "effective_tax_rate": null, "net_income": -246221000, "net_income_continuing_ops": -246221000, "net_income_to_common": -246221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100, "short_term_investments": null, "net_receivables": null, "inventory": 5465290000, "other_current_assets": null, "total_current_assets": 5465290000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 5465290000, "short_term_debt": 24188000, "accounts_payable": 282730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282730000, "long_term_debt": 24188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24188000, "total_liabilities": 306918000, "total_debt": 48376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 5158372000, "shares_outstanding": 166000265, "operating_cash_flow": -917194000, "stock_based_compensation": 14937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 917194000, "free_cash_flow": -917194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-246221000", "netIncome": "-246221000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-246221000", "interestExpense": "0", "operatingIncome": "-246221000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "246221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "246221000", "netIncomeFromContinuingOperations": "-246221000" }, "balance": { "goodwill": "None", "inventory": "5465290000", "commonStock": "5158372000", "currentDebt": "None", "investments": "None", "totalAssets": "5465290000", "longTermDebt": "24188000", "shortTermDebt": "24188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "306918000", "otherCurrentAssets": "None", "totalCurrentAssets": "5465290000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "282730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24188000", "totalShareholderEquity": "5158372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "282730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24188000", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "166000265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-246221000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-716073000", "operatingCashflow": "-917194000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "917194000", "cashflowFromInvestment": "None", "stockBasedCompensation": "14937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "930695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-13000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -209792000, "ebitda": -209792000, "pretax_income": -209792000, "tax_provision": 24684000, "net_income": -209792000, "net_income_to_common": -209792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100, "total_current_assets": 4744122000, "total_assets": 4744122000, "short_term_debt": 32607000, "long_term_debt": null, "total_debt": 32607000, "total_liabilities": 285161000, "total_equity": 4458961000, "shares_outstanding": 135000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -865120000, "capital_expenditure": 0, "free_cash_flow": -865120000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298350, "ticker_id": 2722, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-209792000", "netIncome": "-209792000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-209792000", "interestExpense": "0", "operatingIncome": "-209792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24684000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "209792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "209792000", "netIncomeFromContinuingOperations": "-209792000" }, "balance": { "goodwill": "None", "inventory": "4744122000", "commonStock": "4458961000", "currentDebt": "None", "investments": "None", "totalAssets": "4744122000", "longTermDebt": "None", "shortTermDebt": "32607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "285161000", "otherCurrentAssets": "None", "totalCurrentAssets": "4744122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "252554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32607000", "totalShareholderEquity": "4458961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "252554000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32607000", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-209792000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-641864000", "operatingCashflow": "-865120000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "865120000", "cashflowFromInvestment": "None", "stockBasedCompensation": "10093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "883807000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 209792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -209792000, "depreciation_amortisation": null, "ebitda": -209792000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -209792000, "tax_provision": 24684000, "effective_tax_rate": null, "net_income": -209792000, "net_income_continuing_ops": -209792000, "net_income_to_common": -209792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100, "short_term_investments": null, "net_receivables": null, "inventory": 4744122000, "other_current_assets": null, "total_current_assets": 4744122000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 4744122000, "short_term_debt": 32607000, "accounts_payable": 252554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252554000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32607000, "total_liabilities": 285161000, "total_debt": 32607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4458961000, "shares_outstanding": 135000000, "operating_cash_flow": -865120000, "stock_based_compensation": 10093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 865120000, "free_cash_flow": -865120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-209792000", "netIncome": "-209792000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-209792000", "interestExpense": "0", "operatingIncome": "-209792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24684000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "209792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "209792000", "netIncomeFromContinuingOperations": "-209792000" }, "balance": { "goodwill": "None", "inventory": "4744122000", "commonStock": "4458961000", "currentDebt": "None", "investments": "None", "totalAssets": "4744122000", "longTermDebt": "None", "shortTermDebt": "32607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "285161000", "otherCurrentAssets": "None", "totalCurrentAssets": "4744122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "252554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32607000", "totalShareholderEquity": "4458961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "252554000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32607000", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-209792000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-641864000", "operatingCashflow": "-865120000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "865120000", "cashflowFromInvestment": "None", "stockBasedCompensation": "10093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "883807000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -193110000, "ebitda": 0, "pretax_income": -193110000, "tax_provision": -48857000, "net_income": -144253000, "net_income_to_common": -144253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 7973456000, "total_assets": 8022313000, "short_term_debt": 84724000, "long_term_debt": null, "total_debt": 84724000, "total_liabilities": 393575000, "total_equity": 7628738000, "shares_outstanding": 135000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -328645000, "capital_expenditure": 0, "free_cash_flow": -328645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298352, "ticker_id": 2722, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-144253000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-193110000", "interestExpense": "None", "operatingIncome": "-193110000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-48857000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193110000", "sellingGeneralAndAdministrative": "193110000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7973456000", "commonStock": "7628738000", "currentDebt": "None", "investments": "None", "totalAssets": "8022313000", "longTermDebt": "None", "shortTermDebt": "84724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "393575000", "otherCurrentAssets": "None", "totalCurrentAssets": "7973456000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48857000", "currentAccountsPayable": "276111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117464000", "totalShareholderEquity": "7628738000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "276111000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117464000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-183584000", "operatingCashflow": "-328645000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "328645000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "429592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 193110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193110000, "depreciation_amortisation": 193110000, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -193110000, "tax_provision": -48857000, "effective_tax_rate": null, "net_income": -144253000, "net_income_continuing_ops": null, "net_income_to_common": -144253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": 7973456000, "other_current_assets": null, "total_current_assets": 7973456000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48857000, "total_assets": 8022313000, "short_term_debt": 84724000, "accounts_payable": 276111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276111000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117464000, "total_liabilities": 393575000, "total_debt": 84724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7628738000, "shares_outstanding": 135000000, "operating_cash_flow": -328645000, "stock_based_compensation": 3813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 328645000, "free_cash_flow": -328645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-144253000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "None", "incomeBeforeTax": "-193110000", "interestExpense": "None", "operatingIncome": "-193110000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-48857000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193110000", "sellingGeneralAndAdministrative": "193110000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7973456000", "commonStock": "7628738000", "currentDebt": "None", "investments": "None", "totalAssets": "8022313000", "longTermDebt": "None", "shortTermDebt": "84724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "393575000", "otherCurrentAssets": "None", "totalCurrentAssets": "7973456000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48857000", "currentAccountsPayable": "276111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117464000", "totalShareholderEquity": "7628738000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "276111000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117464000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-183584000", "operatingCashflow": "-328645000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "328645000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "429592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 194929000, "cost_of_revenue": 28153000, "gross_profit": 194929000, "ebit": 166084000, "ebitda": 167133000, "pretax_income": 127921000, "tax_provision": 5037000, "net_income": 122884000, "net_income_to_common": 122884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49276000, "total_current_assets": 372505000, "total_assets": 9570049000, "short_term_debt": 13000000, "long_term_debt": 2417184000, "total_debt": 2430184000, "total_liabilities": 3716420000, "total_equity": 5853629000, "shares_outstanding": 166003497, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 797301000, "capital_expenditure": 0, "free_cash_flow": 797301000, "dividends_paid": 124503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298338, "ticker_id": 2722, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "167133000", "netIncome": "122884000", "grossProfit": "194929000", "depreciation": "None", "totalRevenue": "194929000", "costOfRevenue": "28153000", "interestIncome": "1128000", "incomeBeforeTax": "127921000", "interestExpense": "39212000", "operatingIncome": "166084000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5037000", "reportedCurrency": "USD", "netInterestIncome": "-38084000", "nonInterestIncome": "None", "operatingExpenses": "28845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "692000", "netIncomeFromContinuingOperations": "122884000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9570049000", "longTermDebt": "2417184000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21764000", "totalLiabilities": "3716420000", "otherCurrentAssets": "None", "totalCurrentAssets": "372505000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9197544000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2430184000", "totalShareholderEquity": "5853629000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "13000000", "otherNonCurrentLiabilities": "1060294000", "totalNonCurrentLiabilities": "3703420000", "cashAndShortTermInvestments": "49276000", "commonStockSharesOutstanding": "166003497", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122884000", "profitLoss": "None", "dividendPayout": "124503000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "797301000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178949000", "cashflowFromInvestment": "-962020000", "stockBasedCompensation": "692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194929000, "cost_of_revenue": 28153000, "gross_profit": 194929000, "research_and_development": null, "selling_general_admin": 692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166084000, "depreciation_amortisation": null, "ebitda": 167133000, "interest_expense": 39212000, "interest_income": null, "other_non_operating": null, "pretax_income": 127921000, "tax_provision": 5037000, "effective_tax_rate": null, "net_income": 122884000, "net_income_continuing_ops": 122884000, "net_income_to_common": 122884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49276000, "short_term_investments": null, "net_receivables": 323229000, "inventory": null, "other_current_assets": null, "total_current_assets": 372505000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9197544000, "total_assets": 9570049000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13000000, "long_term_debt": 2417184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3703420000, "total_liabilities": 3716420000, "total_debt": 2430184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21764000, "total_equity": 5853629000, "shares_outstanding": 166003497, "operating_cash_flow": 797301000, "stock_based_compensation": 692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -962020000, "dividends_paid": 124503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178949000, "free_cash_flow": 797301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "167133000", "netIncome": "122884000", "grossProfit": "194929000", "depreciation": "None", "totalRevenue": "194929000", "costOfRevenue": "28153000", "interestIncome": "1128000", "incomeBeforeTax": "127921000", "interestExpense": "39212000", "operatingIncome": "166084000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5037000", "reportedCurrency": "USD", "netInterestIncome": "-38084000", "nonInterestIncome": "None", "operatingExpenses": "28845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "692000", "netIncomeFromContinuingOperations": "122884000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9570049000", "longTermDebt": "2417184000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21764000", "totalLiabilities": "3716420000", "otherCurrentAssets": "None", "totalCurrentAssets": "372505000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9197544000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2430184000", "totalShareholderEquity": "5853629000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "13000000", "otherNonCurrentLiabilities": "1060294000", "totalNonCurrentLiabilities": "3703420000", "cashAndShortTermInvestments": "49276000", "commonStockSharesOutstanding": "166003497", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122884000", "profitLoss": "None", "dividendPayout": "124503000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "797301000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178949000", "cashflowFromInvestment": "-962020000", "stockBasedCompensation": "692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2342000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 189501000, "cost_of_revenue": 27792000, "gross_profit": 189501000, "ebit": 160738000, "ebitda": 162961000, "pretax_income": 127738000, "tax_provision": 5500000, "net_income": 122238000, "net_income_to_common": 122238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35046000, "total_current_assets": 364045000, "total_assets": 9258107000, "short_term_debt": 13000000, "long_term_debt": 2112062000, "total_debt": 2125062000, "total_liabilities": 3401845000, "total_equity": 5856262000, "shares_outstanding": 166039595, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3419304000, "capital_expenditure": 858938000, "free_cash_flow": 4278242000, "dividends_paid": 121182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298339, "ticker_id": 2722, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "162961000", "netIncome": "122238000", "grossProfit": "189501000", "depreciation": "None", "totalRevenue": "189501000", "costOfRevenue": "27792000", "interestIncome": "2346000", "incomeBeforeTax": "127738000", "interestExpense": "35223000", "operatingIncome": "160738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-32877000", "nonInterestIncome": "None", "operatingExpenses": "28763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "307000", "netIncomeFromContinuingOperations": "122238000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9258107000", "longTermDebt": "2112062000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18485000", "totalLiabilities": "3401845000", "otherCurrentAssets": "None", "totalCurrentAssets": "364045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8894062000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2112062000", "totalShareholderEquity": "5856262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "185446000", "otherNonCurrentLiabilities": "1027004000", "totalNonCurrentLiabilities": "3401845000", "cashAndShortTermInvestments": "35046000", "commonStockSharesOutstanding": "166039595", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122238000", "profitLoss": "None", "dividendPayout": "121182000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "3419304000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12662000", "cashflowFromInvestment": "-3614174000", "stockBasedCompensation": "307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189501000, "cost_of_revenue": 27792000, "gross_profit": 189501000, "research_and_development": null, "selling_general_admin": 307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160738000, "depreciation_amortisation": null, "ebitda": 162961000, "interest_expense": 35223000, "interest_income": null, "other_non_operating": null, "pretax_income": 127738000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 122238000, "net_income_continuing_ops": 122238000, "net_income_to_common": 122238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35046000, "short_term_investments": null, "net_receivables": 328999000, "inventory": 0, "other_current_assets": null, "total_current_assets": 364045000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8894062000, "total_assets": 9258107000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185446000, "long_term_debt": 2112062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401845000, "total_liabilities": 3401845000, "total_debt": 2125062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18485000, "total_equity": 5856262000, "shares_outstanding": 166039595, "operating_cash_flow": 3419304000, "stock_based_compensation": 307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 858938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3614174000, "dividends_paid": 121182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12662000, "free_cash_flow": 4278242000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "162961000", "netIncome": "122238000", "grossProfit": "189501000", "depreciation": "None", "totalRevenue": "189501000", "costOfRevenue": "27792000", "interestIncome": "2346000", "incomeBeforeTax": "127738000", "interestExpense": "35223000", "operatingIncome": "160738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-32877000", "nonInterestIncome": "None", "operatingExpenses": "28763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "307000", "netIncomeFromContinuingOperations": "122238000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9258107000", "longTermDebt": "2112062000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18485000", "totalLiabilities": "3401845000", "otherCurrentAssets": "None", "totalCurrentAssets": "364045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8894062000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2112062000", "totalShareholderEquity": "5856262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "185446000", "otherNonCurrentLiabilities": "1027004000", "totalNonCurrentLiabilities": "3401845000", "cashAndShortTermInvestments": "35046000", "commonStockSharesOutstanding": "166039595", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122238000", "profitLoss": "None", "dividendPayout": "121182000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "3419304000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12662000", "cashflowFromInvestment": "-3614174000", "stockBasedCompensation": "307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2550000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 179260000, "cost_of_revenue": null, "gross_profit": 179260000, "ebit": 152836000, "ebitda": 152836000, "pretax_income": 110922000, "tax_provision": 5862000, "net_income": 105060000, "net_income_to_common": 105060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242578000, "total_current_assets": 9023737000, "total_assets": 9023737000, "short_term_debt": 13000000, "long_term_debt": 1966171000, "total_debt": 1979171000, "total_liabilities": 3165421000, "total_equity": 5858316000, "shares_outstanding": 166031797, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 123135000, "capital_expenditure": 858938000, "free_cash_flow": 982073000, "dividends_paid": 114543000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298341, "ticker_id": 2722, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "152836000", "netIncome": "105060000", "grossProfit": "179260000", "depreciation": "None", "totalRevenue": "179260000", "costOfRevenue": "None", "interestIncome": "41298000", "incomeBeforeTax": "110922000", "interestExpense": "43748000", "operatingIncome": "152836000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5862000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "529000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8360431000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9023737000", "longTermDebt": "1966171000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16219999", "totalLiabilities": "3165421000", "otherCurrentAssets": "-641215000", "totalCurrentAssets": "9023737000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "398637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1979171000", "totalShareholderEquity": "5858316000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1014416999", "totalCurrentLiabilities": "1027416999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "242578000", "commonStockSharesOutstanding": "166031797", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "242578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105060000", "profitLoss": "None", "dividendPayout": "114543000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3729194000", "operatingCashflow": "123135000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827933000", "cashflowFromInvestment": "-775065000", "stockBasedCompensation": "189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114543000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179260000, "cost_of_revenue": null, "gross_profit": 179260000, "research_and_development": null, "selling_general_admin": 529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152836000, "depreciation_amortisation": null, "ebitda": 152836000, "interest_expense": 43748000, "interest_income": null, "other_non_operating": null, "pretax_income": 110922000, "tax_provision": 5862000, "effective_tax_rate": null, "net_income": 105060000, "net_income_continuing_ops": null, "net_income_to_common": 105060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242578000, "short_term_investments": null, "net_receivables": 398637000, "inventory": 8360431000, "other_current_assets": null, "total_current_assets": 9023737000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9023737000, "short_term_debt": 13000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1027416999, "long_term_debt": 1966171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 3165421000, "total_debt": 1979171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16219999, "total_equity": 5858316000, "shares_outstanding": 166031797, "operating_cash_flow": 123135000, "stock_based_compensation": 189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 858938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -775065000, "dividends_paid": 114543000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 827933000, "free_cash_flow": 982073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "152836000", "netIncome": "105060000", "grossProfit": "179260000", "depreciation": "None", "totalRevenue": "179260000", "costOfRevenue": "None", "interestIncome": "41298000", "incomeBeforeTax": "110922000", "interestExpense": "43748000", "operatingIncome": "152836000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5862000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "529000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8360431000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "9023737000", "longTermDebt": "1966171000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16219999", "totalLiabilities": "3165421000", "otherCurrentAssets": "-641215000", "totalCurrentAssets": "9023737000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "398637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1979171000", "totalShareholderEquity": "5858316000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1014416999", "totalCurrentLiabilities": "1027416999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "242578000", "commonStockSharesOutstanding": "166031797", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "242578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105060000", "profitLoss": "None", "dividendPayout": "114543000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3729194000", "operatingCashflow": "123135000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "827933000", "cashflowFromInvestment": "-775065000", "stockBasedCompensation": "189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114543000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16360000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 149002000, "cost_of_revenue": 21960000, "gross_profit": 127042000, "ebit": 126861000, "ebitda": 126861000, "pretax_income": 117528000, "tax_provision": 4768000, "net_income": 112760000, "net_income_to_common": 112760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66575000, "total_current_assets": 7960988000, "total_assets": 7973646000, "short_term_debt": 13000000, "long_term_debt": 1011162000, "total_debt": 1024162000, "total_liabilities": 2099397000, "total_equity": 5874249000, "shares_outstanding": 166031175, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 109094000, "capital_expenditure": 858938000, "free_cash_flow": 968032000, "dividends_paid": 63081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298342, "ticker_id": 2722, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "126861000", "netIncome": "112760000", "grossProfit": "127042000", "depreciation": "None", "totalRevenue": "149002000", "costOfRevenue": "21960000", "interestIncome": "8467000", "incomeBeforeTax": "117528000", "interestExpense": "43748000", "operatingIncome": "126861000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4768000", "reportedCurrency": "USD", "netInterestIncome": "-8467000", "nonInterestIncome": "None", "operatingExpenses": "181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "181000", "netIncomeFromContinuingOperations": "112760000" }, "balance": { "goodwill": "None", "inventory": "7845178000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "7973646000", "longTermDebt": "1011162000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98000", "totalLiabilities": "2099397000", "otherCurrentAssets": "2600000", "totalCurrentAssets": "7960988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12630000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011162000", "totalShareholderEquity": "5874249000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130363000", "totalCurrentLiabilities": "131760000", "otherNonCurrentLiabilities": "899562000", "totalNonCurrentLiabilities": "1967637000", "cashAndShortTermInvestments": "66575000", "commonStockSharesOutstanding": "166031175", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112760000", "profitLoss": "None", "dividendPayout": "63081000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4911279000", "operatingCashflow": "109094000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "594744000", "cashflowFromInvestment": "-726786000", "stockBasedCompensation": "181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149002000, "cost_of_revenue": 21960000, "gross_profit": 127042000, "research_and_development": null, "selling_general_admin": 181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126861000, "depreciation_amortisation": null, "ebitda": 126861000, "interest_expense": 43748000, "interest_income": null, "other_non_operating": null, "pretax_income": 117528000, "tax_provision": 4768000, "effective_tax_rate": null, "net_income": 112760000, "net_income_continuing_ops": 112760000, "net_income_to_common": 112760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66575000, "short_term_investments": null, "net_receivables": 46635000, "inventory": 7845178000, "other_current_assets": null, "total_current_assets": 7960988000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12630000, "total_assets": 7973646000, "short_term_debt": 13000000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131760000, "long_term_debt": 1011162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1967637000, "total_liabilities": 2099397000, "total_debt": 1024162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98000, "total_equity": 5874249000, "shares_outstanding": 166031175, "operating_cash_flow": 109094000, "stock_based_compensation": 181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 858938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -726786000, "dividends_paid": 63081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 594744000, "free_cash_flow": 968032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "126861000", "netIncome": "112760000", "grossProfit": "127042000", "depreciation": "None", "totalRevenue": "149002000", "costOfRevenue": "21960000", "interestIncome": "8467000", "incomeBeforeTax": "117528000", "interestExpense": "43748000", "operatingIncome": "126861000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4768000", "reportedCurrency": "USD", "netInterestIncome": "-8467000", "nonInterestIncome": "None", "operatingExpenses": "181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "181000", "netIncomeFromContinuingOperations": "112760000" }, "balance": { "goodwill": "None", "inventory": "7845178000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "7973646000", "longTermDebt": "1011162000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-98000", "totalLiabilities": "2099397000", "otherCurrentAssets": "2600000", "totalCurrentAssets": "7960988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12630000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1011162000", "totalShareholderEquity": "5874249000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130363000", "totalCurrentLiabilities": "131760000", "otherNonCurrentLiabilities": "899562000", "totalNonCurrentLiabilities": "1967637000", "cashAndShortTermInvestments": "66575000", "commonStockSharesOutstanding": "166031175", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112760000", "profitLoss": "None", "dividendPayout": "63081000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4911279000", "operatingCashflow": "109094000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "594744000", "cashflowFromInvestment": "-726786000", "stockBasedCompensation": "181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1363000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 82698000, "cost_of_revenue": 12104000, "gross_profit": 70594000, "ebit": 45634000, "ebitda": 46722000, "pretax_income": 44186000, "tax_provision": 4380000, "net_income": 39806000, "net_income_to_common": 39806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89523000, "total_current_assets": 7135653000, "total_assets": 7152356000, "short_term_debt": 363000000, "long_term_debt": 350000000, "total_debt": 713000000, "total_liabilities": 1276505000, "total_equity": 5875851000, "shares_outstanding": 166003497, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21288000, "capital_expenditure": 858938000, "free_cash_flow": 880226000, "dividends_paid": 63081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298343, "ticker_id": 2722, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "46722000", "netIncome": "39806000", "grossProfit": "70594000", "depreciation": "None", "totalRevenue": "82698000", "costOfRevenue": "12104000", "interestIncome": "1088000", "incomeBeforeTax": "44186000", "interestExpense": "2536000", "operatingIncome": "45634000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4380000", "reportedCurrency": "USD", "netInterestIncome": "-1448000", "nonInterestIncome": "None", "operatingExpenses": "24960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "24960000", "netIncomeFromContinuingOperations": "39806000" }, "balance": { "goodwill": "None", "inventory": "6998924000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "7152356000", "longTermDebt": "350000000", "shortTermDebt": "363000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1685000", "totalLiabilities": "1276505000", "otherCurrentAssets": "47631000", "totalCurrentAssets": "7135653000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16703000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350000000", "totalShareholderEquity": "5875851000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80707000", "totalCurrentLiabilities": "769615000", "otherNonCurrentLiabilities": "100000000", "totalNonCurrentLiabilities": "506890000", "cashAndShortTermInvestments": "89523000", "commonStockSharesOutstanding": "166003497", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39806000", "profitLoss": "None", "dividendPayout": "63081000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4911279000", "operatingCashflow": "21288000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674444000", "cashflowFromInvestment": "-606209000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82698000, "cost_of_revenue": 12104000, "gross_profit": 70594000, "research_and_development": null, "selling_general_admin": 24960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45634000, "depreciation_amortisation": null, "ebitda": 46722000, "interest_expense": 2536000, "interest_income": null, "other_non_operating": null, "pretax_income": 44186000, "tax_provision": 4380000, "effective_tax_rate": null, "net_income": 39806000, "net_income_continuing_ops": 39806000, "net_income_to_common": 39806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89523000, "short_term_investments": null, "net_receivables": 47206000, "inventory": 6998924000, "other_current_assets": null, "total_current_assets": 7135653000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16703000, "total_assets": 7152356000, "short_term_debt": 363000000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 769615000, "long_term_debt": 350000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 506890000, "total_liabilities": 1276505000, "total_debt": 713000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1685000, "total_equity": 5875851000, "shares_outstanding": 166003497, "operating_cash_flow": 21288000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 858938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -606209000, "dividends_paid": 63081000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 674444000, "free_cash_flow": 880226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "46722000", "netIncome": "39806000", "grossProfit": "70594000", "depreciation": "None", "totalRevenue": "82698000", "costOfRevenue": "12104000", "interestIncome": "1088000", "incomeBeforeTax": "44186000", "interestExpense": "2536000", "operatingIncome": "45634000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4380000", "reportedCurrency": "USD", "netInterestIncome": "-1448000", "nonInterestIncome": "None", "operatingExpenses": "24960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "24960000", "netIncomeFromContinuingOperations": "39806000" }, "balance": { "goodwill": "None", "inventory": "6998924000", "commonStock": "1660000", "currentDebt": "None", "investments": "None", "totalAssets": "7152356000", "longTermDebt": "350000000", "shortTermDebt": "363000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1685000", "totalLiabilities": "1276505000", "otherCurrentAssets": "47631000", "totalCurrentAssets": "7135653000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16703000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350000000", "totalShareholderEquity": "5875851000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80707000", "totalCurrentLiabilities": "769615000", "otherNonCurrentLiabilities": "100000000", "totalNonCurrentLiabilities": "506890000", "cashAndShortTermInvestments": "89523000", "commonStockSharesOutstanding": "166003497", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39806000", "profitLoss": "None", "dividendPayout": "63081000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4911279000", "operatingCashflow": "21288000", "capitalExpenditures": "858938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "674444000", "cashflowFromInvestment": "-606209000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63081000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": -348063000, "cost_of_revenue": -62795000, "gross_profit": -285268000, "ebit": -463589000, "ebitda": -463589000, "pretax_income": -463589000, "tax_provision": -14263000, "net_income": -449326000, "net_income_to_common": -449326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100, "total_current_assets": 5465290000, "total_assets": 5465290000, "short_term_debt": 24188000, "long_term_debt": 24188000, "total_debt": 48376000, "total_liabilities": 306918000, "total_equity": 5158372000, "shares_outstanding": 166003000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1177409000, "capital_expenditure": 0, "free_cash_flow": -1177409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298344, "ticker_id": 2722, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-463589000", "netIncome": "-449326000", "grossProfit": "-285268000", "depreciation": "None", "totalRevenue": "-348063000", "costOfRevenue": "-62795000", "interestIncome": "None", "incomeBeforeTax": "-463589000", "interestExpense": "None", "operatingIncome": "-463589000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14263000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "178321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-62795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "246221000", "netIncomeFromContinuingOperations": "-449326000" }, "balance": { "goodwill": "None", "inventory": "5465290000", "commonStock": "5158372000", "currentDebt": "None", "investments": "None", "totalAssets": "5465290000", "longTermDebt": "24188000", "shortTermDebt": "24188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "306918000", "otherCurrentAssets": "None", "totalCurrentAssets": "5465290000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "282730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24188000", "totalShareholderEquity": "5158372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "282730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24188000", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "166003000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1144249000", "operatingCashflow": "-1177409000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1177409000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "930695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -348063000, "cost_of_revenue": -62795000, "gross_profit": -285268000, "research_and_development": null, "selling_general_admin": 246221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -463589000, "depreciation_amortisation": null, "ebitda": -463589000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -463589000, "tax_provision": -14263000, "effective_tax_rate": null, "net_income": -449326000, "net_income_continuing_ops": -449326000, "net_income_to_common": -449326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100, "short_term_investments": null, "net_receivables": null, "inventory": 5465290000, "other_current_assets": null, "total_current_assets": 5465290000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 5465290000, "short_term_debt": 24188000, "accounts_payable": 282730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282730000, "long_term_debt": 24188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24188000, "total_liabilities": 306918000, "total_debt": 48376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 5158372000, "shares_outstanding": 166003000, "operating_cash_flow": -1177409000, "stock_based_compensation": 4752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1177409000, "free_cash_flow": -1177409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-463589000", "netIncome": "-449326000", "grossProfit": "-285268000", "depreciation": "None", "totalRevenue": "-348063000", "costOfRevenue": "-62795000", "interestIncome": "None", "incomeBeforeTax": "-463589000", "interestExpense": "None", "operatingIncome": "-463589000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-14263000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "178321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-62795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "246221000", "netIncomeFromContinuingOperations": "-449326000" }, "balance": { "goodwill": "None", "inventory": "5465290000", "commonStock": "5158372000", "currentDebt": "None", "investments": "None", "totalAssets": "5465290000", "longTermDebt": "24188000", "shortTermDebt": "24188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "306918000", "otherCurrentAssets": "None", "totalCurrentAssets": "5465290000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "282730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24188000", "totalShareholderEquity": "5158372000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "282730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "24188000", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "166003000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1144249000", "operatingCashflow": "-1177409000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1177409000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "930695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-125000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 123671000, "cost_of_revenue": 27389000, "gross_profit": 96282000, "ebit": 28382000, "ebitda": 28382000, "pretax_income": 28382000, "tax_provision": 4813000, "net_income": 23569000, "net_income_to_common": 23569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510930000, "total_current_assets": 5268372000, "total_assets": 5268372000, "short_term_debt": 43387000, "long_term_debt": null, "total_debt": 43387000, "total_liabilities": 298088000, "total_equity": 4970284000, "shares_outstanding": 134117000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -339685000, "capital_expenditure": 0, "free_cash_flow": -339685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298346, "ticker_id": 2722, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "28382000", "netIncome": "23569000", "grossProfit": "96282000", "depreciation": "None", "totalRevenue": "123671000", "costOfRevenue": "27389000", "interestIncome": "None", "incomeBeforeTax": "28382000", "interestExpense": "None", "operatingIncome": "28382000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4813000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "63670000", "netIncomeFromContinuingOperations": "23569000" }, "balance": { "goodwill": "None", "inventory": "5268372000", "commonStock": "4970284000", "currentDebt": "None", "investments": "None", "totalAssets": "5268372000", "longTermDebt": "None", "shortTermDebt": "43387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "298088000", "otherCurrentAssets": "None", "totalCurrentAssets": "5268372000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "254701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43387000", "totalShareholderEquity": "4970284000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "254701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43387000", "cashAndShortTermInvestments": "510930000", "commonStockSharesOutstanding": "134117000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "510930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-281424000", "operatingCashflow": "-339685000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339685000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123671000, "cost_of_revenue": 27389000, "gross_profit": 96282000, "research_and_development": null, "selling_general_admin": 63670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28382000, "depreciation_amortisation": null, "ebitda": 28382000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 28382000, "tax_provision": 4813000, "effective_tax_rate": null, "net_income": 23569000, "net_income_continuing_ops": 23569000, "net_income_to_common": 23569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510930000, "short_term_investments": null, "net_receivables": null, "inventory": 5268372000, "other_current_assets": null, "total_current_assets": 5268372000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 0, "total_assets": 5268372000, "short_term_debt": 43387000, "accounts_payable": 254701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254701000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43387000, "total_liabilities": 298088000, "total_debt": 43387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4970284000, "shares_outstanding": 134117000, "operating_cash_flow": -339685000, "stock_based_compensation": 1322000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339685000, "free_cash_flow": -339685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "28382000", "netIncome": "23569000", "grossProfit": "96282000", "depreciation": "None", "totalRevenue": "123671000", "costOfRevenue": "27389000", "interestIncome": "None", "incomeBeforeTax": "28382000", "interestExpense": "None", "operatingIncome": "28382000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4813000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "63670000", "netIncomeFromContinuingOperations": "23569000" }, "balance": { "goodwill": "None", "inventory": "5268372000", "commonStock": "4970284000", "currentDebt": "None", "investments": "None", "totalAssets": "5268372000", "longTermDebt": "None", "shortTermDebt": "43387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "298088000", "otherCurrentAssets": "None", "totalCurrentAssets": "5268372000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "0", "currentAccountsPayable": "254701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43387000", "totalShareholderEquity": "4970284000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "254701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43387000", "cashAndShortTermInvestments": "510930000", "commonStockSharesOutstanding": "134117000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "510930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-281424000", "operatingCashflow": "-339685000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339685000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1322000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 224392000, "cost_of_revenue": 35406000, "gross_profit": 188986000, "ebit": 245973000, "ebitda": 245973000, "pretax_income": 245973000, "tax_provision": 9450000, "net_income": 236523000, "net_income_to_common": 236523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772851000, "total_current_assets": 5863666000, "total_assets": 5946280000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 281331000, "total_equity": 5664949000, "shares_outstanding": 135000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 417542000, "capital_expenditure": 0, "free_cash_flow": 417542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298347, "ticker_id": 2722, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "245973000", "netIncome": "236523000", "grossProfit": "188986000", "depreciation": "None", "totalRevenue": "224392000", "costOfRevenue": "35406000", "interestIncome": "0", "incomeBeforeTax": "245973000", "interestExpense": "0", "operatingIncome": "245973000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9450000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "-56987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "56987000", "netIncomeFromContinuingOperations": "236523000" }, "balance": { "goodwill": "None", "inventory": "5863666000", "commonStock": "5664949000", "currentDebt": "None", "investments": "None", "totalAssets": "5946280000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "281331000", "otherCurrentAssets": "None", "totalCurrentAssets": "5863666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82614000", "currentAccountsPayable": "250659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30672000", "totalShareholderEquity": "5664949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "250659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30672000", "cashAndShortTermInvestments": "772851000", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "772851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "477428000", "operatingCashflow": "417542000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-417542000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224392000, "cost_of_revenue": 35406000, "gross_profit": 188986000, "research_and_development": null, "selling_general_admin": 56987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245973000, "depreciation_amortisation": null, "ebitda": 245973000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 245973000, "tax_provision": 9450000, "effective_tax_rate": null, "net_income": 236523000, "net_income_continuing_ops": 236523000, "net_income_to_common": 236523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772851000, "short_term_investments": null, "net_receivables": null, "inventory": 5863666000, "other_current_assets": null, "total_current_assets": 5863666000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82614000, "total_assets": 5946280000, "short_term_debt": null, "accounts_payable": 250659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250659000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30672000, "total_liabilities": 281331000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5664949000, "shares_outstanding": 135000000, "operating_cash_flow": 417542000, "stock_based_compensation": 1705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -417542000, "free_cash_flow": 417542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "245973000", "netIncome": "236523000", "grossProfit": "188986000", "depreciation": "None", "totalRevenue": "224392000", "costOfRevenue": "35406000", "interestIncome": "0", "incomeBeforeTax": "245973000", "interestExpense": "0", "operatingIncome": "245973000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9450000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "-56987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "56987000", "netIncomeFromContinuingOperations": "236523000" }, "balance": { "goodwill": "None", "inventory": "5863666000", "commonStock": "5664949000", "currentDebt": "None", "investments": "None", "totalAssets": "5946280000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "281331000", "otherCurrentAssets": "None", "totalCurrentAssets": "5863666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82614000", "currentAccountsPayable": "250659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30672000", "totalShareholderEquity": "5664949000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "250659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30672000", "cashAndShortTermInvestments": "772851000", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "772851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "477428000", "operatingCashflow": "417542000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-417542000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -56987000, "ebitda": -56987000, "pretax_income": -56987000, "tax_provision": null, "net_income": -56987000, "net_income_to_common": -56987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -4458961000, "total_equity": 4458961000, "shares_outstanding": 135000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 182358000, "capital_expenditure": 0, "free_cash_flow": 182358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298348, "ticker_id": 2722, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-56987000", "netIncome": "-56987000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-56987000", "interestExpense": "0", "operatingIncome": "-56987000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "56987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "56987000", "netIncomeFromContinuingOperations": "-56987000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-4458961000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4458961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-4458961000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "232172000", "operatingCashflow": "182358000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182358000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 56987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56987000, "depreciation_amortisation": null, "ebitda": -56987000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -56987000, "tax_provision": null, "effective_tax_rate": null, "net_income": -56987000, "net_income_continuing_ops": -56987000, "net_income_to_common": -56987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -4458961000, "total_liabilities": -4458961000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4458961000, "shares_outstanding": 135000000, "operating_cash_flow": 182358000, "stock_based_compensation": 7158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182358000, "free_cash_flow": 182358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-56987000", "netIncome": "-56987000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "0", "incomeBeforeTax": "-56987000", "interestExpense": "0", "operatingIncome": "-56987000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "56987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "56987000", "netIncomeFromContinuingOperations": "-56987000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-4458961000", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4458961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-4458961000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "232172000", "operatingCashflow": "182358000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182358000", "cashflowFromInvestment": "None", "stockBasedCompensation": "7158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -57103000, "ebitda": 0, "pretax_income": -57103000, "tax_provision": null, "net_income": -57103000, "net_income_to_common": -57103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 4744122000, "total_assets": 4744122000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 285161000, "total_equity": 4458961000, "shares_outstanding": 135000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -502160000, "capital_expenditure": 0, "free_cash_flow": -502160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298349, "ticker_id": 2722, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-57103000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-57103000", "interestExpense": "None", "operatingIncome": "-57103000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "57103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57103000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4744122000", "commonStock": "4458961000", "currentDebt": "None", "investments": "None", "totalAssets": "4744122000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "285161000", "otherCurrentAssets": "None", "totalCurrentAssets": "4744122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "252554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32607000", "totalShareholderEquity": "4458961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "252554000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32607000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-438575000", "operatingCashflow": "-502160000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "502160000", "cashflowFromInvestment": "None", "stockBasedCompensation": "377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57103000, "depreciation_amortisation": 57103000, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -57103000, "tax_provision": null, "effective_tax_rate": null, "net_income": -57103000, "net_income_continuing_ops": null, "net_income_to_common": -57103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": 4744122000, "other_current_assets": null, "total_current_assets": 4744122000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4744122000, "short_term_debt": null, "accounts_payable": 252554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252554000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32607000, "total_liabilities": 285161000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4458961000, "shares_outstanding": 135000000, "operating_cash_flow": -502160000, "stock_based_compensation": 377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 502160000, "free_cash_flow": -502160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-57103000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-57103000", "interestExpense": "None", "operatingIncome": "-57103000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "57103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57103000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4744122000", "commonStock": "4458961000", "currentDebt": "None", "investments": "None", "totalAssets": "4744122000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "285161000", "otherCurrentAssets": "None", "totalCurrentAssets": "4744122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "252554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32607000", "totalShareholderEquity": "4458961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "252554000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "32607000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-438575000", "operatingCashflow": "-502160000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "502160000", "cashflowFromInvestment": "None", "stockBasedCompensation": "377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-163000", "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": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -60486000, "ebitda": 0, "pretax_income": -60486000, "tax_provision": 23327000, "net_income": -83813000, "net_income_to_common": -83813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 135000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 363621000, "capital_expenditure": 0, "free_cash_flow": 363621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298351, "ticker_id": 2722, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:40:52.306310+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-83813000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-60486000", "interestExpense": "None", "operatingIncome": "-60486000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23327000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "60486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60486000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "434895000", "operatingCashflow": "363621000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363621000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60486000, "depreciation_amortisation": 60486000, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -60486000, "tax_provision": 23327000, "effective_tax_rate": null, "net_income": -83813000, "net_income_continuing_ops": null, "net_income_to_common": -83813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 135000000, "operating_cash_flow": 363621000, "stock_based_compensation": 1358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363621000, "free_cash_flow": 363621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-83813000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-60486000", "interestExpense": "None", "operatingIncome": "-60486000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23327000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "60486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60486000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "135000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "434895000", "operatingCashflow": "363621000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363621000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000", "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 11, "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" ] } } }