{ "ticker": { "uuid": "c225d0da-b358-4b90-9180-71ba870392ea", "symbol": "OSG", "name": "Octave Specialty Group, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/c225d0da-b358-4b90-9180-71ba870392ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/c225d0da-b358-4b90-9180-71ba870392ea/" }, "ticker_metadata": { "id": 3035, "uuid": "c225d0da-b358-4b90-9180-71ba870392ea", "symbol": "OSG", "name": "Octave Specialty Group, Inc.", "asset_type": "equity", "market_cap": 246674000, "stock_exchange_id": 3, "industry": "Insurance - Specialty", "sector": "Financial Services", "description": "Overseas Shipholding Group, Inc. owns and operates a fleet of transoceanic vessels. The company is headquartered in Tampa, Florida.", "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": "c225d0da-b358-4b90-9180-71ba870392ea", "symbol": "OSG", "name": "Octave Specialty Group, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/c225d0da-b358-4b90-9180-71ba870392ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/c225d0da-b358-4b90-9180-71ba870392ea/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.74, "quality": 0.11, "momentum": 0.16, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 5.46, "market_cap": 247354014.18, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.2797, "piotroski_f_score": 3, "momentum_12_1": -0.1582, "volatility_252d": 0.5328 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:04.070308+00:00", "batch_id": "" }, "size": { "price_close": 5.46, "market_cap": 247354014.18, "market_cap_usd": 247354014.18, "enterprise_value": 270879014.18, "shares_outstanding": 45302933, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3471, "ptbv_ratio": null, "ps_ratio": 0.8453, "pcf_ratio": null, "pfcf_ratio": -4.9719, "ev_ebitda": null, "ev_ebit": -3.6618, "ev_sales": 0.9257, "ev_fcf": -5.4448, "earnings_yield": null, "fcf_yield": -0.1837, "price_to_sales": 0.8453, "price_to_book": 0.3471, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.0803 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7863, "operating_margin": -0.2528, "net_margin": -0.6812, "ebitda_margin": -0.099, "fcf_margin": -0.17, "roe": -0.2797, "roa": -0.0879, "roic": -0.0754, "roc_greenblatt": null, "asset_turnover": 0.1291, "cash_conversion": 0.2496, "accruals_ratio": -0.066, "sbc_to_revenue": 0.0413, "piotroski_f_score": 3, "altman_z_score": 0.4597, "earnings_stability_5y": 1.7923, "revenue_stability_5y": 0.6299, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1015, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7365, "net_debt_to_ebitda": -0.8116, "debt_to_assets": 0.0516, "interest_coverage": -4.8426, "current_ratio": 1.1854, "quick_ratio": 1.1854, "net_debt": 23525000, "local_beta": 0.0023, "volatility_252d": 0.5328, "volatility_60d": 0.8188, "max_drawdown_12m": -0.5617, "risk_adjusted_momentum": -0.2969 }, "growth": { "revenue_growth_1y": 1.9675, "revenue_growth_3y_cagr": 0.6734, "revenue_growth_5y_cagr": 0.1, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.7419, "book_value_growth_1y": -0.1684, "revenue_growth": 1.9675, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0168, "price_return_3m": 0.0037, "price_return_6m": -0.3445, "price_return_9m": -0.1875, "price_return_12m": -0.1441, "price_return_12m_ex1m": -0.1582, "momentum_6m": -0.3445, "momentum_12m": -0.1441, "momentum_12_1": -0.1582, "distance_from_52w_high": -0.3927, "distance_from_52w_low": 0.3858, "relative_strength": -0.2441 }, "raw_ttm": { "revenue_ttm": 292635000, "gross_profit_ttm": 230089000, "ebit_ttm": -73975001, "ebitda_ttm": -28985001, "net_income_ttm": -199329000, "eps_diluted_ttm": -4.3999, "operating_cash_flow_ttm": -49750000, "capital_expenditure_ttm": 0, "fcf_ttm": -49750000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15275999, "cash_and_equivalents": 93537000, "total_current_assets": 1132054000, "total_current_liabilities": 955034000, "net_ppe": null, "total_assets": 2267026000, "total_debt": 117062000, "total_equity": 712618000, "net_working_capital": 86006000, "book_value_per_share": 15.7301, "retained_earnings": 363751000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -295710000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 87, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 12, "rank_fcf_margin": 91, "rank_piotroski": 91, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 74 }, "composites": { "value_composite": 26, "quality_composite": 89, "momentum_composite": 84, "growth_composite": 11, "yield_composite": 93, "svqf_composite": 31, "vc1_composite": 18, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.2853, "os_score": 0.4, "value_percentile": 0.74, "quality_percentile": 0.11, "momentum_percentile": 0.16, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 41, "all_cap_buyback_rank": 26, "small_cap_core_rank": 35, "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": 4667, "ticker_id": 3035, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:04.070308+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.46, "market_cap": 247354014.18, "market_cap_usd": 247354014.18, "enterprise_value": 270879014.18, "shares_outstanding": 45302933, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.34710604, "ptbv_ratio": null, "ps_ratio": 0.84526463, "pcf_ratio": null, "pfcf_ratio": -4.97193998, "ev_ebitda": null, "ev_ebit": -3.66176425, "ev_sales": 0.92565487, "ev_fcf": -5.44480431, "earnings_yield": null, "fcf_yield": -0.18366133, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.78626617, "operating_margin": -0.25278931, "net_margin": -0.68115229, "ebitda_margin": -0.09904831, "fcf_margin": -0.17000701, "roe": -0.27971368, "roa": -0.08792533, "roic": -0.07536749, "roc_greenblatt": null, "asset_turnover": 0.12908321, "cash_conversion": 0.24958737, "accruals_ratio": -0.06598028, "sbc_to_revenue": 0.04128009, "debt_to_equity": 1.73653065, "net_debt_to_ebitda": -0.81162668, "debt_to_assets": 0.05163681, "interest_coverage": -4.84256388, "current_ratio": 1.18535466, "quick_ratio": 1.18535466, "net_debt": 23525000, "revenue_growth_1y": 1.96750935, "revenue_growth_3y_cagr": 0.67339533, "revenue_growth_5y_cagr": 0.09998462, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.74190614, "book_value_growth_1y": -0.16842567, "piotroski_f_score": 3, "altman_z_score": 0.45966799, "earnings_stability_5y": 1.792334, "revenue_stability_5y": 0.629908, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01675978, "price_return_3m": 0.00367647, "price_return_6m": -0.34453782, "price_return_9m": -0.1875, "price_return_12m": -0.1440933, "price_return_12m_ex1m": -0.15820166, "distance_from_52w_high": -0.39265851, "distance_from_52w_low": 0.3857868, "relative_strength": -0.24405688, "local_beta": 0.0023, "volatility_252d": 0.532835, "volatility_60d": 0.818814, "max_drawdown_12m": -0.56173526, "revenue_ttm": 292635000, "gross_profit_ttm": 230089000, "ebit_ttm": -73975001, "ebitda_ttm": -28985001, "net_income_ttm": -199329000, "eps_diluted_ttm": -4.3999138, "operating_cash_flow_ttm": -49750000, "capital_expenditure_ttm": 0, "fcf_ttm": -49750000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15275999, "cash_and_equivalents": 93537000, "total_current_assets": 1132054000, "total_current_liabilities": 955034000, "net_ppe": null, "total_assets": 2267026000, "total_debt": 117062000, "total_equity": 712618000, "net_working_capital": 86006000, "book_value_per_share": 15.73006322, "retained_earnings": 363751000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -295710000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 87, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 12, "rank_fcf_margin": 91, "rank_piotroski": 91, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 74, "value_composite": 26, "quality_composite": 89, "momentum_composite": 84, "growth_composite": 11, "yield_composite": 93, "svqf_composite": 31, "vc1_composite": 18, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 41, "all_cap_buyback_rank": 26, "small_cap_core_rank": 35, "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": 5.46, "os": 0.4, "value": 0.74, "quality": 0.11, "momentum": 0.16, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2797, "momentum_12_1": -0.1582, "complete_fields": { "id": 4667, "ticker_id": 3035, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:04.070308+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.46, "market_cap": 247354014.18, "market_cap_usd": 247354014.18, "enterprise_value": 270879014.18, "shares_outstanding": 45302933, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.34710604, "ptbv_ratio": null, "ps_ratio": 0.84526463, "pcf_ratio": null, "pfcf_ratio": -4.97193998, "ev_ebitda": null, "ev_ebit": -3.66176425, "ev_sales": 0.92565487, "ev_fcf": -5.44480431, "earnings_yield": null, "fcf_yield": -0.18366133, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.78626617, "operating_margin": -0.25278931, "net_margin": -0.68115229, "ebitda_margin": -0.09904831, "fcf_margin": -0.17000701, "roe": -0.27971368, "roa": -0.08792533, "roic": -0.07536749, "roc_greenblatt": null, "asset_turnover": 0.12908321, "cash_conversion": 0.24958737, "accruals_ratio": -0.06598028, "sbc_to_revenue": 0.04128009, "debt_to_equity": 1.73653065, "net_debt_to_ebitda": -0.81162668, "debt_to_assets": 0.05163681, "interest_coverage": -4.84256388, "current_ratio": 1.18535466, "quick_ratio": 1.18535466, "net_debt": 23525000, "revenue_growth_1y": 1.96750935, "revenue_growth_3y_cagr": 0.67339533, "revenue_growth_5y_cagr": 0.09998462, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.74190614, "book_value_growth_1y": -0.16842567, "piotroski_f_score": 3, "altman_z_score": 0.45966799, "earnings_stability_5y": 1.792334, "revenue_stability_5y": 0.629908, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01675978, "price_return_3m": 0.00367647, "price_return_6m": -0.34453782, "price_return_9m": -0.1875, "price_return_12m": -0.1440933, "price_return_12m_ex1m": -0.15820166, "distance_from_52w_high": -0.39265851, "distance_from_52w_low": 0.3857868, "relative_strength": -0.24405688, "local_beta": 0.0023, "volatility_252d": 0.532835, "volatility_60d": 0.818814, "max_drawdown_12m": -0.56173526, "revenue_ttm": 292635000, "gross_profit_ttm": 230089000, "ebit_ttm": -73975001, "ebitda_ttm": -28985001, "net_income_ttm": -199329000, "eps_diluted_ttm": -4.3999138, "operating_cash_flow_ttm": -49750000, "capital_expenditure_ttm": 0, "fcf_ttm": -49750000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15275999, "cash_and_equivalents": 93537000, "total_current_assets": 1132054000, "total_current_liabilities": 955034000, "net_ppe": null, "total_assets": 2267026000, "total_debt": 117062000, "total_equity": 712618000, "net_working_capital": 86006000, "book_value_per_share": 15.73006322, "retained_earnings": 363751000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -295710000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 96, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 87, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 12, "rank_fcf_margin": 91, "rank_piotroski": 91, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 74, "value_composite": 26, "quality_composite": 89, "momentum_composite": 84, "growth_composite": 11, "yield_composite": 93, "svqf_composite": 31, "vc1_composite": 18, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 41, "all_cap_buyback_rank": 26, "small_cap_core_rank": 35, "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 251222000, "cost_of_revenue": 47193000, "gross_profit": 204028000, "ebit": -82374000, "ebitda": -40422000, "pretax_income": -101014000, "tax_provision": -5211000, "net_income": -240916000, "net_income_to_common": -240916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68440000, "total_current_assets": 1081268000, "total_assets": 2223317000, "short_term_debt": 2523000, "long_term_debt": 117558000, "total_debt": 120081000, "total_liabilities": 1137151000, "total_equity": 715790000, "shares_outstanding": 47181227, "goodwill_and_intangibles": 1025075000 }, "cash_flow": { "operating_cash_flow": -52283000, "capital_expenditure": 0, "free_cash_flow": -52283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311100, "ticker_id": 3035, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82374000", "ebitda": "-40422000", "netIncome": "-240916000", "grossProfit": "204028000", "depreciation": "None", "totalRevenue": "251222000", "costOfRevenue": "47193000", "interestIncome": "18640000", "incomeBeforeTax": "-101014000", "interestExpense": "18640000", "operatingIncome": "-101014000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5211000", "reportedCurrency": "USD", "netInterestIncome": "-18640000", "nonInterestIncome": "None", "operatingExpenses": "305042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41952000", "sellingGeneralAndAdministrative": "191624000", "netIncomeFromContinuingOperations": "-95803000" }, "balance": { "goodwill": "540345000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2223317000", "longTermDebt": "117558000", "shortTermDebt": "2523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "484730000", "reportedCurrency": "USD", "retainedEarnings": "370431000", "totalLiabilities": "1137151000", "otherCurrentAssets": "146365000", "totalCurrentAssets": "1081268000", "currentLongTermDebt": "0", "longTermInvestments": "268737000", "shortTermInvestments": "268737000", "currentNetReceivables": "597726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142049000", "currentAccountsPayable": "80561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9192000", "shortLongTermDebtTotal": "117558000", "totalShareholderEquity": "715790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "642105000", "totalCurrentLiabilities": "909844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "227307000", "cashAndShortTermInvestments": "68440000", "commonStockSharesOutstanding": "47181227", "intangibleAssetsExcludingGoodwill": "484730000", "cashAndCashEquivalentsAtCarryingValue": "68440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52283000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126298000", "cashflowFromInvestment": "199936000", "stockBasedCompensation": "9707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251222000, "cost_of_revenue": 47193000, "gross_profit": 204028000, "research_and_development": null, "selling_general_admin": 191624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82374000, "depreciation_amortisation": 41952000, "ebitda": -40422000, "interest_expense": 18640000, "interest_income": null, "other_non_operating": null, "pretax_income": -101014000, "tax_provision": -5211000, "effective_tax_rate": null, "net_income": -240916000, "net_income_continuing_ops": -95803000, "net_income_to_common": -240916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68440000, "short_term_investments": 268737000, "net_receivables": 597726000, "inventory": null, "other_current_assets": null, "total_current_assets": 1081268000, "net_ppe": null, "goodwill": 540345000, "intangible_assets": 484730000, "goodwill_and_intangibles": 1025075000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1142049000, "total_assets": 2223317000, "short_term_debt": 2523000, "accounts_payable": 80561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 909844000, "long_term_debt": 117558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227307000, "total_liabilities": 1137151000, "total_debt": 120081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370431000, "total_equity": 715790000, "shares_outstanding": 47181227, "operating_cash_flow": -52283000, "stock_based_compensation": 9707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 199936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126298000, "free_cash_flow": -52283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82374000", "ebitda": "-40422000", "netIncome": "-240916000", "grossProfit": "204028000", "depreciation": "None", "totalRevenue": "251222000", "costOfRevenue": "47193000", "interestIncome": "18640000", "incomeBeforeTax": "-101014000", "interestExpense": "18640000", "operatingIncome": "-101014000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5211000", "reportedCurrency": "USD", "netInterestIncome": "-18640000", "nonInterestIncome": "None", "operatingExpenses": "305042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41952000", "sellingGeneralAndAdministrative": "191624000", "netIncomeFromContinuingOperations": "-95803000" }, "balance": { "goodwill": "540345000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2223317000", "longTermDebt": "117558000", "shortTermDebt": "2523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "484730000", "reportedCurrency": "USD", "retainedEarnings": "370431000", "totalLiabilities": "1137151000", "otherCurrentAssets": "146365000", "totalCurrentAssets": "1081268000", "currentLongTermDebt": "0", "longTermInvestments": "268737000", "shortTermInvestments": "268737000", "currentNetReceivables": "597726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142049000", "currentAccountsPayable": "80561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9192000", "shortLongTermDebtTotal": "117558000", "totalShareholderEquity": "715790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "642105000", "totalCurrentLiabilities": "909844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "227307000", "cashAndShortTermInvestments": "68440000", "commonStockSharesOutstanding": "47181227", "intangibleAssetsExcludingGoodwill": "484730000", "cashAndCashEquivalentsAtCarryingValue": "68440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95803000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52283000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126298000", "cashflowFromInvestment": "199936000", "stockBasedCompensation": "9707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41952000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 235815000, "cost_of_revenue": 137168000, "gross_profit": 98647000, "ebit": -50466000, "ebitda": -30519000, "pretax_income": -59845000, "tax_provision": -924000, "net_income": -556449000, "net_income_to_common": -556449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47275000, "total_current_assets": 898986000, "total_assets": 8058378000, "short_term_debt": 150000000, "long_term_debt": 0, "total_debt": 150000000, "total_liabilities": 6862857000, "total_equity": 856906000, "shares_outstanding": 46969708, "goodwill_and_intangibles": 763009000 }, "cash_flow": { "operating_cash_flow": 762000, "capital_expenditure": 0, "free_cash_flow": 762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311105, "ticker_id": 3035, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50466000", "ebitda": "-30519000", "netIncome": "-556449000", "grossProfit": "98647000", "depreciation": "None", "totalRevenue": "235815000", "costOfRevenue": "137168000", "interestIncome": "9379000", "incomeBeforeTax": "-59845000", "interestExpense": "9379000", "operatingIncome": "-59845000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-924000", "reportedCurrency": "USD", "netInterestIncome": "-9379000", "nonInterestIncome": "None", "operatingExpenses": "158492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19947000", "sellingGeneralAndAdministrative": "129166000", "netIncomeFromContinuingOperations": "-58921000" }, "balance": { "goodwill": "418234000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8058378000", "longTermDebt": "0", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "344775000", "reportedCurrency": "USD", "retainedEarnings": "742185000", "totalLiabilities": "6862857000", "otherCurrentAssets": "148300000", "totalCurrentAssets": "898986000", "currentLongTermDebt": "150000000", "longTermInvestments": "284621000", "shortTermInvestments": "284621000", "currentNetReceivables": "418790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7159392000", "currentAccountsPayable": "53002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18107000", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "856906000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2560000", "totalCurrentLiabilities": "205562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6657295000", "cashAndShortTermInvestments": "47275000", "commonStockSharesOutstanding": "46969708", "intangibleAssetsExcludingGoodwill": "344775000", "cashAndCashEquivalentsAtCarryingValue": "47275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "762000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194219000", "cashflowFromInvestment": "-166371000", "stockBasedCompensation": "9356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235815000, "cost_of_revenue": 137168000, "gross_profit": 98647000, "research_and_development": null, "selling_general_admin": 129166000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50466000, "depreciation_amortisation": 19947000, "ebitda": -30519000, "interest_expense": 9379000, "interest_income": null, "other_non_operating": null, "pretax_income": -59845000, "tax_provision": -924000, "effective_tax_rate": null, "net_income": -556449000, "net_income_continuing_ops": -58921000, "net_income_to_common": -556449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47275000, "short_term_investments": 284621000, "net_receivables": 418790000, "inventory": null, "other_current_assets": null, "total_current_assets": 898986000, "net_ppe": null, "goodwill": 418234000, "intangible_assets": 344775000, "goodwill_and_intangibles": 763009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7159392000, "total_assets": 8058378000, "short_term_debt": 150000000, "accounts_payable": 53002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205562000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6657295000, "total_liabilities": 6862857000, "total_debt": 150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742185000, "total_equity": 856906000, "shares_outstanding": 46969708, "operating_cash_flow": 762000, "stock_based_compensation": 9356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194219000, "free_cash_flow": 762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50466000", "ebitda": "-30519000", "netIncome": "-556449000", "grossProfit": "98647000", "depreciation": "None", "totalRevenue": "235815000", "costOfRevenue": "137168000", "interestIncome": "9379000", "incomeBeforeTax": "-59845000", "interestExpense": "9379000", "operatingIncome": "-59845000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-924000", "reportedCurrency": "USD", "netInterestIncome": "-9379000", "nonInterestIncome": "None", "operatingExpenses": "158492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19947000", "sellingGeneralAndAdministrative": "129166000", "netIncomeFromContinuingOperations": "-58921000" }, "balance": { "goodwill": "418234000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8058378000", "longTermDebt": "0", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "344775000", "reportedCurrency": "USD", "retainedEarnings": "742185000", "totalLiabilities": "6862857000", "otherCurrentAssets": "148300000", "totalCurrentAssets": "898986000", "currentLongTermDebt": "150000000", "longTermInvestments": "284621000", "shortTermInvestments": "284621000", "currentNetReceivables": "418790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7159392000", "currentAccountsPayable": "53002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18107000", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "856906000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2560000", "totalCurrentLiabilities": "205562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6657295000", "cashAndShortTermInvestments": "47275000", "commonStockSharesOutstanding": "46969708", "intangibleAssetsExcludingGoodwill": "344775000", "cashAndCashEquivalentsAtCarryingValue": "47275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "762000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194219000", "cashflowFromInvestment": "-166371000", "stockBasedCompensation": "9356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19947000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 124728000, "cost_of_revenue": 76734000, "gross_profit": 47994000, "ebit": -24221000, "ebitda": -18991000, "pretax_income": -24221000, "tax_provision": -989000, "net_income": 3632000, "net_income_to_common": 3632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19223000, "total_current_assets": 114588000, "total_assets": 8428320000, "short_term_debt": 173849000, "long_term_debt": 3475000000, "total_debt": 3648849000, "total_liabilities": 6996627000, "total_equity": 1361656000, "shares_outstanding": 45636649, "goodwill_and_intangibles": 131097000 }, "cash_flow": { "operating_cash_flow": 200000000, "capital_expenditure": 30789000, "free_cash_flow": 230789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311110, "ticker_id": 3035, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24221000", "ebitda": "-18991000", "netIncome": "3632000", "grossProfit": "47994000", "depreciation": "None", "totalRevenue": "124728000", "costOfRevenue": "76734000", "interestIncome": "0", "incomeBeforeTax": "-24221000", "interestExpense": "31216000", "operatingIncome": "-24221000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-989000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "72215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5230000", "sellingGeneralAndAdministrative": "66985000", "netIncomeFromContinuingOperations": "-23232000" }, "balance": { "goodwill": "69694000", "inventory": "1860000", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "8428320000", "longTermDebt": "3475000000", "shortTermDebt": "173849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61403000", "reportedCurrency": "USD", "retainedEarnings": "1246048000", "totalLiabilities": "6996627000", "otherCurrentAssets": "-575266000", "totalCurrentAssets": "114588000", "currentLongTermDebt": "0", "longTermInvestments": "335734000", "shortTermInvestments": "335734000", "currentNetReceivables": "220309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964296000", "currentAccountsPayable": "29666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19000000", "shortLongTermDebtTotal": "3475000000", "totalShareholderEquity": "1361656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-29666000", "totalCurrentLiabilities": "169488000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6996627000", "cashAndShortTermInvestments": "19223000", "commonStockSharesOutstanding": "45636649", "intangibleAssetsExcludingGoodwill": "61403000", "cashAndCashEquivalentsAtCarryingValue": "19223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200000000", "capitalExpenditures": "30789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423000000", "cashflowFromInvestment": "435000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124728000, "cost_of_revenue": 76734000, "gross_profit": 47994000, "research_and_development": null, "selling_general_admin": 66985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24221000, "depreciation_amortisation": 5230000, "ebitda": -18991000, "interest_expense": 31216000, "interest_income": null, "other_non_operating": null, "pretax_income": -24221000, "tax_provision": -989000, "effective_tax_rate": null, "net_income": 3632000, "net_income_continuing_ops": -23232000, "net_income_to_common": 3632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19223000, "short_term_investments": 335734000, "net_receivables": 220309000, "inventory": 1860000, "other_current_assets": null, "total_current_assets": 114588000, "net_ppe": null, "goodwill": 69694000, "intangible_assets": 61403000, "goodwill_and_intangibles": 131097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964296000, "total_assets": 8428320000, "short_term_debt": 173849000, "accounts_payable": 29666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169488000, "long_term_debt": 3475000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6996627000, "total_liabilities": 6996627000, "total_debt": 3648849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1246048000, "total_equity": 1361656000, "shares_outstanding": 45636649, "operating_cash_flow": 200000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 435000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -423000000, "free_cash_flow": 230789000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24221000", "ebitda": "-18991000", "netIncome": "3632000", "grossProfit": "47994000", "depreciation": "None", "totalRevenue": "124728000", "costOfRevenue": "76734000", "interestIncome": "0", "incomeBeforeTax": "-24221000", "interestExpense": "31216000", "operatingIncome": "-24221000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-989000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "72215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5230000", "sellingGeneralAndAdministrative": "66985000", "netIncomeFromContinuingOperations": "-23232000" }, "balance": { "goodwill": "69694000", "inventory": "1860000", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "8428320000", "longTermDebt": "3475000000", "shortTermDebt": "173849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61403000", "reportedCurrency": "USD", "retainedEarnings": "1246048000", "totalLiabilities": "6996627000", "otherCurrentAssets": "-575266000", "totalCurrentAssets": "114588000", "currentLongTermDebt": "0", "longTermInvestments": "335734000", "shortTermInvestments": "335734000", "currentNetReceivables": "220309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964296000", "currentAccountsPayable": "29666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19000000", "shortLongTermDebtTotal": "3475000000", "totalShareholderEquity": "1361656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-29666000", "totalCurrentLiabilities": "169488000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6996627000", "cashAndShortTermInvestments": "19223000", "commonStockSharesOutstanding": "45636649", "intangibleAssetsExcludingGoodwill": "61403000", "cashAndCashEquivalentsAtCarryingValue": "19223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200000000", "capitalExpenditures": "30789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423000000", "cashflowFromInvestment": "435000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 53612000, "cost_of_revenue": 29247000, "gross_profit": 24365000, "ebit": -35706000, "ebitda": -31913000, "pretax_income": -35706000, "tax_provision": -462000, "net_income": 521249000, "net_income_to_common": 521249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30000000, "total_current_assets": 2601000000, "total_assets": 7973000000, "short_term_debt": 670000000, "long_term_debt": 3746000000, "total_debt": 4416000000, "total_liabilities": 6648000000, "total_equity": 1252000000, "shares_outstanding": 46414830, "goodwill_and_intangibles": 387000000 }, "cash_flow": { "operating_cash_flow": 70368000, "capital_expenditure": 6354000, "free_cash_flow": 76722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311115, "ticker_id": 3035, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35706000", "ebitda": "-31913000", "netIncome": "521249000", "grossProfit": "24365000", "depreciation": "None", "totalRevenue": "53612000", "costOfRevenue": "29247000", "interestIncome": "0", "incomeBeforeTax": "-35706000", "interestExpense": "167000000", "operatingIncome": "-35706000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-462000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "60071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3793000", "sellingGeneralAndAdministrative": "56278000", "netIncomeFromContinuingOperations": "-35244000" }, "balance": { "goodwill": "61000000", "inventory": "-1763000000", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "7973000000", "longTermDebt": "3746000000", "shortTermDebt": "670000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "326000000", "reportedCurrency": "USD", "retainedEarnings": "1245000000", "totalLiabilities": "6648000000", "otherCurrentAssets": "1777000000", "totalCurrentAssets": "2601000000", "currentLongTermDebt": "None", "longTermInvestments": "3928000000", "shortTermInvestments": "1902000000", "currentNetReceivables": "655000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4315000000", "currentAccountsPayable": "39000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21000000", "shortLongTermDebtTotal": "3746000000", "totalShareholderEquity": "1252000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "631000000", "totalCurrentLiabilities": "39000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6648000000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "46414830", "intangibleAssetsExcludingGoodwill": "326000000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70368000", "capitalExpenditures": "6354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19235000", "cashflowFromInvestment": "-41162000", "stockBasedCompensation": "11231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53612000, "cost_of_revenue": 29247000, "gross_profit": 24365000, "research_and_development": null, "selling_general_admin": 56278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35706000, "depreciation_amortisation": 3793000, "ebitda": -31913000, "interest_expense": 167000000, "interest_income": null, "other_non_operating": null, "pretax_income": -35706000, "tax_provision": -462000, "effective_tax_rate": null, "net_income": 521249000, "net_income_continuing_ops": -35244000, "net_income_to_common": 521249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30000000, "short_term_investments": 1902000000, "net_receivables": 655000000, "inventory": -1763000000, "other_current_assets": null, "total_current_assets": 2601000000, "net_ppe": null, "goodwill": 61000000, "intangible_assets": 326000000, "goodwill_and_intangibles": 387000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4315000000, "total_assets": 7973000000, "short_term_debt": 670000000, "accounts_payable": 39000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39000000, "long_term_debt": 3746000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6648000000, "total_liabilities": 6648000000, "total_debt": 4416000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1245000000, "total_equity": 1252000000, "shares_outstanding": 46414830, "operating_cash_flow": 70368000, "stock_based_compensation": 11231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19235000, "free_cash_flow": 76722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35706000", "ebitda": "-31913000", "netIncome": "521249000", "grossProfit": "24365000", "depreciation": "None", "totalRevenue": "53612000", "costOfRevenue": "29247000", "interestIncome": "0", "incomeBeforeTax": "-35706000", "interestExpense": "167000000", "operatingIncome": "-35706000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-462000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "60071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3793000", "sellingGeneralAndAdministrative": "56278000", "netIncomeFromContinuingOperations": "-35244000" }, "balance": { "goodwill": "61000000", "inventory": "-1763000000", "commonStock": "883000", "currentDebt": "None", "investments": "None", "totalAssets": "7973000000", "longTermDebt": "3746000000", "shortTermDebt": "670000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "326000000", "reportedCurrency": "USD", "retainedEarnings": "1245000000", "totalLiabilities": "6648000000", "otherCurrentAssets": "1777000000", "totalCurrentAssets": "2601000000", "currentLongTermDebt": "None", "longTermInvestments": "3928000000", "shortTermInvestments": "1902000000", "currentNetReceivables": "655000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4315000000", "currentAccountsPayable": "39000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21000000", "shortLongTermDebtTotal": "3746000000", "totalShareholderEquity": "1252000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "631000000", "totalCurrentLiabilities": "39000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6648000000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "46414830", "intangibleAssetsExcludingGoodwill": "326000000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70368000", "capitalExpenditures": "6354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19235000", "cashflowFromInvestment": "-41162000", "stockBasedCompensation": "11231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 247000000, "cost_of_revenue": -72000000, "gross_profit": 319000000, "ebit": 189000000, "ebitda": 246000000, "pretax_income": 2000000, "tax_provision": 18000000, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17000000, "total_current_assets": 4322000000, "total_assets": 12303000000, "short_term_debt": 790000000, "long_term_debt": 6447000000, "total_debt": 7237000000, "total_liabilities": 11187000000, "total_equity": 1038000000, "shares_outstanding": 46535000, "goodwill_and_intangibles": 408000000 }, "cash_flow": { "operating_cash_flow": -131000000, "capital_expenditure": 7793000, "free_cash_flow": -123207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311120, "ticker_id": 3035, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189000000", "ebitda": "246000000", "netIncome": "-17000000", "grossProfit": "319000000", "depreciation": "None", "totalRevenue": "247000000", "costOfRevenue": "-72000000", "interestIncome": "None", "incomeBeforeTax": "2000000", "interestExpense": "187000000", "operatingIncome": "-1000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-187000000", "nonInterestIncome": "None", "operatingExpenses": "320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-72000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "-16000000" }, "balance": { "goodwill": "46000000", "inventory": "-3212000000", "commonStock": "872000", "currentDebt": "None", "investments": "None", "totalAssets": "12303000000", "longTermDebt": "6447000000", "shortTermDebt": "790000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "362000000", "reportedCurrency": "USD", "retainedEarnings": "726000000", "totalLiabilities": "11187000000", "otherCurrentAssets": "3212000000", "totalCurrentAssets": "4322000000", "currentLongTermDebt": "None", "longTermInvestments": "5599000000", "shortTermInvestments": "1835000000", "currentNetReceivables": "2470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5698000000", "currentAccountsPayable": "33000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6446000000", "totalShareholderEquity": "1038000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "757000000", "totalCurrentLiabilities": "33000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6446000000", "cashAndShortTermInvestments": "17000000", "commonStockSharesOutstanding": "46535000", "intangibleAssetsExcludingGoodwill": "362000000", "cashAndCashEquivalentsAtCarryingValue": "17000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "-131000000", "capitalExpenditures": "7793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-657000000", "cashflowFromInvestment": "776000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247000000, "cost_of_revenue": -72000000, "gross_profit": 319000000, "research_and_development": null, "selling_general_admin": 111000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189000000, "depreciation_amortisation": 57000000, "ebitda": 246000000, "interest_expense": 187000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": -16000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17000000, "short_term_investments": 1835000000, "net_receivables": 2470000000, "inventory": -3212000000, "other_current_assets": null, "total_current_assets": 4322000000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 362000000, "goodwill_and_intangibles": 408000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5698000000, "total_assets": 12303000000, "short_term_debt": 790000000, "accounts_payable": 33000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33000000, "long_term_debt": 6447000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6446000000, "total_liabilities": 11187000000, "total_debt": 7237000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 726000000, "total_equity": 1038000000, "shares_outstanding": 46535000, "operating_cash_flow": -131000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 776000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -657000000, "free_cash_flow": -123207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189000000", "ebitda": "246000000", "netIncome": "-17000000", "grossProfit": "319000000", "depreciation": "None", "totalRevenue": "247000000", "costOfRevenue": "-72000000", "interestIncome": "None", "incomeBeforeTax": "2000000", "interestExpense": "187000000", "operatingIncome": "-1000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-187000000", "nonInterestIncome": "None", "operatingExpenses": "320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-72000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "-16000000" }, "balance": { "goodwill": "46000000", "inventory": "-3212000000", "commonStock": "872000", "currentDebt": "None", "investments": "None", "totalAssets": "12303000000", "longTermDebt": "6447000000", "shortTermDebt": "790000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "362000000", "reportedCurrency": "USD", "retainedEarnings": "726000000", "totalLiabilities": "11187000000", "otherCurrentAssets": "3212000000", "totalCurrentAssets": "4322000000", "currentLongTermDebt": "None", "longTermInvestments": "5599000000", "shortTermInvestments": "1835000000", "currentNetReceivables": "2470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5698000000", "currentAccountsPayable": "33000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6446000000", "totalShareholderEquity": "1038000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "757000000", "totalCurrentLiabilities": "33000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6446000000", "cashAndShortTermInvestments": "17000000", "commonStockSharesOutstanding": "46535000", "intangibleAssetsExcludingGoodwill": "362000000", "cashAndCashEquivalentsAtCarryingValue": "17000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "-131000000", "capitalExpenditures": "7793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-657000000", "cashflowFromInvestment": "776000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 156000000, "cost_of_revenue": 225000000, "gross_profit": -69000000, "ebit": -218000000, "ebitda": -160000000, "pretax_income": -440000000, "tax_provision": -3000000, "net_income": -437000000, "net_income_to_common": -437000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20000000, "total_current_assets": 88676000, "total_assets": 13220000000, "short_term_debt": 228148000, "long_term_debt": null, "total_debt": 228148000, "total_liabilities": 12073000000, "total_equity": 1080000000, "shares_outstanding": 46147062, "goodwill_and_intangibles": 455000000 }, "cash_flow": { "operating_cash_flow": -175000000, "capital_expenditure": 178000000, "free_cash_flow": 3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311125, "ticker_id": 3035, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-218000000", "ebitda": "-160000000", "netIncome": "-437000000", "grossProfit": "-69000000", "depreciation": "None", "totalRevenue": "156000000", "costOfRevenue": "225000000", "interestIncome": "None", "incomeBeforeTax": "-440000000", "interestExpense": "222000000", "operatingIncome": "-440000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "371000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "46000000", "inventory": "2293000", "commonStock": "864000", "currentDebt": "None", "investments": "None", "totalAssets": "13220000000", "longTermDebt": "None", "shortTermDebt": "228148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "409000000", "reportedCurrency": "None", "retainedEarnings": "759000000", "totalLiabilities": "12073000000", "otherCurrentAssets": "-5388000000", "totalCurrentAssets": "88676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2809000000", "currentNetReceivables": "2559000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143061000", "currentAccountsPayable": "27000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7232000000", "totalShareholderEquity": "1080000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-33000000", "totalCurrentLiabilities": "181624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12073000000", "cashAndShortTermInvestments": "20000000", "commonStockSharesOutstanding": "46147062", "intangibleAssetsExcludingGoodwill": "409000000", "cashAndCashEquivalentsAtCarryingValue": "20000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "121000000", "operatingCashflow": "-175000000", "capitalExpenditures": "178000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "432000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156000000, "cost_of_revenue": 225000000, "gross_profit": -69000000, "research_and_development": null, "selling_general_admin": 92000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -218000000, "depreciation_amortisation": 58000000, "ebitda": -160000000, "interest_expense": 222000000, "interest_income": null, "other_non_operating": null, "pretax_income": -440000000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": -437000000, "net_income_continuing_ops": null, "net_income_to_common": -437000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20000000, "short_term_investments": 2809000000, "net_receivables": 2559000000, "inventory": 2293000, "other_current_assets": null, "total_current_assets": 88676000, "net_ppe": null, "goodwill": 46000000, "intangible_assets": 409000000, "goodwill_and_intangibles": 455000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1143061000, "total_assets": 13220000000, "short_term_debt": 228148000, "accounts_payable": 27000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181624000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12073000000, "total_liabilities": 12073000000, "total_debt": 228148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 759000000, "total_equity": 1080000000, "shares_outstanding": 46147062, "operating_cash_flow": -175000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 432000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303000000, "free_cash_flow": 3000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-218000000", "ebitda": "-160000000", "netIncome": "-437000000", "grossProfit": "-69000000", "depreciation": "None", "totalRevenue": "156000000", "costOfRevenue": "225000000", "interestIncome": "None", "incomeBeforeTax": "-440000000", "interestExpense": "222000000", "operatingIncome": "-440000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "371000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "46000000", "inventory": "2293000", "commonStock": "864000", "currentDebt": "None", "investments": "None", "totalAssets": "13220000000", "longTermDebt": "None", "shortTermDebt": "228148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "409000000", "reportedCurrency": "None", "retainedEarnings": "759000000", "totalLiabilities": "12073000000", "otherCurrentAssets": "-5388000000", "totalCurrentAssets": "88676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2809000000", "currentNetReceivables": "2559000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143061000", "currentAccountsPayable": "27000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7232000000", "totalShareholderEquity": "1080000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-33000000", "totalCurrentLiabilities": "181624000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12073000000", "cashAndShortTermInvestments": "20000000", "commonStockSharesOutstanding": "46147062", "intangibleAssetsExcludingGoodwill": "409000000", "cashAndCashEquivalentsAtCarryingValue": "20000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "121000000", "operatingCashflow": "-175000000", "capitalExpenditures": "178000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "432000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 496000000, "cost_of_revenue": 13000000, "gross_profit": 483000000, "ebit": 86000000, "ebitda": 381000000, "pretax_income": -183000000, "tax_provision": 32000000, "net_income": -216000000, "net_income_to_common": -216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": 5736000000, "total_assets": 13320000000, "short_term_debt": 219824000, "long_term_debt": null, "total_debt": 219824000, "total_liabilities": 11783000000, "total_equity": 1477000000, "shares_outstanding": 45954908, "goodwill_and_intangibles": 427000000 }, "cash_flow": { "operating_cash_flow": -311000000, "capital_expenditure": 133314000, "free_cash_flow": -177686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311130, "ticker_id": 3035, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86000000", "ebitda": "381000000", "netIncome": "-216000000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "496000000", "costOfRevenue": "13000000", "interestIncome": "None", "incomeBeforeTax": "-183000000", "interestExpense": "269000000", "operatingIncome": "-183000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "666000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-4024000000", "commonStock": "857000", "currentDebt": "None", "investments": "None", "totalAssets": "13320000000", "longTermDebt": "None", "shortTermDebt": "219824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "427000000", "reportedCurrency": "None", "retainedEarnings": "1203000000", "totalLiabilities": "11783000000", "otherCurrentAssets": "4035000000", "totalCurrentAssets": "5736000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3230000000", "currentNetReceivables": "2471000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778000000", "currentAccountsPayable": "29000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7376000000", "totalShareholderEquity": "1477000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "506000000", "totalCurrentLiabilities": "29000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7408000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "45954908", "intangibleAssetsExcludingGoodwill": "427000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-409000000", "operatingCashflow": "-311000000", "capitalExpenditures": "133314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-691000000", "cashflowFromInvestment": "1000000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496000000, "cost_of_revenue": 13000000, "gross_profit": 483000000, "research_and_development": null, "selling_general_admin": 58000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86000000, "depreciation_amortisation": 295000000, "ebitda": 381000000, "interest_expense": 269000000, "interest_income": null, "other_non_operating": null, "pretax_income": -183000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": -216000000, "net_income_continuing_ops": null, "net_income_to_common": -216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": 3230000000, "net_receivables": 2471000000, "inventory": -4024000000, "other_current_assets": null, "total_current_assets": 5736000000, "net_ppe": null, "goodwill": null, "intangible_assets": 427000000, "goodwill_and_intangibles": 427000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6778000000, "total_assets": 13320000000, "short_term_debt": 219824000, "accounts_payable": 29000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7408000000, "total_liabilities": 11783000000, "total_debt": 219824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1203000000, "total_equity": 1477000000, "shares_outstanding": 45954908, "operating_cash_flow": -311000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -691000000, "free_cash_flow": -177686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86000000", "ebitda": "381000000", "netIncome": "-216000000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "496000000", "costOfRevenue": "13000000", "interestIncome": "None", "incomeBeforeTax": "-183000000", "interestExpense": "269000000", "operatingIncome": "-183000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "666000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-4024000000", "commonStock": "857000", "currentDebt": "None", "investments": "None", "totalAssets": "13320000000", "longTermDebt": "None", "shortTermDebt": "219824000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "427000000", "reportedCurrency": "None", "retainedEarnings": "1203000000", "totalLiabilities": "11783000000", "otherCurrentAssets": "4035000000", "totalCurrentAssets": "5736000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3230000000", "currentNetReceivables": "2471000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778000000", "currentAccountsPayable": "29000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7376000000", "totalShareholderEquity": "1477000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "506000000", "totalCurrentLiabilities": "29000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7408000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "45954908", "intangibleAssetsExcludingGoodwill": "427000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "-409000000", "operatingCashflow": "-311000000", "capitalExpenditures": "133314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-691000000", "cashflowFromInvestment": "1000000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 508000000, "cost_of_revenue": -223000000, "gross_profit": 731000000, "ebit": 515000000, "ebitda": 623000000, "pretax_income": 273000000, "tax_provision": 5000000, "net_income": 267000000, "net_income_to_common": 267000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63089000, "total_current_assets": 6110970000, "total_assets": 14588711000, "short_term_debt": 23240000, "long_term_debt": null, "total_debt": 23240000, "total_liabilities": 12955564000, "total_equity": 1591997000, "shares_outstanding": 46559835, "goodwill_and_intangibles": 718931000 }, "cash_flow": { "operating_cash_flow": -1543263000, "capital_expenditure": 22193000, "free_cash_flow": -1521070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311135, "ticker_id": 3035, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515000000", "ebitda": "623000000", "netIncome": "267000000", "grossProfit": "731000000", "depreciation": "None", "totalRevenue": "508000000", "costOfRevenue": "-223000000", "interestIncome": "None", "incomeBeforeTax": "273000000", "interestExpense": "242000000", "operatingIncome": "274000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "457000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-223000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-3512280000", "commonStock": "454000", "currentDebt": "None", "investments": "None", "totalAssets": "14588711000", "longTermDebt": "None", "shortTermDebt": "23240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "718931000", "reportedCurrency": "None", "retainedEarnings": "1421302000", "totalLiabilities": "12955564000", "otherCurrentAssets": "3119550000", "totalCurrentAssets": "6110970000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3546006000", "currentNetReceivables": "2498000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7002223000", "currentAccountsPayable": "33000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8197525000", "totalShareholderEquity": "1591997000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-87000", "totalCurrentLiabilities": "32913000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2928929000", "cashAndShortTermInvestments": "63089000", "commonStockSharesOutstanding": "46559835", "intangibleAssetsExcludingGoodwill": "718931000", "cashAndCashEquivalentsAtCarryingValue": "63089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-1781610000", "operatingCashflow": "-1543263000", "capitalExpenditures": "22193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-585378000", "cashflowFromInvestment": "1587856000", "stockBasedCompensation": "11854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 508000000, "cost_of_revenue": -223000000, "gross_profit": 731000000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515000000, "depreciation_amortisation": 108000000, "ebitda": 623000000, "interest_expense": 242000000, "interest_income": null, "other_non_operating": null, "pretax_income": 273000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 267000000, "net_income_continuing_ops": null, "net_income_to_common": 267000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63089000, "short_term_investments": 3546006000, "net_receivables": 2498000000, "inventory": -3512280000, "other_current_assets": null, "total_current_assets": 6110970000, "net_ppe": null, "goodwill": null, "intangible_assets": 718931000, "goodwill_and_intangibles": 718931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7002223000, "total_assets": 14588711000, "short_term_debt": 23240000, "accounts_payable": 33000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32913000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2928929000, "total_liabilities": 12955564000, "total_debt": 23240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1421302000, "total_equity": 1591997000, "shares_outstanding": 46559835, "operating_cash_flow": -1543263000, "stock_based_compensation": 11854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1587856000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -585378000, "free_cash_flow": -1521070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515000000", "ebitda": "623000000", "netIncome": "267000000", "grossProfit": "731000000", "depreciation": "None", "totalRevenue": "508000000", "costOfRevenue": "-223000000", "interestIncome": "None", "incomeBeforeTax": "273000000", "interestExpense": "242000000", "operatingIncome": "274000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "457000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-223000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-3512280000", "commonStock": "454000", "currentDebt": "None", "investments": "None", "totalAssets": "14588711000", "longTermDebt": "None", "shortTermDebt": "23240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "718931000", "reportedCurrency": "None", "retainedEarnings": "1421302000", "totalLiabilities": "12955564000", "otherCurrentAssets": "3119550000", "totalCurrentAssets": "6110970000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3546006000", "currentNetReceivables": "2498000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7002223000", "currentAccountsPayable": "33000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8197525000", "totalShareholderEquity": "1591997000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-87000", "totalCurrentLiabilities": "32913000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2928929000", "cashAndShortTermInvestments": "63089000", "commonStockSharesOutstanding": "46559835", "intangibleAssetsExcludingGoodwill": "718931000", "cashAndCashEquivalentsAtCarryingValue": "63089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "267399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-1781610000", "operatingCashflow": "-1543263000", "capitalExpenditures": "22193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-585378000", "cashflowFromInvestment": "1587856000", "stockBasedCompensation": "11854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107980000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 104170000, "cost_of_revenue": 40055000, "gross_profit": 64115000, "ebit": -1254001, "ebitda": 10959999, "pretax_income": -3344000, "tax_provision": -481000, "net_income": 7646000, "net_income_to_common": 7646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93537000, "total_current_assets": 1132054000, "total_assets": 2267026000, "short_term_debt": null, "long_term_debt": 117062000, "total_debt": 117062000, "total_liabilities": 1237483000, "total_equity": 712618000, "shares_outstanding": 45302933, "goodwill_and_intangibles": 1008328000 }, "cash_flow": { "operating_cash_flow": -10079000, "capital_expenditure": 0, "free_cash_flow": -10079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311098, "ticker_id": 3035, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1254001", "ebitda": "10959999", "netIncome": "7646000", "grossProfit": "64115000", "depreciation": "None", "totalRevenue": "104170000", "costOfRevenue": "40055000", "interestIncome": "None", "incomeBeforeTax": "-3344000", "interestExpense": "2089999", "operatingIncome": "-3344000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-481000", "reportedCurrency": "USD", "netInterestIncome": "-2090000", "nonInterestIncome": "None", "operatingExpenses": "67459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12214000", "sellingGeneralAndAdministrative": "53155000", "netIncomeFromContinuingOperations": "-2863000" }, "balance": { "goodwill": "533497000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2267026000", "longTermDebt": "117062000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "474831000", "reportedCurrency": "USD", "retainedEarnings": "363751000", "totalLiabilities": "1237483000", "otherCurrentAssets": "145420000", "totalCurrentAssets": "1132054000", "currentLongTermDebt": "0", "longTermInvestments": "229387000", "shortTermInvestments": "229387000", "currentNetReceivables": "663710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134972000", "currentAccountsPayable": "89148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117062000", "totalShareholderEquity": "712618000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "667205000", "totalCurrentLiabilities": "955034000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "282449000", "cashAndShortTermInvestments": "93537000", "commonStockSharesOutstanding": "45302933", "intangibleAssetsExcludingGoodwill": "474831000", "cashAndCashEquivalentsAtCarryingValue": "93537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10079000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2133000", "cashflowFromInvestment": "37708000", "stockBasedCompensation": "4722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104170000, "cost_of_revenue": 40055000, "gross_profit": 64115000, "research_and_development": null, "selling_general_admin": 53155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1254001, "depreciation_amortisation": 12214000, "ebitda": 10959999, "interest_expense": 2089999, "interest_income": null, "other_non_operating": null, "pretax_income": -3344000, "tax_provision": -481000, "effective_tax_rate": null, "net_income": 7646000, "net_income_continuing_ops": -2863000, "net_income_to_common": 7646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93537000, "short_term_investments": 229387000, "net_receivables": 663710000, "inventory": null, "other_current_assets": null, "total_current_assets": 1132054000, "net_ppe": null, "goodwill": 533497000, "intangible_assets": 474831000, "goodwill_and_intangibles": 1008328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1134972000, "total_assets": 2267026000, "short_term_debt": null, "accounts_payable": 89148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 955034000, "long_term_debt": 117062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 282449000, "total_liabilities": 1237483000, "total_debt": 117062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 363751000, "total_equity": 712618000, "shares_outstanding": 45302933, "operating_cash_flow": -10079000, "stock_based_compensation": 4722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2133000, "free_cash_flow": -10079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1254001", "ebitda": "10959999", "netIncome": "7646000", "grossProfit": "64115000", "depreciation": "None", "totalRevenue": "104170000", "costOfRevenue": "40055000", "interestIncome": "None", "incomeBeforeTax": "-3344000", "interestExpense": "2089999", "operatingIncome": "-3344000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-481000", "reportedCurrency": "USD", "netInterestIncome": "-2090000", "nonInterestIncome": "None", "operatingExpenses": "67459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12214000", "sellingGeneralAndAdministrative": "53155000", "netIncomeFromContinuingOperations": "-2863000" }, "balance": { "goodwill": "533497000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2267026000", "longTermDebt": "117062000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "474831000", "reportedCurrency": "USD", "retainedEarnings": "363751000", "totalLiabilities": "1237483000", "otherCurrentAssets": "145420000", "totalCurrentAssets": "1132054000", "currentLongTermDebt": "0", "longTermInvestments": "229387000", "shortTermInvestments": "229387000", "currentNetReceivables": "663710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134972000", "currentAccountsPayable": "89148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117062000", "totalShareholderEquity": "712618000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "667205000", "totalCurrentLiabilities": "955034000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "282449000", "cashAndShortTermInvestments": "93537000", "commonStockSharesOutstanding": "45302933", "intangibleAssetsExcludingGoodwill": "474831000", "cashAndCashEquivalentsAtCarryingValue": "93537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8453000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10079000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2133000", "cashflowFromInvestment": "37708000", "stockBasedCompensation": "4722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12214000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 66903000, "cost_of_revenue": -28633000, "gross_profit": 95536000, "ebit": -29423000, "ebitda": -16134000, "pretax_income": -30854000, "tax_provision": -1181000, "net_income": -21656000, "net_income_to_common": -21656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68440000, "total_current_assets": 1081268000, "total_assets": 2223317000, "short_term_debt": 2523000, "long_term_debt": 117558000, "total_debt": 120081000, "total_liabilities": 1137151000, "total_equity": 715790000, "shares_outstanding": 45146058, "goodwill_and_intangibles": 1025075000 }, "cash_flow": { "operating_cash_flow": -666000, "capital_expenditure": 0, "free_cash_flow": -666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311099, "ticker_id": 3035, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29423000", "ebitda": "-16134000", "netIncome": "-21656000", "grossProfit": "95536000", "depreciation": "None", "totalRevenue": "66903000", "costOfRevenue": "-28633000", "interestIncome": "1431000", "incomeBeforeTax": "-30854000", "interestExpense": "1431000", "operatingIncome": "-30854000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1181000", "reportedCurrency": "USD", "netInterestIncome": "-1431000", "nonInterestIncome": "None", "operatingExpenses": "126389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-28633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13289000", "sellingGeneralAndAdministrative": "58843000", "netIncomeFromContinuingOperations": "-29673000" }, "balance": { "goodwill": "540345000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2223317000", "longTermDebt": "117558000", "shortTermDebt": "2523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "484730000", "reportedCurrency": "USD", "retainedEarnings": "370431000", "totalLiabilities": "1137151000", "otherCurrentAssets": "146365000", "totalCurrentAssets": "1081268000", "currentLongTermDebt": "0", "longTermInvestments": "268737000", "shortTermInvestments": "268737000", "currentNetReceivables": "597726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142049000", "currentAccountsPayable": "80561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117558000", "totalShareholderEquity": "715790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "642105000", "totalCurrentLiabilities": "909844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "227307000", "cashAndShortTermInvestments": "68440000", "commonStockSharesOutstanding": "45146058", "intangibleAssetsExcludingGoodwill": "484730000", "cashAndCashEquivalentsAtCarryingValue": "68440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37999000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-666000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84428000", "cashflowFromInvestment": "-65435000", "stockBasedCompensation": "2783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66903000, "cost_of_revenue": -28633000, "gross_profit": 95536000, "research_and_development": null, "selling_general_admin": 58843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29423000, "depreciation_amortisation": 13289000, "ebitda": -16134000, "interest_expense": 1431000, "interest_income": null, "other_non_operating": null, "pretax_income": -30854000, "tax_provision": -1181000, "effective_tax_rate": null, "net_income": -21656000, "net_income_continuing_ops": -29673000, "net_income_to_common": -21656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68440000, "short_term_investments": 268737000, "net_receivables": 597726000, "inventory": null, "other_current_assets": null, "total_current_assets": 1081268000, "net_ppe": null, "goodwill": 540345000, "intangible_assets": 484730000, "goodwill_and_intangibles": 1025075000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1142049000, "total_assets": 2223317000, "short_term_debt": 2523000, "accounts_payable": 80561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 909844000, "long_term_debt": 117558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227307000, "total_liabilities": 1137151000, "total_debt": 120081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370431000, "total_equity": 715790000, "shares_outstanding": 45146058, "operating_cash_flow": -666000, "stock_based_compensation": 2783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84428000, "free_cash_flow": -666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29423000", "ebitda": "-16134000", "netIncome": "-21656000", "grossProfit": "95536000", "depreciation": "None", "totalRevenue": "66903000", "costOfRevenue": "-28633000", "interestIncome": "1431000", "incomeBeforeTax": "-30854000", "interestExpense": "1431000", "operatingIncome": "-30854000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1181000", "reportedCurrency": "USD", "netInterestIncome": "-1431000", "nonInterestIncome": "None", "operatingExpenses": "126389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-28633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13289000", "sellingGeneralAndAdministrative": "58843000", "netIncomeFromContinuingOperations": "-29673000" }, "balance": { "goodwill": "540345000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2223317000", "longTermDebt": "117558000", "shortTermDebt": "2523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "484730000", "reportedCurrency": "USD", "retainedEarnings": "370431000", "totalLiabilities": "1137151000", "otherCurrentAssets": "146365000", "totalCurrentAssets": "1081268000", "currentLongTermDebt": "0", "longTermInvestments": "268737000", "shortTermInvestments": "268737000", "currentNetReceivables": "597726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142049000", "currentAccountsPayable": "80561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117558000", "totalShareholderEquity": "715790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "642105000", "totalCurrentLiabilities": "909844000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "227307000", "cashAndShortTermInvestments": "68440000", "commonStockSharesOutstanding": "45146058", "intangibleAssetsExcludingGoodwill": "484730000", "cashAndCashEquivalentsAtCarryingValue": "68440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37999000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-666000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "84428000", "cashflowFromInvestment": "-65435000", "stockBasedCompensation": "2783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13289000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 66605000, "cost_of_revenue": 29044000, "gross_profit": 37561000, "ebit": -25894000, "ebitda": -16148000, "pretax_income": -32079000, "tax_provision": -1241000, "net_income": -112620000, "net_income_to_common": -112620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51767000, "total_current_assets": 1230301000, "total_assets": 2147890000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 0, "total_liabilities": 1000469000, "total_equity": 843384000, "shares_outstanding": 48106069, "goodwill_and_intangibles": 793863000 }, "cash_flow": { "operating_cash_flow": -41154000, "capital_expenditure": 0, "free_cash_flow": -41154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311101, "ticker_id": 3035, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25894000", "ebitda": "-16148000", "netIncome": "-112620000", "grossProfit": "37561000", "depreciation": "None", "totalRevenue": "66605000", "costOfRevenue": "29044000", "interestIncome": "6185000", "incomeBeforeTax": "-32079000", "interestExpense": "6185000", "operatingIncome": "-32080000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1241000", "reportedCurrency": "USD", "netInterestIncome": "-6185000", "nonInterestIncome": "None", "operatingExpenses": "69641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9746000", "sellingGeneralAndAdministrative": "53710000", "netIncomeFromContinuingOperations": "-30838000" }, "balance": { "goodwill": "445382000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2147890000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "348481000", "reportedCurrency": "USD", "retainedEarnings": "491733000", "totalLiabilities": "1000469000", "otherCurrentAssets": "160906000", "totalCurrentAssets": "1230301000", "currentLongTermDebt": "0", "longTermInvestments": "426926000", "shortTermInvestments": "426926000", "currentNetReceivables": "590702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917589000", "currentAccountsPayable": "87635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "843384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "615721000", "totalCurrentLiabilities": "900489000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99980000", "cashAndShortTermInvestments": "51767000", "commonStockSharesOutstanding": "48106069", "intangibleAssetsExcludingGoodwill": "348481000", "cashAndCashEquivalentsAtCarryingValue": "51767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-41154000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200979000", "cashflowFromInvestment": "247973000", "stockBasedCompensation": "-10008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66605000, "cost_of_revenue": 29044000, "gross_profit": 37561000, "research_and_development": null, "selling_general_admin": 53710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25894000, "depreciation_amortisation": 9746000, "ebitda": -16148000, "interest_expense": 6185000, "interest_income": null, "other_non_operating": null, "pretax_income": -32079000, "tax_provision": -1241000, "effective_tax_rate": null, "net_income": -112620000, "net_income_continuing_ops": -30838000, "net_income_to_common": -112620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51767000, "short_term_investments": 426926000, "net_receivables": 590702000, "inventory": null, "other_current_assets": null, "total_current_assets": 1230301000, "net_ppe": null, "goodwill": 445382000, "intangible_assets": 348481000, "goodwill_and_intangibles": 793863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 917589000, "total_assets": 2147890000, "short_term_debt": 0, "accounts_payable": 87635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 900489000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99980000, "total_liabilities": 1000469000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": 491733000, "total_equity": 843384000, "shares_outstanding": 48106069, "operating_cash_flow": -41154000, "stock_based_compensation": -10008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 247973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200979000, "free_cash_flow": -41154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25894000", "ebitda": "-16148000", "netIncome": "-112620000", "grossProfit": "37561000", "depreciation": "None", "totalRevenue": "66605000", "costOfRevenue": "29044000", "interestIncome": "6185000", "incomeBeforeTax": "-32079000", "interestExpense": "6185000", "operatingIncome": "-32080000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1241000", "reportedCurrency": "USD", "netInterestIncome": "-6185000", "nonInterestIncome": "None", "operatingExpenses": "69641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9746000", "sellingGeneralAndAdministrative": "53710000", "netIncomeFromContinuingOperations": "-30838000" }, "balance": { "goodwill": "445382000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "2147890000", "longTermDebt": "None", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "348481000", "reportedCurrency": "USD", "retainedEarnings": "491733000", "totalLiabilities": "1000469000", "otherCurrentAssets": "160906000", "totalCurrentAssets": "1230301000", "currentLongTermDebt": "0", "longTermInvestments": "426926000", "shortTermInvestments": "426926000", "currentNetReceivables": "590702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917589000", "currentAccountsPayable": "87635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "843384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "615721000", "totalCurrentLiabilities": "900489000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "99980000", "cashAndShortTermInvestments": "51767000", "commonStockSharesOutstanding": "48106069", "intangibleAssetsExcludingGoodwill": "348481000", "cashAndCashEquivalentsAtCarryingValue": "51767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-41154000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200979000", "cashflowFromInvestment": "247973000", "stockBasedCompensation": "-10008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28663000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 54957000, "cost_of_revenue": 22080000, "gross_profit": 32877000, "ebit": -17404000, "ebitda": -7663000, "pretax_income": -22974000, "tax_provision": -2172000, "net_income": -72699000, "net_income_to_common": -72699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46383000, "total_current_assets": 986959000, "total_assets": 8522386000, "short_term_debt": 150000000, "long_term_debt": null, "total_debt": 150000000, "total_liabilities": 7303678000, "total_equity": 859839000, "shares_outstanding": 48116503, "goodwill_and_intangibles": 815119000 }, "cash_flow": { "operating_cash_flow": 2149000, "capital_expenditure": 0, "free_cash_flow": 2149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311102, "ticker_id": 3035, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17404000", "ebitda": "-7663000", "netIncome": "-72699000", "grossProfit": "32877000", "depreciation": "None", "totalRevenue": "54957000", "costOfRevenue": "22080000", "interestIncome": "5570000", "incomeBeforeTax": "-22974000", "interestExpense": "5570000", "operatingIncome": "-22974000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2172000", "reportedCurrency": "USD", "netInterestIncome": "-5570000", "nonInterestIncome": "None", "operatingExpenses": "55851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9741000", "sellingGeneralAndAdministrative": "40540000", "netIncomeFromContinuingOperations": "-20802000" }, "balance": { "goodwill": "451808000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8522386000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "363311000", "reportedCurrency": "USD", "retainedEarnings": "607548000", "totalLiabilities": "7303678000", "otherCurrentAssets": "155582000", "totalCurrentAssets": "986959000", "currentLongTermDebt": "150000000", "longTermInvestments": "264055000", "shortTermInvestments": "264055000", "currentNetReceivables": "520939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7535427000", "currentAccountsPayable": "90557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "859839000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "555791000", "totalCurrentLiabilities": "987408000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6316270000", "cashAndShortTermInvestments": "46383000", "commonStockSharesOutstanding": "48116503", "intangibleAssetsExcludingGoodwill": "363311000", "cashAndCashEquivalentsAtCarryingValue": "46383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2149000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4311000", "cashflowFromInvestment": "-14330000", "stockBasedCompensation": "14583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54957000, "cost_of_revenue": 22080000, "gross_profit": 32877000, "research_and_development": null, "selling_general_admin": 40540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17404000, "depreciation_amortisation": 9741000, "ebitda": -7663000, "interest_expense": 5570000, "interest_income": null, "other_non_operating": null, "pretax_income": -22974000, "tax_provision": -2172000, "effective_tax_rate": null, "net_income": -72699000, "net_income_continuing_ops": -20802000, "net_income_to_common": -72699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46383000, "short_term_investments": 264055000, "net_receivables": 520939000, "inventory": null, "other_current_assets": null, "total_current_assets": 986959000, "net_ppe": null, "goodwill": 451808000, "intangible_assets": 363311000, "goodwill_and_intangibles": 815119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7535427000, "total_assets": 8522386000, "short_term_debt": 150000000, "accounts_payable": 90557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 987408000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6316270000, "total_liabilities": 7303678000, "total_debt": 150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 607548000, "total_equity": 859839000, "shares_outstanding": 48116503, "operating_cash_flow": 2149000, "stock_based_compensation": 14583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4311000, "free_cash_flow": 2149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17404000", "ebitda": "-7663000", "netIncome": "-72699000", "grossProfit": "32877000", "depreciation": "None", "totalRevenue": "54957000", "costOfRevenue": "22080000", "interestIncome": "5570000", "incomeBeforeTax": "-22974000", "interestExpense": "5570000", "operatingIncome": "-22974000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2172000", "reportedCurrency": "USD", "netInterestIncome": "-5570000", "nonInterestIncome": "None", "operatingExpenses": "55851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9741000", "sellingGeneralAndAdministrative": "40540000", "netIncomeFromContinuingOperations": "-20802000" }, "balance": { "goodwill": "451808000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8522386000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "363311000", "reportedCurrency": "USD", "retainedEarnings": "607548000", "totalLiabilities": "7303678000", "otherCurrentAssets": "155582000", "totalCurrentAssets": "986959000", "currentLongTermDebt": "150000000", "longTermInvestments": "264055000", "shortTermInvestments": "264055000", "currentNetReceivables": "520939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7535427000", "currentAccountsPayable": "90557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "859839000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "555791000", "totalCurrentLiabilities": "987408000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6316270000", "cashAndShortTermInvestments": "46383000", "commonStockSharesOutstanding": "48116503", "intangibleAssetsExcludingGoodwill": "363311000", "cashAndCashEquivalentsAtCarryingValue": "46383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2149000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4311000", "cashflowFromInvestment": "-14330000", "stockBasedCompensation": "14583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9741000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 62756000, "cost_of_revenue": 24702000, "gross_profit": 38054000, "ebit": -9653000, "ebitda": -477000, "pretax_income": -15107000, "tax_provision": -617000, "net_income": -46391000, "net_income_to_common": -46391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51660000, "total_current_assets": 941245000, "total_assets": 8253282000, "short_term_debt": 150000000, "long_term_debt": null, "total_debt": 150000000, "total_liabilities": 7041817000, "total_equity": 852221000, "shares_outstanding": 47313012, "goodwill_and_intangibles": 783990000 }, "cash_flow": { "operating_cash_flow": 31292000, "capital_expenditure": 0, "free_cash_flow": 31292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311103, "ticker_id": 3035, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9653000", "ebitda": "-477000", "netIncome": "-46391000", "grossProfit": "38054000", "depreciation": "None", "totalRevenue": "62756000", "costOfRevenue": "24702000", "interestIncome": "5454000", "incomeBeforeTax": "-15107000", "interestExpense": "5454000", "operatingIncome": "-15107000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-617000", "reportedCurrency": "USD", "netInterestIncome": "-5454000", "nonInterestIncome": "None", "operatingExpenses": "53161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9176000", "sellingGeneralAndAdministrative": "38531000", "netIncomeFromContinuingOperations": "-14490000" }, "balance": { "goodwill": "429314000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8253282000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "354676000", "reportedCurrency": "USD", "retainedEarnings": "681489000", "totalLiabilities": "7041817000", "otherCurrentAssets": "144914000", "totalCurrentAssets": "941245000", "currentLongTermDebt": "150000000", "longTermInvestments": "263179000", "shortTermInvestments": "263179000", "currentNetReceivables": "481492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7312037000", "currentAccountsPayable": "81358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "852221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "526559000", "totalCurrentLiabilities": "939304000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6102513000", "cashAndShortTermInvestments": "51660000", "commonStockSharesOutstanding": "47313012", "intangibleAssetsExcludingGoodwill": "354676000", "cashAndCashEquivalentsAtCarryingValue": "51660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14490000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31292000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53805000", "cashflowFromInvestment": "34489000", "stockBasedCompensation": "2349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62756000, "cost_of_revenue": 24702000, "gross_profit": 38054000, "research_and_development": null, "selling_general_admin": 38531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9653000, "depreciation_amortisation": 9176000, "ebitda": -477000, "interest_expense": 5454000, "interest_income": null, "other_non_operating": null, "pretax_income": -15107000, "tax_provision": -617000, "effective_tax_rate": null, "net_income": -46391000, "net_income_continuing_ops": -14490000, "net_income_to_common": -46391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51660000, "short_term_investments": 263179000, "net_receivables": 481492000, "inventory": null, "other_current_assets": null, "total_current_assets": 941245000, "net_ppe": null, "goodwill": 429314000, "intangible_assets": 354676000, "goodwill_and_intangibles": 783990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7312037000, "total_assets": 8253282000, "short_term_debt": 150000000, "accounts_payable": 81358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 939304000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6102513000, "total_liabilities": 7041817000, "total_debt": 150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 681489000, "total_equity": 852221000, "shares_outstanding": 47313012, "operating_cash_flow": 31292000, "stock_based_compensation": 2349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53805000, "free_cash_flow": 31292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9653000", "ebitda": "-477000", "netIncome": "-46391000", "grossProfit": "38054000", "depreciation": "None", "totalRevenue": "62756000", "costOfRevenue": "24702000", "interestIncome": "5454000", "incomeBeforeTax": "-15107000", "interestExpense": "5454000", "operatingIncome": "-15107000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-617000", "reportedCurrency": "USD", "netInterestIncome": "-5454000", "nonInterestIncome": "None", "operatingExpenses": "53161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9176000", "sellingGeneralAndAdministrative": "38531000", "netIncomeFromContinuingOperations": "-14490000" }, "balance": { "goodwill": "429314000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8253282000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "354676000", "reportedCurrency": "USD", "retainedEarnings": "681489000", "totalLiabilities": "7041817000", "otherCurrentAssets": "144914000", "totalCurrentAssets": "941245000", "currentLongTermDebt": "150000000", "longTermInvestments": "263179000", "shortTermInvestments": "263179000", "currentNetReceivables": "481492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7312037000", "currentAccountsPayable": "81358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "852221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "526559000", "totalCurrentLiabilities": "939304000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6102513000", "cashAndShortTermInvestments": "51660000", "commonStockSharesOutstanding": "47313012", "intangibleAssetsExcludingGoodwill": "354676000", "cashAndCashEquivalentsAtCarryingValue": "51660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14490000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31292000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53805000", "cashflowFromInvestment": "34489000", "stockBasedCompensation": "2349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9176000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": -85185000, "cost_of_revenue": 40168000, "gross_profit": -125353000, "ebit": -102466000, "ebitda": -117519000, "pretax_income": -60845000, "tax_provision": -10924000, "net_income": -548449000, "net_income_to_common": -548449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47275000, "total_current_assets": 898986000, "total_assets": 8058378000, "short_term_debt": 150000000, "long_term_debt": null, "total_debt": 150000000, "total_liabilities": 6862857000, "total_equity": 856906000, "shares_outstanding": 48129000, "goodwill_and_intangibles": 763009000 }, "cash_flow": { "operating_cash_flow": -27238000, "capital_expenditure": 0, "free_cash_flow": -27238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311104, "ticker_id": 3035, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102466000", "ebitda": "-117519000", "netIncome": "-548449000", "grossProfit": "-125353000", "depreciation": "None", "totalRevenue": "-85185000", "costOfRevenue": "40168000", "interestIncome": "None", "incomeBeforeTax": "-60845000", "interestExpense": "5634000", "operatingIncome": "-60845000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10924000", "reportedCurrency": "USD", "netInterestIncome": "41621000", "nonInterestIncome": "None", "operatingExpenses": "-64508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-15053000", "sellingGeneralAndAdministrative": "9834000", "netIncomeFromContinuingOperations": "-49921000" }, "balance": { "goodwill": "418234000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8058378000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "344775000", "reportedCurrency": "USD", "retainedEarnings": "742185000", "totalLiabilities": "6862857000", "otherCurrentAssets": "148300000", "totalCurrentAssets": "898986000", "currentLongTermDebt": "150000000", "longTermInvestments": "284621000", "shortTermInvestments": "284621000", "currentNetReceivables": "418790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7159392000", "currentAccountsPayable": "53002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "856906000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2560000", "totalCurrentLiabilities": "205562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6657295000", "cashAndShortTermInvestments": "47275000", "commonStockSharesOutstanding": "48129000", "intangibleAssetsExcludingGoodwill": "344775000", "cashAndCashEquivalentsAtCarryingValue": "47275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33599000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180219000", "cashflowFromInvestment": "-155352000", "stockBasedCompensation": "3356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-15053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -85185000, "cost_of_revenue": 40168000, "gross_profit": -125353000, "research_and_development": null, "selling_general_admin": 9834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102466000, "depreciation_amortisation": -15053000, "ebitda": -117519000, "interest_expense": 5634000, "interest_income": null, "other_non_operating": null, "pretax_income": -60845000, "tax_provision": -10924000, "effective_tax_rate": null, "net_income": -548449000, "net_income_continuing_ops": -49921000, "net_income_to_common": -548449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47275000, "short_term_investments": 284621000, "net_receivables": 418790000, "inventory": null, "other_current_assets": null, "total_current_assets": 898986000, "net_ppe": null, "goodwill": 418234000, "intangible_assets": 344775000, "goodwill_and_intangibles": 763009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7159392000, "total_assets": 8058378000, "short_term_debt": 150000000, "accounts_payable": 53002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205562000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6657295000, "total_liabilities": 6862857000, "total_debt": 150000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742185000, "total_equity": 856906000, "shares_outstanding": 48129000, "operating_cash_flow": -27238000, "stock_based_compensation": 3356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 180219000, "free_cash_flow": -27238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-102466000", "ebitda": "-117519000", "netIncome": "-548449000", "grossProfit": "-125353000", "depreciation": "None", "totalRevenue": "-85185000", "costOfRevenue": "40168000", "interestIncome": "None", "incomeBeforeTax": "-60845000", "interestExpense": "5634000", "operatingIncome": "-60845000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10924000", "reportedCurrency": "USD", "netInterestIncome": "41621000", "nonInterestIncome": "None", "operatingExpenses": "-64508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-15053000", "sellingGeneralAndAdministrative": "9834000", "netIncomeFromContinuingOperations": "-49921000" }, "balance": { "goodwill": "418234000", "inventory": "None", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "8058378000", "longTermDebt": "None", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "344775000", "reportedCurrency": "USD", "retainedEarnings": "742185000", "totalLiabilities": "6862857000", "otherCurrentAssets": "148300000", "totalCurrentAssets": "898986000", "currentLongTermDebt": "150000000", "longTermInvestments": "284621000", "shortTermInvestments": "284621000", "currentNetReceivables": "418790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7159392000", "currentAccountsPayable": "53002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150000000", "totalShareholderEquity": "856906000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2560000", "totalCurrentLiabilities": "205562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6657295000", "cashAndShortTermInvestments": "47275000", "commonStockSharesOutstanding": "48129000", "intangibleAssetsExcludingGoodwill": "344775000", "cashAndCashEquivalentsAtCarryingValue": "47275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33599000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180219000", "cashflowFromInvestment": "-155352000", "stockBasedCompensation": "3356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-15053000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 70005000, "cost_of_revenue": 35913000, "gross_profit": 34092000, "ebit": -17012000, "ebitda": -9908000, "pretax_income": -20757000, "tax_provision": -867000, "net_income": -27503000, "net_income_to_common": -27503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54000000, "total_current_assets": null, "total_assets": 9256000000, "short_term_debt": 148000000, "long_term_debt": 3508000000, "total_debt": 3656000000, "total_liabilities": 7382000000, "total_equity": 1465000000, "shares_outstanding": 47688986, "goodwill_and_intangibles": 1032000000 }, "cash_flow": { "operating_cash_flow": 48913000, "capital_expenditure": 0, "free_cash_flow": 48913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311106, "ticker_id": 3035, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17012000", "ebitda": "-9908000", "netIncome": "-27503000", "grossProfit": "34092000", "depreciation": "None", "totalRevenue": "70005000", "costOfRevenue": "35913000", "interestIncome": "None", "incomeBeforeTax": "-20757000", "interestExpense": "3745000", "operatingIncome": "-20757000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-867000", "reportedCurrency": "USD", "netInterestIncome": "-3745000", "nonInterestIncome": "None", "operatingExpenses": "54849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7104000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "-19890000" }, "balance": { "goodwill": "434000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9256000000", "longTermDebt": "3508000000", "shortTermDebt": "148000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "598000000", "reportedCurrency": "USD", "retainedEarnings": "1235000000", "totalLiabilities": "7382000000", "otherCurrentAssets": "-2968000000", "totalCurrentAssets": "None", "currentLongTermDebt": "148000000", "longTermInvestments": "4283000000", "shortTermInvestments": "2137000000", "currentNetReceivables": "777000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "165000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656000000", "totalShareholderEquity": "1465000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-313000000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7382000000", "cashAndShortTermInvestments": "54000000", "commonStockSharesOutstanding": "47688986", "intangibleAssetsExcludingGoodwill": "598000000", "cashAndCashEquivalentsAtCarryingValue": "54000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19890000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48913000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208564000", "cashflowFromInvestment": "-225847000", "stockBasedCompensation": "3692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70005000, "cost_of_revenue": 35913000, "gross_profit": 34092000, "research_and_development": null, "selling_general_admin": 44000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17012000, "depreciation_amortisation": 7104000, "ebitda": -9908000, "interest_expense": 3745000, "interest_income": null, "other_non_operating": null, "pretax_income": -20757000, "tax_provision": -867000, "effective_tax_rate": null, "net_income": -27503000, "net_income_continuing_ops": -19890000, "net_income_to_common": -27503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54000000, "short_term_investments": 2137000000, "net_receivables": 777000000, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 434000000, "intangible_assets": 598000000, "goodwill_and_intangibles": 1032000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9256000000, "short_term_debt": 148000000, "accounts_payable": 165000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 3508000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7382000000, "total_liabilities": 7382000000, "total_debt": 3656000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1235000000, "total_equity": 1465000000, "shares_outstanding": 47688986, "operating_cash_flow": 48913000, "stock_based_compensation": 3692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 208564000, "free_cash_flow": 48913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17012000", "ebitda": "-9908000", "netIncome": "-27503000", "grossProfit": "34092000", "depreciation": "None", "totalRevenue": "70005000", "costOfRevenue": "35913000", "interestIncome": "None", "incomeBeforeTax": "-20757000", "interestExpense": "3745000", "operatingIncome": "-20757000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-867000", "reportedCurrency": "USD", "netInterestIncome": "-3745000", "nonInterestIncome": "None", "operatingExpenses": "54849000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7104000", "sellingGeneralAndAdministrative": "44000000", "netIncomeFromContinuingOperations": "-19890000" }, "balance": { "goodwill": "434000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9256000000", "longTermDebt": "3508000000", "shortTermDebt": "148000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "598000000", "reportedCurrency": "USD", "retainedEarnings": "1235000000", "totalLiabilities": "7382000000", "otherCurrentAssets": "-2968000000", "totalCurrentAssets": "None", "currentLongTermDebt": "148000000", "longTermInvestments": "4283000000", "shortTermInvestments": "2137000000", "currentNetReceivables": "777000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "165000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3656000000", "totalShareholderEquity": "1465000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-313000000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7382000000", "cashAndShortTermInvestments": "54000000", "commonStockSharesOutstanding": "47688986", "intangibleAssetsExcludingGoodwill": "598000000", "cashAndCashEquivalentsAtCarryingValue": "54000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19890000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48913000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208564000", "cashflowFromInvestment": "-225847000", "stockBasedCompensation": "3692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7104000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 51037000, "cost_of_revenue": 36311000, "gross_profit": 14726000, "ebit": -14749000, "ebitda": -13135000, "pretax_income": -14749000, "tax_provision": -30000, "net_income": -750000, "net_income_to_common": -750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": null, "total_assets": 8184000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6748000000, "total_equity": 1368000000, "shares_outstanding": 46209250, "goodwill_and_intangibles": 355000000 }, "cash_flow": { "operating_cash_flow": 14090000, "capital_expenditure": 0, "free_cash_flow": 14090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311107, "ticker_id": 3035, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14749000", "ebitda": "-13135000", "netIncome": "-750000", "grossProfit": "14726000", "depreciation": "None", "totalRevenue": "51037000", "costOfRevenue": "36311000", "interestIncome": "None", "incomeBeforeTax": "-14749000", "interestExpense": "None", "operatingIncome": "-14749000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614000", "sellingGeneralAndAdministrative": "27861000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "70000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8184000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "285000000", "reportedCurrency": "None", "retainedEarnings": "1265000000", "totalLiabilities": "6748000000", "otherCurrentAssets": "-2763000000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2017000000", "currentNetReceivables": "722000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "140000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3365000000", "totalShareholderEquity": "1368000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-140000000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6748000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "46209250", "intangibleAssetsExcludingGoodwill": "285000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "14090000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42334000", "cashflowFromInvestment": "-170539000", "stockBasedCompensation": "1821000", "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": "1614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51037000, "cost_of_revenue": 36311000, "gross_profit": 14726000, "research_and_development": null, "selling_general_admin": 27861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14749000, "depreciation_amortisation": 1614000, "ebitda": -13135000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -14749000, "tax_provision": -30000, "effective_tax_rate": null, "net_income": -750000, "net_income_continuing_ops": null, "net_income_to_common": -750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": 2017000000, "net_receivables": 722000000, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": 70000000, "intangible_assets": 285000000, "goodwill_and_intangibles": 355000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 8184000000, "short_term_debt": null, "accounts_payable": 140000000, "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": 6748000000, "total_liabilities": 6748000000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1265000000, "total_equity": 1368000000, "shares_outstanding": 46209250, "operating_cash_flow": 14090000, "stock_based_compensation": 1821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42334000, "free_cash_flow": 14090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14749000", "ebitda": "-13135000", "netIncome": "-750000", "grossProfit": "14726000", "depreciation": "None", "totalRevenue": "51037000", "costOfRevenue": "36311000", "interestIncome": "None", "incomeBeforeTax": "-14749000", "interestExpense": "None", "operatingIncome": "-14749000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614000", "sellingGeneralAndAdministrative": "27861000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "70000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8184000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "285000000", "reportedCurrency": "None", "retainedEarnings": "1265000000", "totalLiabilities": "6748000000", "otherCurrentAssets": "-2763000000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2017000000", "currentNetReceivables": "722000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "140000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3365000000", "totalShareholderEquity": "1368000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-140000000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6748000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "46209250", "intangibleAssetsExcludingGoodwill": "285000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-750000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "14090000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42334000", "cashflowFromInvestment": "-170539000", "stockBasedCompensation": "1821000", "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": "1614000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 49551000, "cost_of_revenue": 33601000, "gross_profit": 15950000, "ebit": -3239000, "ebitda": -1625000, "pretax_income": -3239000, "tax_provision": 130000, "net_income": 20070000, "net_income_to_common": 20070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33000000, "total_current_assets": 115972000, "total_assets": 8429000000, "short_term_debt": 185763000, "long_term_debt": null, "total_debt": 185763000, "total_liabilities": 6994000000, "total_equity": 1365000000, "shares_outstanding": 46348776, "goodwill_and_intangibles": 363000000 }, "cash_flow": { "operating_cash_flow": 17517000, "capital_expenditure": 5782000, "free_cash_flow": 23299000, "dividends_paid": 4256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311108, "ticker_id": 3035, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3239000", "ebitda": "-1625000", "netIncome": "20070000", "grossProfit": "15950000", "depreciation": "None", "totalRevenue": "49551000", "costOfRevenue": "33601000", "interestIncome": "None", "incomeBeforeTax": "-3239000", "interestExpense": "6782000", "operatingIncome": "-3239000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "130000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614000", "sellingGeneralAndAdministrative": "17575000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "70000000", "inventory": "6682000", "commonStock": "903000", "currentDebt": "None", "investments": "None", "totalAssets": "8429000000", "longTermDebt": "None", "shortTermDebt": "185763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "293000000", "reportedCurrency": "None", "retainedEarnings": "1266000000", "totalLiabilities": "6994000000", "otherCurrentAssets": "-2847000000", "totalCurrentAssets": "115972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2161000000", "currentNetReceivables": "653000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980868000", "currentAccountsPayable": "110000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3437000000", "totalShareholderEquity": "1365000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-110000000", "totalCurrentLiabilities": "174149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6994000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "46348776", "intangibleAssetsExcludingGoodwill": "293000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3369000", "profitLoss": "None", "dividendPayout": "4256000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "17517000", "capitalExpenditures": "5782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46890000", "cashflowFromInvestment": "50688000", "stockBasedCompensation": "-463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49551000, "cost_of_revenue": 33601000, "gross_profit": 15950000, "research_and_development": null, "selling_general_admin": 17575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3239000, "depreciation_amortisation": 1614000, "ebitda": -1625000, "interest_expense": 6782000, "interest_income": null, "other_non_operating": null, "pretax_income": -3239000, "tax_provision": 130000, "effective_tax_rate": null, "net_income": 20070000, "net_income_continuing_ops": null, "net_income_to_common": 20070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": 2161000000, "net_receivables": 653000000, "inventory": 6682000, "other_current_assets": null, "total_current_assets": 115972000, "net_ppe": null, "goodwill": 70000000, "intangible_assets": 293000000, "goodwill_and_intangibles": 363000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 980868000, "total_assets": 8429000000, "short_term_debt": 185763000, "accounts_payable": 110000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174149000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6994000000, "total_liabilities": 6994000000, "total_debt": 185763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1266000000, "total_equity": 1365000000, "shares_outstanding": 46348776, "operating_cash_flow": 17517000, "stock_based_compensation": -463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50688000, "dividends_paid": 4256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46890000, "free_cash_flow": 23299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3239000", "ebitda": "-1625000", "netIncome": "20070000", "grossProfit": "15950000", "depreciation": "None", "totalRevenue": "49551000", "costOfRevenue": "33601000", "interestIncome": "None", "incomeBeforeTax": "-3239000", "interestExpense": "6782000", "operatingIncome": "-3239000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "130000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614000", "sellingGeneralAndAdministrative": "17575000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "70000000", "inventory": "6682000", "commonStock": "903000", "currentDebt": "None", "investments": "None", "totalAssets": "8429000000", "longTermDebt": "None", "shortTermDebt": "185763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "293000000", "reportedCurrency": "None", "retainedEarnings": "1266000000", "totalLiabilities": "6994000000", "otherCurrentAssets": "-2847000000", "totalCurrentAssets": "115972000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2161000000", "currentNetReceivables": "653000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980868000", "currentAccountsPayable": "110000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3437000000", "totalShareholderEquity": "1365000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-110000000", "totalCurrentLiabilities": "174149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6994000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "46348776", "intangibleAssetsExcludingGoodwill": "293000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3369000", "profitLoss": "None", "dividendPayout": "4256000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "17517000", "capitalExpenditures": "5782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46890000", "cashflowFromInvestment": "50688000", "stockBasedCompensation": "-463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1614000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 73000000, "cost_of_revenue": 31000000, "gross_profit": 42000000, "ebit": -16000000, "ebitda": -7000000, "pretax_income": -16000000, "tax_provision": 274000, "net_income": -16000000, "net_income_to_common": -16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19223000, "total_current_assets": 114588000, "total_assets": 8428320000, "short_term_debt": 173849000, "long_term_debt": null, "total_debt": 173849000, "total_liabilities": 6996627000, "total_equity": 1361656000, "shares_outstanding": 45589451, "goodwill_and_intangibles": 131097000 }, "cash_flow": { "operating_cash_flow": 88000000, "capital_expenditure": 28196000, "free_cash_flow": 116196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311109, "ticker_id": 3035, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "-7000000", "netIncome": "-16000000", "grossProfit": "42000000", "depreciation": "None", "totalRevenue": "73000000", "costOfRevenue": "31000000", "interestIncome": "None", "incomeBeforeTax": "-16000000", "interestExpense": "16000000", "operatingIncome": "-16000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "274000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "34000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "69694000", "inventory": "662000", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "8428320000", "longTermDebt": "None", "shortTermDebt": "173849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61403000", "reportedCurrency": "None", "retainedEarnings": "1246048000", "totalLiabilities": "6996627000", "otherCurrentAssets": "-575266000", "totalCurrentAssets": "114588000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "335734000", "currentNetReceivables": "220309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964296000", "currentAccountsPayable": "29666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3475000000", "totalShareholderEquity": "1361656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-29666000", "totalCurrentLiabilities": "169488000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6996627000", "cashAndShortTermInvestments": "19223000", "commonStockSharesOutstanding": "45589451", "intangibleAssetsExcludingGoodwill": "61403000", "cashAndCashEquivalentsAtCarryingValue": "19223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "88000000", "capitalExpenditures": "28196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73000000, "cost_of_revenue": 31000000, "gross_profit": 42000000, "research_and_development": null, "selling_general_admin": 34000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16000000, "depreciation_amortisation": 9000000, "ebitda": -7000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": -16000000, "tax_provision": 274000, "effective_tax_rate": null, "net_income": -16000000, "net_income_continuing_ops": null, "net_income_to_common": -16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19223000, "short_term_investments": 335734000, "net_receivables": 220309000, "inventory": 662000, "other_current_assets": null, "total_current_assets": 114588000, "net_ppe": null, "goodwill": 69694000, "intangible_assets": 61403000, "goodwill_and_intangibles": 131097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964296000, "total_assets": 8428320000, "short_term_debt": 173849000, "accounts_payable": 29666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169488000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6996627000, "total_liabilities": 6996627000, "total_debt": 173849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1246048000, "total_equity": 1361656000, "shares_outstanding": 45589451, "operating_cash_flow": 88000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000000, "free_cash_flow": 116196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "-7000000", "netIncome": "-16000000", "grossProfit": "42000000", "depreciation": "None", "totalRevenue": "73000000", "costOfRevenue": "31000000", "interestIncome": "None", "incomeBeforeTax": "-16000000", "interestExpense": "16000000", "operatingIncome": "-16000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "274000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "34000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "69694000", "inventory": "662000", "commonStock": "467000", "currentDebt": "None", "investments": "None", "totalAssets": "8428320000", "longTermDebt": "None", "shortTermDebt": "173849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61403000", "reportedCurrency": "None", "retainedEarnings": "1246048000", "totalLiabilities": "6996627000", "otherCurrentAssets": "-575266000", "totalCurrentAssets": "114588000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "335734000", "currentNetReceivables": "220309000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964296000", "currentAccountsPayable": "29666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3475000000", "totalShareholderEquity": "1361656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-29666000", "totalCurrentLiabilities": "169488000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6996627000", "cashAndShortTermInvestments": "19223000", "commonStockSharesOutstanding": "45589451", "intangibleAssetsExcludingGoodwill": "61403000", "cashAndCashEquivalentsAtCarryingValue": "19223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "88000000", "capitalExpenditures": "28196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-86000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000000", "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": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 72000000, "cost_of_revenue": -66000000, "gross_profit": 138000000, "ebit": 84000000, "ebitda": 92000000, "pretax_income": 68000000, "tax_provision": 1000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33000000, "total_current_assets": 131180000, "total_assets": 7847000000, "short_term_debt": 177823000, "long_term_debt": null, "total_debt": 177823000, "total_liabilities": 6507000000, "total_equity": 1265000000, "shares_outstanding": 46810735, "goodwill_and_intangibles": 382000000 }, "cash_flow": { "operating_cash_flow": 11000000, "capital_expenditure": 7000000, "free_cash_flow": 18000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311111, "ticker_id": 3035, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84000000", "ebitda": "92000000", "netIncome": "66000000", "grossProfit": "138000000", "depreciation": "None", "totalRevenue": "72000000", "costOfRevenue": "-66000000", "interestIncome": "None", "incomeBeforeTax": "68000000", "interestExpense": "16000000", "operatingIncome": "66000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-66000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "70000000", "inventory": "3237000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "7847000000", "longTermDebt": "None", "shortTermDebt": "177823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "312000000", "reportedCurrency": "None", "retainedEarnings": "1257000000", "totalLiabilities": "6507000000", "otherCurrentAssets": "-2639000000", "totalCurrentAssets": "131180000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1977000000", "currentNetReceivables": "629000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949992000", "currentAccountsPayable": "95000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3204000000", "totalShareholderEquity": "1265000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-95000000", "totalCurrentLiabilities": "159564000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "578961000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "46810735", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-60000000", "operatingCashflow": "11000000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "32000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72000000, "cost_of_revenue": -66000000, "gross_profit": 138000000, "research_and_development": null, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84000000, "depreciation_amortisation": 8000000, "ebitda": 92000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 68000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": null, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": 1977000000, "net_receivables": 629000000, "inventory": 3237000, "other_current_assets": null, "total_current_assets": 131180000, "net_ppe": null, "goodwill": 70000000, "intangible_assets": 312000000, "goodwill_and_intangibles": 382000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 949992000, "total_assets": 7847000000, "short_term_debt": 177823000, "accounts_payable": 95000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159564000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578961000, "total_liabilities": 6507000000, "total_debt": 177823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1257000000, "total_equity": 1265000000, "shares_outstanding": 46810735, "operating_cash_flow": 11000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000000, "free_cash_flow": 18000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84000000", "ebitda": "92000000", "netIncome": "66000000", "grossProfit": "138000000", "depreciation": "None", "totalRevenue": "72000000", "costOfRevenue": "-66000000", "interestIncome": "None", "incomeBeforeTax": "68000000", "interestExpense": "16000000", "operatingIncome": "66000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-66000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "70000000", "inventory": "3237000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "7847000000", "longTermDebt": "None", "shortTermDebt": "177823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "312000000", "reportedCurrency": "None", "retainedEarnings": "1257000000", "totalLiabilities": "6507000000", "otherCurrentAssets": "-2639000000", "totalCurrentAssets": "131180000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1977000000", "currentNetReceivables": "629000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "949992000", "currentAccountsPayable": "95000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3204000000", "totalShareholderEquity": "1265000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-95000000", "totalCurrentLiabilities": "159564000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "578961000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "46810735", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-60000000", "operatingCashflow": "11000000", "capitalExpenditures": "7000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "32000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "income_statement": { "revenue": 61000000, "cost_of_revenue": 14000000, "gross_profit": 47000000, "ebit": 5000000, "ebitda": 12000000, "pretax_income": -11000000, "tax_provision": 2000000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33000000, "total_current_assets": 125277000, "total_assets": 8132000000, "short_term_debt": 160220000, "long_term_debt": null, "total_debt": 160220000, "total_liabilities": 6809000000, "total_equity": 1250000000, "shares_outstanding": 45757234, "goodwill_and_intangibles": 378000000 }, "cash_flow": { "operating_cash_flow": 24000000, "capital_expenditure": 950000, "free_cash_flow": 24950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 311112, "ticker_id": 3035, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:59:06.273608+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5000000", "ebitda": "12000000", "netIncome": "-13000000", "grossProfit": "47000000", "depreciation": "None", "totalRevenue": "61000000", "costOfRevenue": "14000000", "interestIncome": "None", "incomeBeforeTax": "-11000000", "interestExpense": "16000000", "operatingIncome": "-12000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "59000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7000000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "61000000", "inventory": "4268000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "8132000000", "longTermDebt": "None", "shortTermDebt": "160220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "317000000", "reportedCurrency": "None", "retainedEarnings": "1191000000", "totalLiabilities": "6809000000", "otherCurrentAssets": "-2514000000", "totalCurrentAssets": "125277000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1917000000", "currentNetReceivables": "564000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983839000", "currentAccountsPayable": "96000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3457000000", "totalShareholderEquity": "1250000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-96000000", "totalCurrentLiabilities": "141724000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6809000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "45757234", "intangibleAssetsExcludingGoodwill": "317000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "24000000", "capitalExpenditures": "950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000000", "cashflowFromInvestment": "48000000", "stockBasedCompensation": "862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61000000, "cost_of_revenue": 14000000, "gross_profit": 47000000, "research_and_development": null, "selling_general_admin": 36000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5000000, "depreciation_amortisation": 7000000, "ebitda": 12000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": -11000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -13000000, "net_income_continuing_ops": null, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": 1917000000, "net_receivables": 564000000, "inventory": 4268000, "other_current_assets": null, "total_current_assets": 125277000, "net_ppe": null, "goodwill": 61000000, "intangible_assets": 317000000, "goodwill_and_intangibles": 378000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 983839000, "total_assets": 8132000000, "short_term_debt": 160220000, "accounts_payable": 96000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141724000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6809000000, "total_liabilities": 6809000000, "total_debt": 160220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1191000000, "total_equity": 1250000000, "shares_outstanding": 45757234, "operating_cash_flow": 24000000, "stock_based_compensation": 862000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 48000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67000000, "free_cash_flow": 24950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5000000", "ebitda": "12000000", "netIncome": "-13000000", "grossProfit": "47000000", "depreciation": "None", "totalRevenue": "61000000", "costOfRevenue": "14000000", "interestIncome": "None", "incomeBeforeTax": "-11000000", "interestExpense": "16000000", "operatingIncome": "-12000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "59000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7000000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "61000000", "inventory": "4268000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "8132000000", "longTermDebt": "None", "shortTermDebt": "160220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "317000000", "reportedCurrency": "None", "retainedEarnings": "1191000000", "totalLiabilities": "6809000000", "otherCurrentAssets": "-2514000000", "totalCurrentAssets": "125277000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1917000000", "currentNetReceivables": "564000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983839000", "currentAccountsPayable": "96000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3457000000", "totalShareholderEquity": "1250000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-96000000", "totalCurrentLiabilities": "141724000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6809000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "45757234", "intangibleAssetsExcludingGoodwill": "317000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "24000000", "capitalExpenditures": "950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000000", "cashflowFromInvestment": "48000000", "stockBasedCompensation": "862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16449000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }