{ "ticker": { "uuid": "cd0b520a-8e49-429a-a72d-674cb597cdd0", "symbol": "UA", "name": "Under Armour Inc C", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/cd0b520a-8e49-429a-a72d-674cb597cdd0/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd0b520a-8e49-429a-a72d-674cb597cdd0/" }, "ticker_metadata": { "id": 4090, "uuid": "cd0b520a-8e49-429a-a72d-674cb597cdd0", "symbol": "UA", "name": "Under Armour Inc C", "asset_type": "equity", "market_cap": 2442842000, "stock_exchange_id": 3, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "Under Armour, Inc. is an American sports equipment company that manufactures footwear, sports and casual apparel. Under Armour's global headquarters are located in Baltimore, Maryland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cd0b520a-8e49-429a-a72d-674cb597cdd0", "symbol": "UA", "name": "Under Armour Inc C", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/cd0b520a-8e49-429a-a72d-674cb597cdd0/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd0b520a-8e49-429a-a72d-674cb597cdd0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.69, "quality": 0.15, "momentum": 0.18, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 5.39, "market_cap": 2296048370, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1051, "shareholder_yield": 0, "roe": -0.3504, "piotroski_f_score": 3, "momentum_12_1": -0.0111, "volatility_252d": 0.5343 }, "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": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:59.850680+00:00", "batch_id": "" }, "size": { "price_close": 5.39, "market_cap": 2296048370, "market_cap_usd": 2296048370, "enterprise_value": 3330374370, "shares_outstanding": 425983000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6234, "ptbv_ratio": 2.5035, "ps_ratio": 0.4606, "pcf_ratio": null, "pfcf_ratio": 118.4813, "ev_ebitda": 9.5161, "ev_ebit": 12.495, "ev_sales": 0.6681, "ev_fcf": 171.8548, "earnings_yield": null, "fcf_yield": 0.0058, "price_to_sales": 0.4606, "price_to_book": 1.6234, "price_to_cashflow": null, "ebitda_to_ev": 0.1051, "sales_yield": 1.4967 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4586, "operating_margin": 0.0535, "net_margin": -0.0994, "ebitda_margin": 0.0702, "fcf_margin": 0.0039, "roe": -0.3504, "roa": -0.1122, "roic": 0.0816, "roc_greenblatt": null, "asset_turnover": 1.1288, "cash_conversion": -0.0391, "accruals_ratio": -0.0969, "sbc_to_revenue": 0.0092, "piotroski_f_score": 3, "altman_z_score": 2.1391, "earnings_stability_5y": 2.1867, "revenue_stability_5y": 0.0598, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5176, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.122, "net_debt_to_ebitda": 2.9555, "debt_to_assets": 0.3043, "interest_coverage": 8.8082, "current_ratio": 1.6214, "quick_ratio": 1.0758, "net_debt": 1034326000, "local_beta": 0.0034, "volatility_252d": 0.5343, "volatility_60d": 1.2224, "max_drawdown_12m": -0.409, "risk_adjusted_momentum": -0.0207 }, "growth": { "revenue_growth_1y": -0.0351, "revenue_growth_3y_cagr": -0.045, "revenue_growth_5y_cagr": -0.034, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8228, "book_value_growth_1y": -0.2418, "revenue_growth": -0.0351, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1376, "price_return_3m": -0.1591, "price_return_6m": 0.2419, "price_return_9m": 0.0845, "price_return_12m": -0.1472, "price_return_12m_ex1m": -0.0111, "momentum_6m": 0.2419, "momentum_12m": -0.1472, "momentum_12_1": -0.0111, "distance_from_52w_high": -0.316, "distance_from_52w_low": 0.3178, "relative_strength": -0.2471 }, "raw_ttm": { "revenue_ttm": 4984549000, "gross_profit_ttm": 2285753000, "ebit_ttm": 266537000, "ebitda_ttm": 349972000, "net_income_ttm": -495643000, "eps_diluted_ttm": -1.1635, "operating_cash_flow_ttm": -67696000, "capital_expenditure_ttm": 87075000, "fcf_ttm": 19379000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30260000, "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_current_liabilities": 1676786000, "net_ppe": null, "total_assets": 4415694000, "total_debt": 1343494000, "total_equity": 1414360000, "net_working_capital": 1485614000, "book_value_per_share": 3.3202, "retained_earnings": 217352000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 917121000, "tangible_book_per_share": 2.153 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 36, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 88, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 49, "rank_fcf_margin": 86, "rank_piotroski": 92, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 74 }, "composites": { "value_composite": 31, "quality_composite": 85, "momentum_composite": 82, "growth_composite": 81, "yield_composite": 94, "svqf_composite": 34, "vc1_composite": 20, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.3217, "os_score": 0.37, "value_percentile": 0.69, "quality_percentile": 0.15, "momentum_percentile": 0.18, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 38, "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": 5161, "ticker_id": 4090, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:59.850680+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.39, "market_cap": 2296048370, "market_cap_usd": 2296048370, "enterprise_value": 3330374370, "shares_outstanding": 425983000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.62338328, "ptbv_ratio": 2.50353919, "ps_ratio": 0.46063312, "pcf_ratio": null, "pfcf_ratio": 118.48126168, "ev_ebitda": 9.51611663, "ev_ebit": 12.49497957, "ev_sales": 0.66813956, "ev_fcf": 171.85481036, "earnings_yield": null, "fcf_yield": 0.00581887, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.45856767, "operating_margin": 0.05347264, "net_margin": -0.09943588, "ebitda_margin": 0.07021137, "fcf_margin": 0.00388781, "roe": -0.35043624, "roa": -0.11224578, "roic": 0.08163674, "roc_greenblatt": null, "asset_turnover": 1.12882573, "cash_conversion": -0.03909871, "accruals_ratio": -0.096915, "sbc_to_revenue": 0.00915329, "debt_to_equity": 2.12204389, "net_debt_to_ebitda": 2.95545358, "debt_to_assets": 0.30425433, "interest_coverage": 8.80822868, "current_ratio": 1.62136552, "quick_ratio": 1.07582721, "net_debt": 1034326000, "revenue_growth_1y": -0.03506132, "revenue_growth_3y_cagr": -0.04499197, "revenue_growth_5y_cagr": -0.03398493, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.82280437, "book_value_growth_1y": -0.24182604, "piotroski_f_score": 3, "altman_z_score": 2.13907903, "earnings_stability_5y": 2.186711, "revenue_stability_5y": 0.059837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1376, "price_return_3m": -0.15912637, "price_return_6m": 0.24193548, "price_return_9m": 0.08450704, "price_return_12m": -0.1471519, "price_return_12m_ex1m": -0.01107595, "distance_from_52w_high": -0.31598985, "distance_from_52w_low": 0.31784841, "relative_strength": -0.24711548, "local_beta": 0.0034, "volatility_252d": 0.534255, "volatility_60d": 1.222365, "max_drawdown_12m": -0.40895954, "revenue_ttm": 4984549000, "gross_profit_ttm": 2285753000, "ebit_ttm": 266537000, "ebitda_ttm": 349972000, "net_income_ttm": -495643000, "eps_diluted_ttm": -1.16352765, "operating_cash_flow_ttm": -67696000, "capital_expenditure_ttm": 87075000, "fcf_ttm": 19379000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30260000, "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_current_liabilities": 1676786000, "net_ppe": null, "total_assets": 4415694000, "total_debt": 1343494000, "total_equity": 1414360000, "net_working_capital": 1485614000, "book_value_per_share": 3.32022639, "retained_earnings": 217352000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 917121000, "tangible_book_per_share": 2.15295211, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 36, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 88, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 49, "rank_fcf_margin": 86, "rank_piotroski": 92, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 74, "value_composite": 31, "quality_composite": 85, "momentum_composite": 82, "growth_composite": 81, "yield_composite": 94, "svqf_composite": 34, "vc1_composite": 20, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 38, "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": 5.39, "os": 0.37, "value": 0.69, "quality": 0.15, "momentum": 0.18, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3504, "momentum_12_1": -0.0111, "complete_fields": { "id": 5161, "ticker_id": 4090, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:59.850680+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.39, "market_cap": 2296048370, "market_cap_usd": 2296048370, "enterprise_value": 3330374370, "shares_outstanding": 425983000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.62338328, "ptbv_ratio": 2.50353919, "ps_ratio": 0.46063312, "pcf_ratio": null, "pfcf_ratio": 118.48126168, "ev_ebitda": 9.51611663, "ev_ebit": 12.49497957, "ev_sales": 0.66813956, "ev_fcf": 171.85481036, "earnings_yield": null, "fcf_yield": 0.00581887, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.45856767, "operating_margin": 0.05347264, "net_margin": -0.09943588, "ebitda_margin": 0.07021137, "fcf_margin": 0.00388781, "roe": -0.35043624, "roa": -0.11224578, "roic": 0.08163674, "roc_greenblatt": null, "asset_turnover": 1.12882573, "cash_conversion": -0.03909871, "accruals_ratio": -0.096915, "sbc_to_revenue": 0.00915329, "debt_to_equity": 2.12204389, "net_debt_to_ebitda": 2.95545358, "debt_to_assets": 0.30425433, "interest_coverage": 8.80822868, "current_ratio": 1.62136552, "quick_ratio": 1.07582721, "net_debt": 1034326000, "revenue_growth_1y": -0.03506132, "revenue_growth_3y_cagr": -0.04499197, "revenue_growth_5y_cagr": -0.03398493, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.82280437, "book_value_growth_1y": -0.24182604, "piotroski_f_score": 3, "altman_z_score": 2.13907903, "earnings_stability_5y": 2.186711, "revenue_stability_5y": 0.059837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1376, "price_return_3m": -0.15912637, "price_return_6m": 0.24193548, "price_return_9m": 0.08450704, "price_return_12m": -0.1471519, "price_return_12m_ex1m": -0.01107595, "distance_from_52w_high": -0.31598985, "distance_from_52w_low": 0.31784841, "relative_strength": -0.24711548, "local_beta": 0.0034, "volatility_252d": 0.534255, "volatility_60d": 1.222365, "max_drawdown_12m": -0.40895954, "revenue_ttm": 4984549000, "gross_profit_ttm": 2285753000, "ebit_ttm": 266537000, "ebitda_ttm": 349972000, "net_income_ttm": -495643000, "eps_diluted_ttm": -1.16352765, "operating_cash_flow_ttm": -67696000, "capital_expenditure_ttm": 87075000, "fcf_ttm": 19379000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 30260000, "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_current_liabilities": 1676786000, "net_ppe": null, "total_assets": 4415694000, "total_debt": 1343494000, "total_equity": 1414360000, "net_working_capital": 1485614000, "book_value_per_share": 3.32022639, "retained_earnings": 217352000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 917121000, "tangible_book_per_share": 2.15295211, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 42, "rank_ptbv": 50, "rank_ps": 13, "rank_pcf": 50, "rank_ev_ebitda": 36, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 88, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 49, "rank_fcf_margin": 86, "rank_piotroski": 92, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 74, "value_composite": 31, "quality_composite": 85, "momentum_composite": 82, "growth_composite": 81, "yield_composite": 94, "svqf_composite": 34, "vc1_composite": 20, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 38, "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": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "ebit": -35393000, "ebitda": 74230000, "pretax_income": -200891000, "tax_provision": 294752000, "net_income": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1343494000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 426575000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -75088000, "capital_expenditure": 87075000, "free_cash_flow": 11987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345293, "ticker_id": 4090, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35393000", "ebitda": "74230000", "netIncome": "-495643000", "grossProfit": "2258858000", "depreciation": "None", "totalRevenue": "4966370000", "costOfRevenue": "2707512000", "interestIncome": "None", "incomeBeforeTax": "-200891000", "interestExpense": "30288000", "operatingIncome": "-35393000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "294752000", "reportedCurrency": "USD", "netInterestIncome": "-30288000", "nonInterestIncome": "None", "operatingExpenses": "2294251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2707512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109623000", "sellingGeneralAndAdministrative": "2294251000", "netIncomeFromContinuingOperations": "-495643000" }, "balance": { "goodwill": "492768000", "inventory": "914751000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4415694000", "longTermDebt": "590609000", "shortTermDebt": "752885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4471000", "reportedCurrency": "USD", "retainedEarnings": "217352000", "totalLiabilities": "3001334000", "otherCurrentAssets": "812903000", "totalCurrentAssets": "2718683000", "currentLongTermDebt": "599835000", "longTermInvestments": "None", "shortTermInvestments": "605396000", "currentNetReceivables": "681861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697011000", "currentAccountsPayable": "420077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1939633000", "totalShareholderEquity": "1414360000", "capitalLeaseObligations": "749189000", "otherCurrentLiabilities": "503824000", "totalCurrentLiabilities": "1676786000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "1324548000", "cashAndShortTermInvestments": "309168000", "commonStockSharesOutstanding": "426575000", "intangibleAssetsExcludingGoodwill": "4471000", "cashAndCashEquivalentsAtCarryingValue": "309168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "39309000", "operatingCashflow": "-75088000", "capitalExpenditures": "87075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "560628000", "cashflowFromInvestment": "-688810000", "stockBasedCompensation": "45625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4966370000, "cost_of_revenue": 2707512000, "gross_profit": 2258858000, "research_and_development": null, "selling_general_admin": 2294251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35393000, "depreciation_amortisation": 109623000, "ebitda": 74230000, "interest_expense": 30288000, "interest_income": null, "other_non_operating": null, "pretax_income": -200891000, "tax_provision": 294752000, "effective_tax_rate": null, "net_income": -495643000, "net_income_continuing_ops": -495643000, "net_income_to_common": -495643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309168000, "short_term_investments": 605396000, "net_receivables": 681861000, "inventory": 914751000, "other_current_assets": null, "total_current_assets": 2718683000, "net_ppe": null, "goodwill": 492768000, "intangible_assets": 4471000, "goodwill_and_intangibles": 497239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1697011000, "total_assets": 4415694000, "short_term_debt": 752885000, "accounts_payable": 420077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1676786000, "long_term_debt": 590609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1324548000, "total_liabilities": 3001334000, "total_debt": 1343494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217352000, "total_equity": 1414360000, "shares_outstanding": 426575000, "operating_cash_flow": -75088000, "stock_based_compensation": 45625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -688810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 560628000, "free_cash_flow": 11987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35393000", "ebitda": "74230000", "netIncome": "-495643000", "grossProfit": "2258858000", "depreciation": "None", "totalRevenue": "4966370000", "costOfRevenue": "2707512000", "interestIncome": "None", "incomeBeforeTax": "-200891000", "interestExpense": "30288000", "operatingIncome": "-35393000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "294752000", "reportedCurrency": "USD", "netInterestIncome": "-30288000", "nonInterestIncome": "None", "operatingExpenses": "2294251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2707512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109623000", "sellingGeneralAndAdministrative": "2294251000", "netIncomeFromContinuingOperations": "-495643000" }, "balance": { "goodwill": "492768000", "inventory": "914751000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4415694000", "longTermDebt": "590609000", "shortTermDebt": "752885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4471000", "reportedCurrency": "USD", "retainedEarnings": "217352000", "totalLiabilities": "3001334000", "otherCurrentAssets": "812903000", "totalCurrentAssets": "2718683000", "currentLongTermDebt": "599835000", "longTermInvestments": "None", "shortTermInvestments": "605396000", "currentNetReceivables": "681861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697011000", "currentAccountsPayable": "420077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1939633000", "totalShareholderEquity": "1414360000", "capitalLeaseObligations": "749189000", "otherCurrentLiabilities": "503824000", "totalCurrentLiabilities": "1676786000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "1324548000", "cashAndShortTermInvestments": "309168000", "commonStockSharesOutstanding": "426575000", "intangibleAssetsExcludingGoodwill": "4471000", "cashAndCashEquivalentsAtCarryingValue": "309168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495643000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "39309000", "operatingCashflow": "-75088000", "capitalExpenditures": "87075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "560628000", "cashflowFromInvestment": "-688810000", "stockBasedCompensation": "45625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5165664000, "cost_of_revenue": 2692188000, "gross_profit": 2473476000, "ebit": 171085000, "ebitda": 306889000, "pretax_income": -204157000, "tax_provision": -2890000, "net_income": -201267000, "net_income_to_common": -201267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 501361000, "total_current_assets": 2329097000, "total_assets": 4300871000, "short_term_debt": 130050000, "long_term_debt": 595125000, "total_debt": 725175000, "total_liabilities": 2410593000, "total_equity": 1890278000, "shares_outstanding": 432245000, "goodwill_and_intangibles": 492856000 }, "cash_flow": { "operating_cash_flow": -59319000, "capital_expenditure": 168684000, "free_cash_flow": 109365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345298, "ticker_id": 4090, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171085000", "ebitda": "306889000", "netIncome": "-201267000", "grossProfit": "2473476000", "depreciation": "None", "totalRevenue": "5165664000", "costOfRevenue": "2692188000", "interestIncome": "6115000", "incomeBeforeTax": "-204157000", "interestExpense": "6079000", "operatingIncome": "171085000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2890000", "reportedCurrency": "USD", "netInterestIncome": "-6115000", "nonInterestIncome": "None", "operatingExpenses": "2302391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2692188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135804000", "sellingGeneralAndAdministrative": "1643298000", "netIncomeFromContinuingOperations": "-201267000" }, "balance": { "goodwill": "487632000", "inventory": "945836000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4300871000", "longTermDebt": "595125000", "shortTermDebt": "130050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5224000", "reportedCurrency": "USD", "retainedEarnings": "746277000", "totalLiabilities": "2410593000", "otherCurrentAssets": "206078000", "totalCurrentAssets": "2329097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971774000", "currentAccountsPayable": "429944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029488000", "shortLongTermDebtTotal": "1299452000", "totalShareholderEquity": "1890278000", "capitalLeaseObligations": "704327000", "otherCurrentLiabilities": "522841000", "totalCurrentLiabilities": "1109143000", "otherNonCurrentLiabilities": "132048000", "totalNonCurrentLiabilities": "1301450000", "cashAndShortTermInvestments": "501361000", "commonStockSharesOutstanding": "432245000", "intangibleAssetsExcludingGoodwill": "5224000", "cashAndCashEquivalentsAtCarryingValue": "501361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201267000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10941000", "operatingCashflow": "-59319000", "capitalExpenditures": "168684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180806000", "cashflowFromInvestment": "-126350000", "stockBasedCompensation": "52974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5165664000, "cost_of_revenue": 2692188000, "gross_profit": 2473476000, "research_and_development": null, "selling_general_admin": 1643298000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171085000, "depreciation_amortisation": 135804000, "ebitda": 306889000, "interest_expense": 6079000, "interest_income": null, "other_non_operating": null, "pretax_income": -204157000, "tax_provision": -2890000, "effective_tax_rate": null, "net_income": -201267000, "net_income_continuing_ops": -201267000, "net_income_to_common": -201267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 501361000, "short_term_investments": null, "net_receivables": 675822000, "inventory": 945836000, "other_current_assets": null, "total_current_assets": 2329097000, "net_ppe": null, "goodwill": 487632000, "intangible_assets": 5224000, "goodwill_and_intangibles": 492856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1971774000, "total_assets": 4300871000, "short_term_debt": 130050000, "accounts_payable": 429944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1109143000, "long_term_debt": 595125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1301450000, "total_liabilities": 2410593000, "total_debt": 725175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 746277000, "total_equity": 1890278000, "shares_outstanding": 432245000, "operating_cash_flow": -59319000, "stock_based_compensation": 52974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180806000, "free_cash_flow": 109365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171085000", "ebitda": "306889000", "netIncome": "-201267000", "grossProfit": "2473476000", "depreciation": "None", "totalRevenue": "5165664000", "costOfRevenue": "2692188000", "interestIncome": "6115000", "incomeBeforeTax": "-204157000", "interestExpense": "6079000", "operatingIncome": "171085000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2890000", "reportedCurrency": "USD", "netInterestIncome": "-6115000", "nonInterestIncome": "None", "operatingExpenses": "2302391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2692188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135804000", "sellingGeneralAndAdministrative": "1643298000", "netIncomeFromContinuingOperations": "-201267000" }, "balance": { "goodwill": "487632000", "inventory": "945836000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4300871000", "longTermDebt": "595125000", "shortTermDebt": "130050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5224000", "reportedCurrency": "USD", "retainedEarnings": "746277000", "totalLiabilities": "2410593000", "otherCurrentAssets": "206078000", "totalCurrentAssets": "2329097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971774000", "currentAccountsPayable": "429944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029488000", "shortLongTermDebtTotal": "1299452000", "totalShareholderEquity": "1890278000", "capitalLeaseObligations": "704327000", "otherCurrentLiabilities": "522841000", "totalCurrentLiabilities": "1109143000", "otherNonCurrentLiabilities": "132048000", "totalNonCurrentLiabilities": "1301450000", "cashAndShortTermInvestments": "501361000", "commonStockSharesOutstanding": "432245000", "intangibleAssetsExcludingGoodwill": "5224000", "cashAndCashEquivalentsAtCarryingValue": "501361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201267000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10941000", "operatingCashflow": "-59319000", "capitalExpenditures": "168684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180806000", "cashflowFromInvestment": "-126350000", "stockBasedCompensation": "52974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5694227000, "cost_of_revenue": 3068771000, "gross_profit": 2625456000, "ebit": 262074000, "ebitda": 404664000, "pretax_income": 262048000, "tax_provision": 30006000, "net_income": 232042000, "net_income_to_common": 232042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 858691000, "total_current_assets": 2863682000, "total_assets": 4760734000, "short_term_debt": 220250000, "long_term_debt": 594873000, "total_debt": 815123000, "total_liabilities": 2607448000, "total_equity": 2153286000, "shares_outstanding": 451011000, "goodwill_and_intangibles": 485302000 }, "cash_flow": { "operating_cash_flow": 353970000, "capital_expenditure": 150333000, "free_cash_flow": 504303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345303, "ticker_id": 4090, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262074000", "ebitda": "404664000", "netIncome": "232042000", "grossProfit": "2625456000", "depreciation": "None", "totalRevenue": "5694227000", "costOfRevenue": "3068771000", "interestIncome": "268000", "incomeBeforeTax": "262048000", "interestExpense": "None", "operatingIncome": "232654000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30006000", "reportedCurrency": "USD", "netInterestIncome": "268000", "nonInterestIncome": "None", "operatingExpenses": "2392802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142590000", "sellingGeneralAndAdministrative": "2400502000", "netIncomeFromContinuingOperations": "232042000" }, "balance": { "goodwill": "478302000", "inventory": "958495000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "4760734000", "longTermDebt": "594873000", "shortTermDebt": "220250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1048411000", "totalLiabilities": "2607448000", "otherCurrentAssets": "289157000", "totalCurrentAssets": "2863682000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "757339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897052000", "currentAccountsPayable": "483731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1099202000", "shortLongTermDebtTotal": "1442788000", "totalShareholderEquity": "2153286000", "capitalLeaseObligations": "766996000", "otherCurrentLiabilities": "461480000", "totalCurrentLiabilities": "1165461000", "otherNonCurrentLiabilities": "219449000", "totalNonCurrentLiabilities": "1441987000", "cashAndShortTermInvestments": "858691000", "commonStockSharesOutstanding": "451011000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "858691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "216484000", "operatingCashflow": "353970000", "capitalExpenditures": "150333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78690000", "cashflowFromInvestment": "-105333000", "stockBasedCompensation": "42998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5694227000, "cost_of_revenue": 3068771000, "gross_profit": 2625456000, "research_and_development": null, "selling_general_admin": 2400502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262074000, "depreciation_amortisation": 142590000, "ebitda": 404664000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 262048000, "tax_provision": 30006000, "effective_tax_rate": null, "net_income": 232042000, "net_income_continuing_ops": 232042000, "net_income_to_common": 232042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 858691000, "short_term_investments": null, "net_receivables": 757339000, "inventory": 958495000, "other_current_assets": null, "total_current_assets": 2863682000, "net_ppe": null, "goodwill": 478302000, "intangible_assets": 7000000, "goodwill_and_intangibles": 485302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897052000, "total_assets": 4760734000, "short_term_debt": 220250000, "accounts_payable": 483731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165461000, "long_term_debt": 594873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441987000, "total_liabilities": 2607448000, "total_debt": 815123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1048411000, "total_equity": 2153286000, "shares_outstanding": 451011000, "operating_cash_flow": 353970000, "stock_based_compensation": 42998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105333000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78690000, "free_cash_flow": 504303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262074000", "ebitda": "404664000", "netIncome": "232042000", "grossProfit": "2625456000", "depreciation": "None", "totalRevenue": "5694227000", "costOfRevenue": "3068771000", "interestIncome": "268000", "incomeBeforeTax": "262048000", "interestExpense": "None", "operatingIncome": "232654000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30006000", "reportedCurrency": "USD", "netInterestIncome": "268000", "nonInterestIncome": "None", "operatingExpenses": "2392802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142590000", "sellingGeneralAndAdministrative": "2400502000", "netIncomeFromContinuingOperations": "232042000" }, "balance": { "goodwill": "478302000", "inventory": "958495000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "4760734000", "longTermDebt": "594873000", "shortTermDebt": "220250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1048411000", "totalLiabilities": "2607448000", "otherCurrentAssets": "289157000", "totalCurrentAssets": "2863682000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "757339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897052000", "currentAccountsPayable": "483731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1099202000", "shortLongTermDebtTotal": "1442788000", "totalShareholderEquity": "2153286000", "capitalLeaseObligations": "766996000", "otherCurrentLiabilities": "461480000", "totalCurrentLiabilities": "1165461000", "otherNonCurrentLiabilities": "219449000", "totalNonCurrentLiabilities": "1441987000", "cashAndShortTermInvestments": "858691000", "commonStockSharesOutstanding": "451011000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "858691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "216484000", "operatingCashflow": "353970000", "capitalExpenditures": "150333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78690000", "cashflowFromInvestment": "-105333000", "stockBasedCompensation": "42998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142590000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5701879000, "cost_of_revenue": 3071626000, "gross_profit": 2630253000, "ebit": 229751000, "ebitda": null, "pretax_income": 262074000, "tax_provision": null, "net_income": 232042000, "net_income_to_common": 232042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 858691000, "total_current_assets": 2863682000, "total_assets": 4760734000, "short_term_debt": null, "long_term_debt": 594873000, "total_debt": 594873000, "total_liabilities": 2607448000, "total_equity": 2153286000, "shares_outstanding": 435963396, "goodwill_and_intangibles": 485302000 }, "cash_flow": { "operating_cash_flow": 353970000, "capital_expenditure": 150333000, "free_cash_flow": 504303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345305, "ticker_id": 4090, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "232042000", "grossProfit": "2630253000", "depreciation": "None", "totalRevenue": "5701879000", "costOfRevenue": "3071626000", "interestIncome": "None", "incomeBeforeTax": "262074000", "interestExpense": "None", "operatingIncome": "229751000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "268000", "nonInterestIncome": "None", "operatingExpenses": "5472128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3071626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2400502000", "netIncomeFromContinuingOperations": "232042000" }, "balance": { "goodwill": "478302000", "inventory": "958495000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4760734000", "longTermDebt": "594873000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1048411000", "totalLiabilities": "2607448000", "otherCurrentAssets": "289157000", "totalCurrentAssets": "2863682000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "757339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897052000", "currentAccountsPayable": "483731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2153286000", "capitalLeaseObligations": "766996000", "otherCurrentLiabilities": "34344000", "totalCurrentLiabilities": "1165461000", "otherNonCurrentLiabilities": "219449000", "totalNonCurrentLiabilities": "1441987000", "cashAndShortTermInvestments": "858691000", "commonStockSharesOutstanding": "435963396", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "858691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "216484000", "operatingCashflow": "353970000", "capitalExpenditures": "150333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78690000", "cashflowFromInvestment": "None", "stockBasedCompensation": "42998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5701879000, "cost_of_revenue": 3071626000, "gross_profit": 2630253000, "research_and_development": null, "selling_general_admin": 2400502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229751000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 262074000, "tax_provision": null, "effective_tax_rate": null, "net_income": 232042000, "net_income_continuing_ops": 232042000, "net_income_to_common": 232042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 858691000, "short_term_investments": null, "net_receivables": 757339000, "inventory": 958495000, "other_current_assets": null, "total_current_assets": 2863682000, "net_ppe": null, "goodwill": 478302000, "intangible_assets": 7000000, "goodwill_and_intangibles": 485302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897052000, "total_assets": 4760734000, "short_term_debt": null, "accounts_payable": 483731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165461000, "long_term_debt": 594873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441987000, "total_liabilities": 2607448000, "total_debt": 594873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1048411000, "total_equity": 2153286000, "shares_outstanding": 435963396, "operating_cash_flow": 353970000, "stock_based_compensation": 42998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78690000, "free_cash_flow": 504303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "232042000", "grossProfit": "2630253000", "depreciation": "None", "totalRevenue": "5701879000", "costOfRevenue": "3071626000", "interestIncome": "None", "incomeBeforeTax": "262074000", "interestExpense": "None", "operatingIncome": "229751000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "268000", "nonInterestIncome": "None", "operatingExpenses": "5472128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3071626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2400502000", "netIncomeFromContinuingOperations": "232042000" }, "balance": { "goodwill": "478302000", "inventory": "958495000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4760734000", "longTermDebt": "594873000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1048411000", "totalLiabilities": "2607448000", "otherCurrentAssets": "289157000", "totalCurrentAssets": "2863682000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "757339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897052000", "currentAccountsPayable": "483731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2153286000", "capitalLeaseObligations": "766996000", "otherCurrentLiabilities": "34344000", "totalCurrentLiabilities": "1165461000", "otherNonCurrentLiabilities": "219449000", "totalNonCurrentLiabilities": "1441987000", "cashAndShortTermInvestments": "858691000", "commonStockSharesOutstanding": "435963396", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "858691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "216484000", "operatingCashflow": "353970000", "capitalExpenditures": "150333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78690000", "cashflowFromInvestment": "None", "stockBasedCompensation": "42998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5858673000, "cost_of_revenue": 3263250000, "gross_profit": 2595423000, "ebit": 280645000, "ebitda": 416101000, "pretax_income": 265814000, "tax_provision": -108645000, "net_income": 374459000, "net_income_to_common": 374459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 710929000, "total_current_assets": 2948484000, "total_assets": 4827553000, "short_term_debt": 140990000, "long_term_debt": 674478000, "total_debt": 815468000, "total_liabilities": 2861406000, "total_equity": 1966147000, "shares_outstanding": 461509000, "goodwill_and_intangibles": 490932000 }, "cash_flow": { "operating_cash_flow": -9914000, "capital_expenditure": 187796000, "free_cash_flow": 177882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345309, "ticker_id": 4090, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280645000", "ebitda": "416101000", "netIncome": "374459000", "grossProfit": "2595423000", "depreciation": "None", "totalRevenue": "5858673000", "costOfRevenue": "3263250000", "interestIncome": "12826000", "incomeBeforeTax": "265814000", "interestExpense": "12789000", "operatingIncome": "219078000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-108645000", "reportedCurrency": "USD", "netInterestIncome": "-12826000", "nonInterestIncome": "None", "operatingExpenses": "2376345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3263250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135456000", "sellingGeneralAndAdministrative": "2380245000", "netIncomeFromContinuingOperations": "374459000" }, "balance": { "goodwill": "481992000", "inventory": "1185657000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "4827553000", "longTermDebt": "674478000", "shortTermDebt": "140990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "8940000", "reportedCurrency": "USD", "retainedEarnings": "897306000", "totalLiabilities": "2861406000", "otherCurrentAssets": "293334000", "totalCurrentAssets": "2948484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1879069000", "currentAccountsPayable": "648486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1162042000", "shortLongTermDebtTotal": "1521181000", "totalShareholderEquity": "1966147000", "capitalLeaseObligations": "846703000", "otherCurrentLiabilities": "569807000", "totalCurrentLiabilities": "1359283000", "otherNonCurrentLiabilities": "121932000", "totalNonCurrentLiabilities": "1502123000", "cashAndShortTermInvestments": "710929000", "commonStockSharesOutstanding": "461509000", "intangibleAssetsExcludingGoodwill": "8940000", "cashAndCashEquivalentsAtCarryingValue": "710929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-373714000", "operatingCashflow": "-9914000", "capitalExpenditures": "187796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126375000", "cashflowFromInvestment": "-152796000", "stockBasedCompensation": "36811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5858673000, "cost_of_revenue": 3263250000, "gross_profit": 2595423000, "research_and_development": null, "selling_general_admin": 2380245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280645000, "depreciation_amortisation": 135456000, "ebitda": 416101000, "interest_expense": 12789000, "interest_income": null, "other_non_operating": null, "pretax_income": 265814000, "tax_provision": -108645000, "effective_tax_rate": null, "net_income": 374459000, "net_income_continuing_ops": 374459000, "net_income_to_common": 374459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 710929000, "short_term_investments": null, "net_receivables": 758564000, "inventory": 1185657000, "other_current_assets": null, "total_current_assets": 2948484000, "net_ppe": null, "goodwill": 481992000, "intangible_assets": 8940000, "goodwill_and_intangibles": 490932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1879069000, "total_assets": 4827553000, "short_term_debt": 140990000, "accounts_payable": 648486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1359283000, "long_term_debt": 674478000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1502123000, "total_liabilities": 2861406000, "total_debt": 815468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 897306000, "total_equity": 1966147000, "shares_outstanding": 461509000, "operating_cash_flow": -9914000, "stock_based_compensation": 36811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126375000, "free_cash_flow": 177882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280645000", "ebitda": "416101000", "netIncome": "374459000", "grossProfit": "2595423000", "depreciation": "None", "totalRevenue": "5858673000", "costOfRevenue": "3263250000", "interestIncome": "12826000", "incomeBeforeTax": "265814000", "interestExpense": "12789000", "operatingIncome": "219078000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-108645000", "reportedCurrency": "USD", "netInterestIncome": "-12826000", "nonInterestIncome": "None", "operatingExpenses": "2376345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3263250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135456000", "sellingGeneralAndAdministrative": "2380245000", "netIncomeFromContinuingOperations": "374459000" }, "balance": { "goodwill": "481992000", "inventory": "1185657000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "4827553000", "longTermDebt": "674478000", "shortTermDebt": "140990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "8940000", "reportedCurrency": "USD", "retainedEarnings": "897306000", "totalLiabilities": "2861406000", "otherCurrentAssets": "293334000", "totalCurrentAssets": "2948484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1879069000", "currentAccountsPayable": "648486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1162042000", "shortLongTermDebtTotal": "1521181000", "totalShareholderEquity": "1966147000", "capitalLeaseObligations": "846703000", "otherCurrentLiabilities": "569807000", "totalCurrentLiabilities": "1359283000", "otherNonCurrentLiabilities": "121932000", "totalNonCurrentLiabilities": "1502123000", "cashAndShortTermInvestments": "710929000", "commonStockSharesOutstanding": "461509000", "intangibleAssetsExcludingGoodwill": "8940000", "cashAndCashEquivalentsAtCarryingValue": "710929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-373714000", "operatingCashflow": "-9914000", "capitalExpenditures": "187796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126375000", "cashflowFromInvestment": "-152796000", "stockBasedCompensation": "36811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137620000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5903636000, "cost_of_revenue": 3254296000, "gross_profit": 2649340000, "ebit": 283811000, "ebitda": 421431000, "pretax_income": 287765000, "tax_provision": -101046000, "net_income": 386769000, "net_income_to_common": 386769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711910000, "total_current_assets": 2959586000, "total_assets": 4857083000, "short_term_debt": 140990000, "long_term_debt": 674478000, "total_debt": 815468000, "total_liabilities": 2858680000, "total_equity": 1998403000, "shares_outstanding": 461509000, "goodwill_and_intangibles": 490932000 }, "cash_flow": { "operating_cash_flow": -9914000, "capital_expenditure": 187796000, "free_cash_flow": 177882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345311, "ticker_id": 4090, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283811000", "ebitda": "421431000", "netIncome": "386769000", "grossProfit": "2649340000", "depreciation": "None", "totalRevenue": "5903636000", "costOfRevenue": "3254296000", "interestIncome": "12826000", "incomeBeforeTax": "287765000", "interestExpense": "12826000", "operatingIncome": "283811000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-101046000", "reportedCurrency": "USD", "netInterestIncome": "-12826000", "nonInterestIncome": "None", "operatingExpenses": "2365529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3254296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137620000", "sellingGeneralAndAdministrative": "2361629000", "netIncomeFromContinuingOperations": "386769000" }, "balance": { "goodwill": "481992000", "inventory": "1190253000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "4857083000", "longTermDebt": "674478000", "shortTermDebt": "140990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8940000", "reportedCurrency": "USD", "retainedEarnings": "929562000", "totalLiabilities": "2858680000", "otherCurrentAssets": "297563000", "totalCurrentAssets": "2959586000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897497000", "currentAccountsPayable": "649116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1162042000", "shortLongTermDebtTotal": "1521181000", "totalShareholderEquity": "1998403000", "capitalLeaseObligations": "846703000", "otherCurrentLiabilities": "51609000", "totalCurrentLiabilities": "1356891000", "otherNonCurrentLiabilities": "121598000", "totalNonCurrentLiabilities": "1501789000", "cashAndShortTermInvestments": "711910000", "commonStockSharesOutstanding": "461509000", "intangibleAssetsExcludingGoodwill": "8940000", "cashAndCashEquivalentsAtCarryingValue": "711910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-373714000", "operatingCashflow": "-9914000", "capitalExpenditures": "187796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126375000", "cashflowFromInvestment": "-152796000", "stockBasedCompensation": "36811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5903636000, "cost_of_revenue": 3254296000, "gross_profit": 2649340000, "research_and_development": null, "selling_general_admin": 2361629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283811000, "depreciation_amortisation": 137620000, "ebitda": 421431000, "interest_expense": 12826000, "interest_income": null, "other_non_operating": null, "pretax_income": 287765000, "tax_provision": -101046000, "effective_tax_rate": null, "net_income": 386769000, "net_income_continuing_ops": 386769000, "net_income_to_common": 386769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711910000, "short_term_investments": null, "net_receivables": 759860000, "inventory": 1190253000, "other_current_assets": null, "total_current_assets": 2959586000, "net_ppe": null, "goodwill": 481992000, "intangible_assets": 8940000, "goodwill_and_intangibles": 490932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897497000, "total_assets": 4857083000, "short_term_debt": 140990000, "accounts_payable": 649116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1356891000, "long_term_debt": 674478000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1501789000, "total_liabilities": 2858680000, "total_debt": 815468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 929562000, "total_equity": 1998403000, "shares_outstanding": 461509000, "operating_cash_flow": -9914000, "stock_based_compensation": 36811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126375000, "free_cash_flow": 177882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283811000", "ebitda": "421431000", "netIncome": "386769000", "grossProfit": "2649340000", "depreciation": "None", "totalRevenue": "5903636000", "costOfRevenue": "3254296000", "interestIncome": "12826000", "incomeBeforeTax": "287765000", "interestExpense": "12826000", "operatingIncome": "283811000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-101046000", "reportedCurrency": "USD", "netInterestIncome": "-12826000", "nonInterestIncome": "None", "operatingExpenses": "2365529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3254296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137620000", "sellingGeneralAndAdministrative": "2361629000", "netIncomeFromContinuingOperations": "386769000" }, "balance": { "goodwill": "481992000", "inventory": "1190253000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "4857083000", "longTermDebt": "674478000", "shortTermDebt": "140990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8940000", "reportedCurrency": "USD", "retainedEarnings": "929562000", "totalLiabilities": "2858680000", "otherCurrentAssets": "297563000", "totalCurrentAssets": "2959586000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897497000", "currentAccountsPayable": "649116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1162042000", "shortLongTermDebtTotal": "1521181000", "totalShareholderEquity": "1998403000", "capitalLeaseObligations": "846703000", "otherCurrentLiabilities": "51609000", "totalCurrentLiabilities": "1356891000", "otherNonCurrentLiabilities": "121598000", "totalNonCurrentLiabilities": "1501789000", "cashAndShortTermInvestments": "711910000", "commonStockSharesOutstanding": "461509000", "intangibleAssetsExcludingGoodwill": "8940000", "cashAndCashEquivalentsAtCarryingValue": "711910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "386769000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-373714000", "operatingCashflow": "-9914000", "capitalExpenditures": "187796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126375000", "cashflowFromInvestment": "-152796000", "stockBasedCompensation": "36811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5689876000, "cost_of_revenue": 2812142000, "gross_profit": 2877734000, "ebit": 435140000, "ebitda": 576284000, "pretax_income": 392132000, "tax_provision": 32072000, "net_income": 360060000, "net_income_to_common": 360060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1009139000, "total_current_assets": 2832825000, "total_assets": 4452832000, "short_term_debt": 134833000, "long_term_debt": 672286000, "total_debt": 807119000, "total_liabilities": 2723878000, "total_equity": 1728954000, "shares_outstanding": 468644000, "goodwill_and_intangibles": 502088000 }, "cash_flow": { "operating_cash_flow": 664829000, "capital_expenditure": 69759000, "free_cash_flow": 734588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345315, "ticker_id": 4090, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "435140000", "ebitda": "576284000", "netIncome": "360060000", "grossProfit": "2877734000", "depreciation": "None", "totalRevenue": "5689876000", "costOfRevenue": "2812142000", "interestIncome": "None", "incomeBeforeTax": "392132000", "interestExpense": "44263000", "operatingIncome": "547543000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "32072000", "reportedCurrency": "USD", "netInterestIncome": "-44300000", "nonInterestIncome": "None", "operatingExpenses": "2330191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2812142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141144000", "sellingGeneralAndAdministrative": "2334691000", "netIncomeFromContinuingOperations": "360060000" }, "balance": { "goodwill": "491508000", "inventory": "824455000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "4452832000", "longTermDebt": "672286000", "shortTermDebt": "134833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "10580000", "reportedCurrency": "USD", "retainedEarnings": "721926000", "totalLiabilities": "2723878000", "otherCurrentAssets": "297034000", "totalCurrentAssets": "2832825000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1620007000", "currentAccountsPayable": "560331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1476102000", "totalShareholderEquity": "1728954000", "capitalLeaseObligations": "803816000", "otherCurrentLiabilities": "603431000", "totalCurrentLiabilities": "1298595000", "otherNonCurrentLiabilities": "84014000", "totalNonCurrentLiabilities": "1425283000", "cashAndShortTermInvestments": "1009139000", "commonStockSharesOutstanding": "468644000", "intangibleAssetsExcludingGoodwill": "10580000", "cashAndCashEquivalentsAtCarryingValue": "1009139000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "93287000", "operatingCashflow": "664829000", "capitalExpenditures": "69759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418737000", "cashflowFromInvestment": "-68346000", "stockBasedCompensation": "43794000", "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": "141144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5689876000, "cost_of_revenue": 2812142000, "gross_profit": 2877734000, "research_and_development": null, "selling_general_admin": 2334691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435140000, "depreciation_amortisation": 141144000, "ebitda": 576284000, "interest_expense": 44263000, "interest_income": null, "other_non_operating": null, "pretax_income": 392132000, "tax_provision": 32072000, "effective_tax_rate": null, "net_income": 360060000, "net_income_continuing_ops": 360060000, "net_income_to_common": 360060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1009139000, "short_term_investments": null, "net_receivables": 702197000, "inventory": 824455000, "other_current_assets": null, "total_current_assets": 2832825000, "net_ppe": null, "goodwill": 491508000, "intangible_assets": 10580000, "goodwill_and_intangibles": 502088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1620007000, "total_assets": 4452832000, "short_term_debt": 134833000, "accounts_payable": 560331000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1298595000, "long_term_debt": 672286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1425283000, "total_liabilities": 2723878000, "total_debt": 807119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 721926000, "total_equity": 1728954000, "shares_outstanding": 468644000, "operating_cash_flow": 664829000, "stock_based_compensation": 43794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418737000, "free_cash_flow": 734588000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "435140000", "ebitda": "576284000", "netIncome": "360060000", "grossProfit": "2877734000", "depreciation": "None", "totalRevenue": "5689876000", "costOfRevenue": "2812142000", "interestIncome": "None", "incomeBeforeTax": "392132000", "interestExpense": "44263000", "operatingIncome": "547543000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "32072000", "reportedCurrency": "USD", "netInterestIncome": "-44300000", "nonInterestIncome": "None", "operatingExpenses": "2330191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2812142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141144000", "sellingGeneralAndAdministrative": "2334691000", "netIncomeFromContinuingOperations": "360060000" }, "balance": { "goodwill": "491508000", "inventory": "824455000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "4452832000", "longTermDebt": "672286000", "shortTermDebt": "134833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "10580000", "reportedCurrency": "USD", "retainedEarnings": "721926000", "totalLiabilities": "2723878000", "otherCurrentAssets": "297034000", "totalCurrentAssets": "2832825000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "702197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1620007000", "currentAccountsPayable": "560331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1476102000", "totalShareholderEquity": "1728954000", "capitalLeaseObligations": "803816000", "otherCurrentLiabilities": "603431000", "totalCurrentLiabilities": "1298595000", "otherNonCurrentLiabilities": "84014000", "totalNonCurrentLiabilities": "1425283000", "cashAndShortTermInvestments": "1009139000", "commonStockSharesOutstanding": "468644000", "intangibleAssetsExcludingGoodwill": "10580000", "cashAndCashEquivalentsAtCarryingValue": "1009139000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "93287000", "operatingCashflow": "664829000", "capitalExpenditures": "69759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418737000", "cashflowFromInvestment": "-68346000", "stockBasedCompensation": "43794000", "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": "141144000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 5683466000, "cost_of_revenue": 2821967000, "gross_profit": 2861499000, "ebit": 486290000, "ebitda": 708470000, "pretax_income": 390877000, "tax_provision": 32072000, "net_income": 360060000, "net_income_to_common": 360060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669453000, "total_current_assets": 3336299000, "total_assets": 4991396000, "short_term_debt": 138664000, "long_term_debt": 662531000, "total_debt": 801195000, "total_liabilities": 2902402000, "total_equity": 2088994000, "shares_outstanding": 468644000, "goodwill_and_intangibles": 506225000 }, "cash_flow": { "operating_cash_flow": 664829000, "capital_expenditure": 69759000, "free_cash_flow": 734588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345317, "ticker_id": 4090, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486290000", "ebitda": "708470000", "netIncome": "360060000", "grossProfit": "2861499000", "depreciation": "None", "totalRevenue": "5683466000", "costOfRevenue": "2821967000", "interestIncome": "44300000", "incomeBeforeTax": "390877000", "interestExpense": "44300000", "operatingIncome": "486290000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32072000", "reportedCurrency": "USD", "netInterestIncome": "-44300000", "nonInterestIncome": "None", "operatingExpenses": "2334691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-49858000", "costofGoodsAndServicesSold": "2821967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222180000", "sellingGeneralAndAdministrative": "2334691000", "netIncomeFromContinuingOperations": "360060000" }, "balance": { "goodwill": "495215000", "inventory": "811410000", "commonStock": "158000", "currentDebt": "None", "investments": "None", "totalAssets": "4991396000", "longTermDebt": "662531000", "shortTermDebt": "138664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11010000", "reportedCurrency": "USD", "retainedEarnings": "1027833000", "totalLiabilities": "2902402000", "otherCurrentAssets": "286422000", "totalCurrentAssets": "3336299000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "569014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655097000", "currentAccountsPayable": "613307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1055590000", "shortLongTermDebtTotal": "1504306000", "totalShareholderEquity": "2088994000", "capitalLeaseObligations": "841775000", "otherCurrentLiabilities": "73746000", "totalCurrentLiabilities": "1450176000", "otherNonCurrentLiabilities": "86584000", "totalNonCurrentLiabilities": "1452226000", "cashAndShortTermInvestments": "1669453000", "commonStockSharesOutstanding": "468644000", "intangibleAssetsExcludingGoodwill": "11010000", "cashAndCashEquivalentsAtCarryingValue": "1669453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "93287000", "operatingCashflow": "664829000", "capitalExpenditures": "69759000", "changeInReceivables": "-31153000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418737000", "cashflowFromInvestment": "-68346000", "stockBasedCompensation": "43794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "95410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5683466000, "cost_of_revenue": 2821967000, "gross_profit": 2861499000, "research_and_development": null, "selling_general_admin": 2334691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486290000, "depreciation_amortisation": 222180000, "ebitda": 708470000, "interest_expense": 44300000, "interest_income": null, "other_non_operating": null, "pretax_income": 390877000, "tax_provision": 32072000, "effective_tax_rate": null, "net_income": 360060000, "net_income_continuing_ops": 360060000, "net_income_to_common": 360060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669453000, "short_term_investments": null, "net_receivables": 569014000, "inventory": 811410000, "other_current_assets": null, "total_current_assets": 3336299000, "net_ppe": null, "goodwill": 495215000, "intangible_assets": 11010000, "goodwill_and_intangibles": 506225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1655097000, "total_assets": 4991396000, "short_term_debt": 138664000, "accounts_payable": 613307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1450176000, "long_term_debt": 662531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1452226000, "total_liabilities": 2902402000, "total_debt": 801195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1027833000, "total_equity": 2088994000, "shares_outstanding": 468644000, "operating_cash_flow": 664829000, "stock_based_compensation": 43794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418737000, "free_cash_flow": 734588000, "net_change_in_cash": 177746000 }, "raw_data": { "income": { "ebit": "486290000", "ebitda": "708470000", "netIncome": "360060000", "grossProfit": "2861499000", "depreciation": "None", "totalRevenue": "5683466000", "costOfRevenue": "2821967000", "interestIncome": "44300000", "incomeBeforeTax": "390877000", "interestExpense": "44300000", "operatingIncome": "486290000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32072000", "reportedCurrency": "USD", "netInterestIncome": "-44300000", "nonInterestIncome": "None", "operatingExpenses": "2334691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-49858000", "costofGoodsAndServicesSold": "2821967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222180000", "sellingGeneralAndAdministrative": "2334691000", "netIncomeFromContinuingOperations": "360060000" }, "balance": { "goodwill": "495215000", "inventory": "811410000", "commonStock": "158000", "currentDebt": "None", "investments": "None", "totalAssets": "4991396000", "longTermDebt": "662531000", "shortTermDebt": "138664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11010000", "reportedCurrency": "USD", "retainedEarnings": "1027833000", "totalLiabilities": "2902402000", "otherCurrentAssets": "286422000", "totalCurrentAssets": "3336299000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "569014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655097000", "currentAccountsPayable": "613307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1055590000", "shortLongTermDebtTotal": "1504306000", "totalShareholderEquity": "2088994000", "capitalLeaseObligations": "841775000", "otherCurrentLiabilities": "73746000", "totalCurrentLiabilities": "1450176000", "otherNonCurrentLiabilities": "86584000", "totalNonCurrentLiabilities": "1452226000", "cashAndShortTermInvestments": "1669453000", "commonStockSharesOutstanding": "468644000", "intangibleAssetsExcludingGoodwill": "11010000", "cashAndCashEquivalentsAtCarryingValue": "1669453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "93287000", "operatingCashflow": "664829000", "capitalExpenditures": "69759000", "changeInReceivables": "-31153000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418737000", "cashflowFromInvestment": "-68346000", "stockBasedCompensation": "43794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "95410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141144000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "ebit": -25696000, "ebitda": -25696000, "pretax_income": -42524000, "tax_provision": 866000, "net_income": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309168000, "total_current_assets": 2718683000, "total_assets": 4415694000, "short_term_debt": 752885000, "long_term_debt": 590609000, "total_debt": 1343494000, "total_liabilities": 3001334000, "total_equity": 1414360000, "shares_outstanding": 425983000, "goodwill_and_intangibles": 497239000 }, "cash_flow": { "operating_cash_flow": -324775000, "capital_expenditure": 15107000, "free_cash_flow": -309668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345292, "ticker_id": 4090, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-25696000", "netIncome": "-43390000", "grossProfit": "492038000", "depreciation": "None", "totalRevenue": "1171161000", "costOfRevenue": "679123000", "interestIncome": "None", "incomeBeforeTax": "-42524000", "interestExpense": "8740000", "operatingIncome": "-25696000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "866000", "reportedCurrency": "USD", "netInterestIncome": "-8740000", "nonInterestIncome": "None", "operatingExpenses": "517734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "517734000", "netIncomeFromContinuingOperations": "-43390000" }, "balance": { "goodwill": "492768000", "inventory": "914751000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4415694000", "longTermDebt": "590609000", "shortTermDebt": "752885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4471000", "reportedCurrency": "USD", "retainedEarnings": "217352000", "totalLiabilities": "3001334000", "otherCurrentAssets": "812903000", "totalCurrentAssets": "2718683000", "currentLongTermDebt": "599835000", "longTermInvestments": "None", "shortTermInvestments": "605396000", "currentNetReceivables": "681861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697011000", "currentAccountsPayable": "420077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1939633000", "totalShareholderEquity": "1414360000", "capitalLeaseObligations": "749189000", "otherCurrentLiabilities": "503824000", "totalCurrentLiabilities": "1676786000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "1324548000", "cashAndShortTermInvestments": "309168000", "commonStockSharesOutstanding": "425983000", "intangibleAssetsExcludingGoodwill": "4471000", "cashAndCashEquivalentsAtCarryingValue": "309168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "160937000", "operatingCashflow": "-324775000", "capitalExpenditures": "15107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "192750000", "cashflowFromInvestment": "-15107000", "stockBasedCompensation": "9839000", "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": "26088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1171161000, "cost_of_revenue": 679123000, "gross_profit": 492038000, "research_and_development": null, "selling_general_admin": 517734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25696000, "depreciation_amortisation": null, "ebitda": -25696000, "interest_expense": 8740000, "interest_income": null, "other_non_operating": null, "pretax_income": -42524000, "tax_provision": 866000, "effective_tax_rate": null, "net_income": -43390000, "net_income_continuing_ops": -43390000, "net_income_to_common": -43390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309168000, "short_term_investments": 605396000, "net_receivables": 681861000, "inventory": 914751000, "other_current_assets": null, "total_current_assets": 2718683000, "net_ppe": null, "goodwill": 492768000, "intangible_assets": 4471000, "goodwill_and_intangibles": 497239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1697011000, "total_assets": 4415694000, "short_term_debt": 752885000, "accounts_payable": 420077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1676786000, "long_term_debt": 590609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1324548000, "total_liabilities": 3001334000, "total_debt": 1343494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217352000, "total_equity": 1414360000, "shares_outstanding": 425983000, "operating_cash_flow": -324775000, "stock_based_compensation": 9839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 192750000, "free_cash_flow": -309668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-25696000", "netIncome": "-43390000", "grossProfit": "492038000", "depreciation": "None", "totalRevenue": "1171161000", "costOfRevenue": "679123000", "interestIncome": "None", "incomeBeforeTax": "-42524000", "interestExpense": "8740000", "operatingIncome": "-25696000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "866000", "reportedCurrency": "USD", "netInterestIncome": "-8740000", "nonInterestIncome": "None", "operatingExpenses": "517734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "517734000", "netIncomeFromContinuingOperations": "-43390000" }, "balance": { "goodwill": "492768000", "inventory": "914751000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4415694000", "longTermDebt": "590609000", "shortTermDebt": "752885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4471000", "reportedCurrency": "USD", "retainedEarnings": "217352000", "totalLiabilities": "3001334000", "otherCurrentAssets": "812903000", "totalCurrentAssets": "2718683000", "currentLongTermDebt": "599835000", "longTermInvestments": "None", "shortTermInvestments": "605396000", "currentNetReceivables": "681861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697011000", "currentAccountsPayable": "420077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1939633000", "totalShareholderEquity": "1414360000", "capitalLeaseObligations": "749189000", "otherCurrentLiabilities": "503824000", "totalCurrentLiabilities": "1676786000", "otherNonCurrentLiabilities": "137800000", "totalNonCurrentLiabilities": "1324548000", "cashAndShortTermInvestments": "309168000", "commonStockSharesOutstanding": "425983000", "intangibleAssetsExcludingGoodwill": "4471000", "cashAndCashEquivalentsAtCarryingValue": "309168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "160937000", "operatingCashflow": "-324775000", "capitalExpenditures": "15107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "192750000", "cashflowFromInvestment": "-15107000", "stockBasedCompensation": "9839000", "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": "26088000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "ebit": -67686000, "ebitda": -40396000, "pretax_income": -160223000, "tax_provision": 270604000, "net_income": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464648000, "total_current_assets": 2989031000, "total_assets": 4629983000, "short_term_debt": 740338000, "long_term_debt": 390049000, "total_debt": 1130387000, "total_liabilities": 3194924000, "total_equity": 1435059000, "shares_outstanding": 424845000, "goodwill_and_intangibles": 499587000 }, "cash_flow": { "operating_cash_flow": 278057000, "capital_expenditure": 16117000, "free_cash_flow": 294174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345294, "ticker_id": 4090, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67686000", "ebitda": "-40396000", "netIncome": "-430827000", "grossProfit": "596464000", "depreciation": "None", "totalRevenue": "1333999000", "costOfRevenue": "737535000", "interestIncome": "8892000", "incomeBeforeTax": "-160223000", "interestExpense": "8883000", "operatingIncome": "-67686000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "270604000", "reportedCurrency": "USD", "netInterestIncome": "-8892000", "nonInterestIncome": "None", "operatingExpenses": "664150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "737535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27290000", "sellingGeneralAndAdministrative": "664540000", "netIncomeFromContinuingOperations": "-430827000" }, "balance": { "goodwill": "495162000", "inventory": "1074527000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "4629983000", "longTermDebt": "390049000", "shortTermDebt": "740338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4425000", "reportedCurrency": "USD", "retainedEarnings": "260990000", "totalLiabilities": "3194924000", "otherCurrentAssets": "838336000", "totalCurrentAssets": "2989031000", "currentLongTermDebt": "599682000", "longTermInvestments": "None", "shortTermInvestments": "599830000", "currentNetReceivables": "611520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640952000", "currentAccountsPayable": "664489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "959744000", "shortLongTermDebtTotal": "1688520000", "totalShareholderEquity": "1435059000", "capitalLeaseObligations": "698789000", "otherCurrentLiabilities": "684640000", "totalCurrentLiabilities": "2089467000", "otherNonCurrentLiabilities": "157275000", "totalNonCurrentLiabilities": "1105457000", "cashAndShortTermInvestments": "464648000", "commonStockSharesOutstanding": "424845000", "intangibleAssetsExcludingGoodwill": "4425000", "cashAndCashEquivalentsAtCarryingValue": "464648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35212000", "operatingCashflow": "278057000", "capitalExpenditures": "16117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199976000", "cashflowFromInvestment": "-16117000", "stockBasedCompensation": "10773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333999000, "cost_of_revenue": 737535000, "gross_profit": 596464000, "research_and_development": null, "selling_general_admin": 664540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67686000, "depreciation_amortisation": 27290000, "ebitda": -40396000, "interest_expense": 8883000, "interest_income": null, "other_non_operating": null, "pretax_income": -160223000, "tax_provision": 270604000, "effective_tax_rate": null, "net_income": -430827000, "net_income_continuing_ops": -430827000, "net_income_to_common": -430827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 464648000, "short_term_investments": 599830000, "net_receivables": 611520000, "inventory": 1074527000, "other_current_assets": null, "total_current_assets": 2989031000, "net_ppe": null, "goodwill": 495162000, "intangible_assets": 4425000, "goodwill_and_intangibles": 499587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1640952000, "total_assets": 4629983000, "short_term_debt": 740338000, "accounts_payable": 664489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2089467000, "long_term_debt": 390049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1105457000, "total_liabilities": 3194924000, "total_debt": 1130387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 260990000, "total_equity": 1435059000, "shares_outstanding": 424845000, "operating_cash_flow": 278057000, "stock_based_compensation": 10773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199976000, "free_cash_flow": 294174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67686000", "ebitda": "-40396000", "netIncome": "-430827000", "grossProfit": "596464000", "depreciation": "None", "totalRevenue": "1333999000", "costOfRevenue": "737535000", "interestIncome": "8892000", "incomeBeforeTax": "-160223000", "interestExpense": "8883000", "operatingIncome": "-67686000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "270604000", "reportedCurrency": "USD", "netInterestIncome": "-8892000", "nonInterestIncome": "None", "operatingExpenses": "664150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "737535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27290000", "sellingGeneralAndAdministrative": "664540000", "netIncomeFromContinuingOperations": "-430827000" }, "balance": { "goodwill": "495162000", "inventory": "1074527000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "4629983000", "longTermDebt": "390049000", "shortTermDebt": "740338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4425000", "reportedCurrency": "USD", "retainedEarnings": "260990000", "totalLiabilities": "3194924000", "otherCurrentAssets": "838336000", "totalCurrentAssets": "2989031000", "currentLongTermDebt": "599682000", "longTermInvestments": "None", "shortTermInvestments": "599830000", "currentNetReceivables": "611520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640952000", "currentAccountsPayable": "664489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "959744000", "shortLongTermDebtTotal": "1688520000", "totalShareholderEquity": "1435059000", "capitalLeaseObligations": "698789000", "otherCurrentLiabilities": "684640000", "totalCurrentLiabilities": "2089467000", "otherNonCurrentLiabilities": "157275000", "totalNonCurrentLiabilities": "1105457000", "cashAndShortTermInvestments": "464648000", "commonStockSharesOutstanding": "424845000", "intangibleAssetsExcludingGoodwill": "4425000", "cashAndCashEquivalentsAtCarryingValue": "464648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35212000", "operatingCashflow": "278057000", "capitalExpenditures": "16117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199976000", "cashflowFromInvestment": "-16117000", "stockBasedCompensation": "10773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27290000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1342424000, "cost_of_revenue": 699847000, "gross_profit": 642577000, "ebit": 61209000, "ebitda": 88373000, "pretax_income": 7126000, "tax_provision": 25940000, "net_income": -18814000, "net_income_to_common": -18814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395991000, "total_current_assets": 2943783000, "total_assets": 4899478000, "short_term_debt": 736841000, "long_term_debt": 589783000, "total_debt": 1326624000, "total_liabilities": 3043800000, "total_equity": 1855678000, "shares_outstanding": 428350000, "goodwill_and_intangibles": 499785000 }, "cash_flow": { "operating_cash_flow": -69830000, "capital_expenditure": 20489000, "free_cash_flow": -49341000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345295, "ticker_id": 4090, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61209000", "ebitda": "88373000", "netIncome": "-18814000", "grossProfit": "642577000", "depreciation": "None", "totalRevenue": "1342424000", "costOfRevenue": "699847000", "interestIncome": "8605000", "incomeBeforeTax": "7126000", "interestExpense": "8595000", "operatingIncome": "61209000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25940000", "reportedCurrency": "USD", "netInterestIncome": "-8605000", "nonInterestIncome": "None", "operatingExpenses": "581368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27164000", "sellingGeneralAndAdministrative": "423225000", "netIncomeFromContinuingOperations": "-18814000" }, "balance": { "goodwill": "495027000", "inventory": "1037166000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "4899478000", "longTermDebt": "589783000", "shortTermDebt": "736841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4758000", "reportedCurrency": "USD", "retainedEarnings": "692117000", "totalLiabilities": "3043800000", "otherCurrentAssets": "822150000", "totalCurrentAssets": "2943783000", "currentLongTermDebt": "599439000", "longTermInvestments": "None", "shortTermInvestments": "604065000", "currentNetReceivables": "688476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955695000", "currentAccountsPayable": "470311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "978112000", "shortLongTermDebtTotal": "1899782000", "totalShareholderEquity": "1855678000", "capitalLeaseObligations": "710560000", "otherCurrentLiabilities": "529998000", "totalCurrentLiabilities": "1737150000", "otherNonCurrentLiabilities": "143709000", "totalNonCurrentLiabilities": "1306650000", "cashAndShortTermInvestments": "395991000", "commonStockSharesOutstanding": "428350000", "intangibleAssetsExcludingGoodwill": "4758000", "cashAndCashEquivalentsAtCarryingValue": "395991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18814000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "110152000", "operatingCashflow": "-69830000", "capitalExpenditures": "20489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173159000", "cashflowFromInvestment": "-622224000", "stockBasedCompensation": "12794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1342424000, "cost_of_revenue": 699847000, "gross_profit": 642577000, "research_and_development": null, "selling_general_admin": 423225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61209000, "depreciation_amortisation": 27164000, "ebitda": 88373000, "interest_expense": 8595000, "interest_income": null, "other_non_operating": null, "pretax_income": 7126000, "tax_provision": 25940000, "effective_tax_rate": null, "net_income": -18814000, "net_income_continuing_ops": -18814000, "net_income_to_common": -18814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395991000, "short_term_investments": 604065000, "net_receivables": 688476000, "inventory": 1037166000, "other_current_assets": null, "total_current_assets": 2943783000, "net_ppe": null, "goodwill": 495027000, "intangible_assets": 4758000, "goodwill_and_intangibles": 499785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1955695000, "total_assets": 4899478000, "short_term_debt": 736841000, "accounts_payable": 470311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1737150000, "long_term_debt": 589783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1306650000, "total_liabilities": 3043800000, "total_debt": 1326624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 692117000, "total_equity": 1855678000, "shares_outstanding": 428350000, "operating_cash_flow": -69830000, "stock_based_compensation": 12794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -622224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 173159000, "free_cash_flow": -49341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61209000", "ebitda": "88373000", "netIncome": "-18814000", "grossProfit": "642577000", "depreciation": "None", "totalRevenue": "1342424000", "costOfRevenue": "699847000", "interestIncome": "8605000", "incomeBeforeTax": "7126000", "interestExpense": "8595000", "operatingIncome": "61209000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25940000", "reportedCurrency": "USD", "netInterestIncome": "-8605000", "nonInterestIncome": "None", "operatingExpenses": "581368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27164000", "sellingGeneralAndAdministrative": "423225000", "netIncomeFromContinuingOperations": "-18814000" }, "balance": { "goodwill": "495027000", "inventory": "1037166000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "4899478000", "longTermDebt": "589783000", "shortTermDebt": "736841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4758000", "reportedCurrency": "USD", "retainedEarnings": "692117000", "totalLiabilities": "3043800000", "otherCurrentAssets": "822150000", "totalCurrentAssets": "2943783000", "currentLongTermDebt": "599439000", "longTermInvestments": "None", "shortTermInvestments": "604065000", "currentNetReceivables": "688476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955695000", "currentAccountsPayable": "470311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "978112000", "shortLongTermDebtTotal": "1899782000", "totalShareholderEquity": "1855678000", "capitalLeaseObligations": "710560000", "otherCurrentLiabilities": "529998000", "totalCurrentLiabilities": "1737150000", "otherNonCurrentLiabilities": "143709000", "totalNonCurrentLiabilities": "1306650000", "cashAndShortTermInvestments": "395991000", "commonStockSharesOutstanding": "428350000", "intangibleAssetsExcludingGoodwill": "4758000", "cashAndCashEquivalentsAtCarryingValue": "395991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18814000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "110152000", "operatingCashflow": "-69830000", "capitalExpenditures": "20489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "173159000", "cashflowFromInvestment": "-622224000", "stockBasedCompensation": "12794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27264000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1136965000, "cost_of_revenue": 582291000, "gross_profit": 554674000, "ebit": 298710000, "ebitda": 327691000, "pretax_income": -5270000, "tax_provision": -2658000, "net_income": -2612000, "net_income_to_common": -2612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910985000, "total_current_assets": 2902858000, "total_assets": 4865191000, "short_term_debt": 728396000, "long_term_debt": 389457000, "total_debt": 1117853000, "total_liabilities": 2990762000, "total_equity": 1874429000, "shares_outstanding": 437297000, "goodwill_and_intangibles": 501276000 }, "cash_flow": { "operating_cash_flow": 48852000, "capital_expenditure": 35362000, "free_cash_flow": 84214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345296, "ticker_id": 4090, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298710000", "ebitda": "327691000", "netIncome": "-2612000", "grossProfit": "554674000", "depreciation": "None", "totalRevenue": "1136965000", "costOfRevenue": "582291000", "interestIncome": "4051000", "incomeBeforeTax": "-5270000", "interestExpense": "4042000", "operatingIncome": "298710000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2658000", "reportedCurrency": "USD", "netInterestIncome": "-4051000", "nonInterestIncome": "None", "operatingExpenses": "255964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28981000", "sellingGeneralAndAdministrative": "391828000", "netIncomeFromContinuingOperations": "-2612000" }, "balance": { "goodwill": "496195000", "inventory": "1141829000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4865191000", "longTermDebt": "389457000", "shortTermDebt": "728396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5081000", "reportedCurrency": "USD", "retainedEarnings": "736180000", "totalLiabilities": "2990762000", "otherCurrentAssets": "226308000", "totalCurrentAssets": "2902858000", "currentLongTermDebt": "599757000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962333000", "currentAccountsPayable": "635163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "978134000", "shortLongTermDebtTotal": "1675724000", "totalShareholderEquity": "1874429000", "capitalLeaseObligations": "686510000", "otherCurrentLiabilities": "531816000", "totalCurrentLiabilities": "1895375000", "otherNonCurrentLiabilities": "148059000", "totalNonCurrentLiabilities": "1095387000", "cashAndShortTermInvestments": "910985000", "commonStockSharesOutstanding": "437297000", "intangibleAssetsExcludingGoodwill": "5081000", "cashAndCashEquivalentsAtCarryingValue": "910985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-196568000", "operatingCashflow": "48852000", "capitalExpenditures": "35362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387303000", "cashflowFromInvestment": "-35362000", "stockBasedCompensation": "12219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1136965000, "cost_of_revenue": 582291000, "gross_profit": 554674000, "research_and_development": null, "selling_general_admin": 391828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298710000, "depreciation_amortisation": 28981000, "ebitda": 327691000, "interest_expense": 4042000, "interest_income": null, "other_non_operating": null, "pretax_income": -5270000, "tax_provision": -2658000, "effective_tax_rate": null, "net_income": -2612000, "net_income_continuing_ops": -2612000, "net_income_to_common": -2612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 910985000, "short_term_investments": null, "net_receivables": 623736000, "inventory": 1141829000, "other_current_assets": null, "total_current_assets": 2902858000, "net_ppe": null, "goodwill": 496195000, "intangible_assets": 5081000, "goodwill_and_intangibles": 501276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1962333000, "total_assets": 4865191000, "short_term_debt": 728396000, "accounts_payable": 635163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1895375000, "long_term_debt": 389457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1095387000, "total_liabilities": 2990762000, "total_debt": 1117853000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 736180000, "total_equity": 1874429000, "shares_outstanding": 437297000, "operating_cash_flow": 48852000, "stock_based_compensation": 12219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 387303000, "free_cash_flow": 84214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298710000", "ebitda": "327691000", "netIncome": "-2612000", "grossProfit": "554674000", "depreciation": "None", "totalRevenue": "1136965000", "costOfRevenue": "582291000", "interestIncome": "4051000", "incomeBeforeTax": "-5270000", "interestExpense": "4042000", "operatingIncome": "298710000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2658000", "reportedCurrency": "USD", "netInterestIncome": "-4051000", "nonInterestIncome": "None", "operatingExpenses": "255964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28981000", "sellingGeneralAndAdministrative": "391828000", "netIncomeFromContinuingOperations": "-2612000" }, "balance": { "goodwill": "496195000", "inventory": "1141829000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4865191000", "longTermDebt": "389457000", "shortTermDebt": "728396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5081000", "reportedCurrency": "USD", "retainedEarnings": "736180000", "totalLiabilities": "2990762000", "otherCurrentAssets": "226308000", "totalCurrentAssets": "2902858000", "currentLongTermDebt": "599757000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962333000", "currentAccountsPayable": "635163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "978134000", "shortLongTermDebtTotal": "1675724000", "totalShareholderEquity": "1874429000", "capitalLeaseObligations": "686510000", "otherCurrentLiabilities": "531816000", "totalCurrentLiabilities": "1895375000", "otherNonCurrentLiabilities": "148059000", "totalNonCurrentLiabilities": "1095387000", "cashAndShortTermInvestments": "910985000", "commonStockSharesOutstanding": "437297000", "intangibleAssetsExcludingGoodwill": "5081000", "cashAndCashEquivalentsAtCarryingValue": "910985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-196568000", "operatingCashflow": "48852000", "capitalExpenditures": "35362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387303000", "cashflowFromInvestment": "-35362000", "stockBasedCompensation": "12219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28981000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1178046000, "cost_of_revenue": 628081000, "gross_profit": 549965000, "ebit": -48068000, "ebitda": -9050000, "pretax_income": -79655000, "tax_provision": -12198000, "net_income": -67457000, "net_income_to_common": -67457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 501361000, "total_current_assets": 2329097000, "total_assets": 4300871000, "short_term_debt": 130050000, "long_term_debt": 595125000, "total_debt": 725175000, "total_liabilities": 2410593000, "total_equity": 1890278000, "shares_outstanding": 435685000, "goodwill_and_intangibles": 492856000 }, "cash_flow": { "operating_cash_flow": -202199000, "capital_expenditure": 28824000, "free_cash_flow": -173375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345297, "ticker_id": 4090, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48068000", "ebitda": "-9050000", "netIncome": "-67457000", "grossProfit": "549965000", "depreciation": "None", "totalRevenue": "1178046000", "costOfRevenue": "628081000", "interestIncome": "3321000", "incomeBeforeTax": "-79655000", "interestExpense": "3312000", "operatingIncome": "-48068000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12198000", "reportedCurrency": "USD", "netInterestIncome": "-3321000", "nonInterestIncome": "None", "operatingExpenses": "598033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "628081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39018000", "sellingGeneralAndAdministrative": "12840000", "netIncomeFromContinuingOperations": "-67457000" }, "balance": { "goodwill": "487632000", "inventory": "945836000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4300871000", "longTermDebt": "595125000", "shortTermDebt": "130050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5224000", "reportedCurrency": "USD", "retainedEarnings": "746277000", "totalLiabilities": "2410593000", "otherCurrentAssets": "206078000", "totalCurrentAssets": "2329097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971774000", "currentAccountsPayable": "429944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029488000", "shortLongTermDebtTotal": "1299452000", "totalShareholderEquity": "1890278000", "capitalLeaseObligations": "704327000", "otherCurrentLiabilities": "522841000", "totalCurrentLiabilities": "1109143000", "otherNonCurrentLiabilities": "132048000", "totalNonCurrentLiabilities": "1301450000", "cashAndShortTermInvestments": "501361000", "commonStockSharesOutstanding": "435685000", "intangibleAssetsExcludingGoodwill": "5224000", "cashAndCashEquivalentsAtCarryingValue": "501361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67457000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "160303000", "operatingCashflow": "-202199000", "capitalExpenditures": "28824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26351000", "cashflowFromInvestment": "-27156000", "stockBasedCompensation": "12180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1178046000, "cost_of_revenue": 628081000, "gross_profit": 549965000, "research_and_development": null, "selling_general_admin": 12840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48068000, "depreciation_amortisation": 39018000, "ebitda": -9050000, "interest_expense": 3312000, "interest_income": null, "other_non_operating": null, "pretax_income": -79655000, "tax_provision": -12198000, "effective_tax_rate": null, "net_income": -67457000, "net_income_continuing_ops": -67457000, "net_income_to_common": -67457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 501361000, "short_term_investments": null, "net_receivables": 675822000, "inventory": 945836000, "other_current_assets": null, "total_current_assets": 2329097000, "net_ppe": null, "goodwill": 487632000, "intangible_assets": 5224000, "goodwill_and_intangibles": 492856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1971774000, "total_assets": 4300871000, "short_term_debt": 130050000, "accounts_payable": 429944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1109143000, "long_term_debt": 595125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1301450000, "total_liabilities": 2410593000, "total_debt": 725175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 746277000, "total_equity": 1890278000, "shares_outstanding": 435685000, "operating_cash_flow": -202199000, "stock_based_compensation": 12180000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27156000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26351000, "free_cash_flow": -173375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48068000", "ebitda": "-9050000", "netIncome": "-67457000", "grossProfit": "549965000", "depreciation": "None", "totalRevenue": "1178046000", "costOfRevenue": "628081000", "interestIncome": "3321000", "incomeBeforeTax": "-79655000", "interestExpense": "3312000", "operatingIncome": "-48068000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12198000", "reportedCurrency": "USD", "netInterestIncome": "-3321000", "nonInterestIncome": "None", "operatingExpenses": "598033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "628081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39018000", "sellingGeneralAndAdministrative": "12840000", "netIncomeFromContinuingOperations": "-67457000" }, "balance": { "goodwill": "487632000", "inventory": "945836000", "commonStock": "141000", "currentDebt": "None", "investments": "None", "totalAssets": "4300871000", "longTermDebt": "595125000", "shortTermDebt": "130050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5224000", "reportedCurrency": "USD", "retainedEarnings": "746277000", "totalLiabilities": "2410593000", "otherCurrentAssets": "206078000", "totalCurrentAssets": "2329097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "675822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1971774000", "currentAccountsPayable": "429944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1029488000", "shortLongTermDebtTotal": "1299452000", "totalShareholderEquity": "1890278000", "capitalLeaseObligations": "704327000", "otherCurrentLiabilities": "522841000", "totalCurrentLiabilities": "1109143000", "otherNonCurrentLiabilities": "132048000", "totalNonCurrentLiabilities": "1301450000", "cashAndShortTermInvestments": "501361000", "commonStockSharesOutstanding": "435685000", "intangibleAssetsExcludingGoodwill": "5224000", "cashAndCashEquivalentsAtCarryingValue": "501361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67457000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "160303000", "operatingCashflow": "-202199000", "capitalExpenditures": "28824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26351000", "cashflowFromInvestment": "-27156000", "stockBasedCompensation": "12180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39018000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1401776000, "cost_of_revenue": 735955000, "gross_profit": 665821000, "ebit": 56920000, "ebitda": 88141000, "pretax_income": 7529000, "tax_provision": 6295000, "net_income": 1234000, "net_income_to_common": 1234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 726877000, "total_current_assets": 2690993000, "total_assets": 4630965000, "short_term_debt": 127930000, "long_term_debt": 595188000, "total_debt": 723118000, "total_liabilities": 2646242000, "total_equity": 1984723000, "shares_outstanding": 435685000, "goodwill_and_intangibles": 490078000 }, "cash_flow": { "operating_cash_flow": 311289000, "capital_expenditure": 48357000, "free_cash_flow": 359646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345299, "ticker_id": 4090, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56920000", "ebitda": "88141000", "netIncome": "1234000", "grossProfit": "665821000", "depreciation": "None", "totalRevenue": "1401776000", "costOfRevenue": "735955000", "interestIncome": "3391000", "incomeBeforeTax": "7529000", "interestExpense": "3382000", "operatingIncome": "56920000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6295000", "reportedCurrency": "USD", "netInterestIncome": "-3391000", "nonInterestIncome": "None", "operatingExpenses": "608901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31221000", "sellingGeneralAndAdministrative": "584682000", "netIncomeFromContinuingOperations": "1234000" }, "balance": { "goodwill": "484546000", "inventory": "1100530000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4630965000", "longTermDebt": "595188000", "shortTermDebt": "127930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5532000", "reportedCurrency": "USD", "retainedEarnings": "840288000", "totalLiabilities": "2646242000", "otherCurrentAssets": "248119000", "totalCurrentAssets": "2690993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939972000", "currentAccountsPayable": "657152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1042411000", "shortLongTermDebtTotal": "1305138000", "totalShareholderEquity": "1984723000", "capitalLeaseObligations": "709950000", "otherCurrentLiabilities": "555934000", "totalCurrentLiabilities": "1341016000", "otherNonCurrentLiabilities": "128018000", "totalNonCurrentLiabilities": "1305226000", "cashAndShortTermInvestments": "726877000", "commonStockSharesOutstanding": "435685000", "intangibleAssetsExcludingGoodwill": "5532000", "cashAndCashEquivalentsAtCarryingValue": "726877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5304000", "operatingCashflow": "311289000", "capitalExpenditures": "48357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25063000", "cashflowFromInvestment": "-55903000", "stockBasedCompensation": "12326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1401776000, "cost_of_revenue": 735955000, "gross_profit": 665821000, "research_and_development": null, "selling_general_admin": 584682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56920000, "depreciation_amortisation": 31221000, "ebitda": 88141000, "interest_expense": 3382000, "interest_income": null, "other_non_operating": null, "pretax_income": 7529000, "tax_provision": 6295000, "effective_tax_rate": null, "net_income": 1234000, "net_income_continuing_ops": 1234000, "net_income_to_common": 1234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 726877000, "short_term_investments": null, "net_receivables": 615467000, "inventory": 1100530000, "other_current_assets": null, "total_current_assets": 2690993000, "net_ppe": null, "goodwill": 484546000, "intangible_assets": 5532000, "goodwill_and_intangibles": 490078000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1939972000, "total_assets": 4630965000, "short_term_debt": 127930000, "accounts_payable": 657152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1341016000, "long_term_debt": 595188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305226000, "total_liabilities": 2646242000, "total_debt": 723118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 840288000, "total_equity": 1984723000, "shares_outstanding": 435685000, "operating_cash_flow": 311289000, "stock_based_compensation": 12326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25063000, "free_cash_flow": 359646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56920000", "ebitda": "88141000", "netIncome": "1234000", "grossProfit": "665821000", "depreciation": "None", "totalRevenue": "1401776000", "costOfRevenue": "735955000", "interestIncome": "3391000", "incomeBeforeTax": "7529000", "interestExpense": "3382000", "operatingIncome": "56920000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6295000", "reportedCurrency": "USD", "netInterestIncome": "-3391000", "nonInterestIncome": "None", "operatingExpenses": "608901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31221000", "sellingGeneralAndAdministrative": "584682000", "netIncomeFromContinuingOperations": "1234000" }, "balance": { "goodwill": "484546000", "inventory": "1100530000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4630965000", "longTermDebt": "595188000", "shortTermDebt": "127930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5532000", "reportedCurrency": "USD", "retainedEarnings": "840288000", "totalLiabilities": "2646242000", "otherCurrentAssets": "248119000", "totalCurrentAssets": "2690993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "615467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939972000", "currentAccountsPayable": "657152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1042411000", "shortLongTermDebtTotal": "1305138000", "totalShareholderEquity": "1984723000", "capitalLeaseObligations": "709950000", "otherCurrentLiabilities": "555934000", "totalCurrentLiabilities": "1341016000", "otherNonCurrentLiabilities": "128018000", "totalNonCurrentLiabilities": "1305226000", "cashAndShortTermInvestments": "726877000", "commonStockSharesOutstanding": "435685000", "intangibleAssetsExcludingGoodwill": "5532000", "cashAndCashEquivalentsAtCarryingValue": "726877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1234000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5304000", "operatingCashflow": "311289000", "capitalExpenditures": "48357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25063000", "cashflowFromInvestment": "-55903000", "stockBasedCompensation": "12326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31221000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1402252000, "cost_of_revenue": 703701000, "gross_profit": 698551000, "ebit": 179111000, "ebitda": 211946000, "pretax_income": 168246000, "tax_provision": -2136000, "net_income": 170382000, "net_income_to_common": 170382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530701000, "total_current_assets": 2569736000, "total_assets": 4494593000, "short_term_debt": 135691000, "long_term_debt": 594592000, "total_debt": 730283000, "total_liabilities": 2509392000, "total_equity": 1985201000, "shares_outstanding": 435693000, "goodwill_and_intangibles": 501121000 }, "cash_flow": { "operating_cash_flow": -321384000, "capital_expenditure": 45822000, "free_cash_flow": -275562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345300, "ticker_id": 4090, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179111000", "ebitda": "211946000", "netIncome": "170382000", "grossProfit": "698551000", "depreciation": "None", "totalRevenue": "1402252000", "costOfRevenue": "703701000", "interestIncome": "1747000", "incomeBeforeTax": "168246000", "interestExpense": "1738000", "operatingIncome": "179111000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2136000", "reportedCurrency": "USD", "netInterestIncome": "-1747000", "nonInterestIncome": "None", "operatingExpenses": "519440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32835000", "sellingGeneralAndAdministrative": "519840000", "netIncomeFromContinuingOperations": "170382000" }, "balance": { "goodwill": "495029000", "inventory": "1105884000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "4494593000", "longTermDebt": "594592000", "shortTermDebt": "135691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6092000", "reportedCurrency": "USD", "retainedEarnings": "864027000", "totalLiabilities": "2509392000", "otherCurrentAssets": "210109000", "totalCurrentAssets": "2569736000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1924857000", "currentAccountsPayable": "562582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1092786000", "shortLongTermDebtTotal": "1331780000", "totalShareholderEquity": "1985201000", "capitalLeaseObligations": "737188000", "otherCurrentLiabilities": "482856000", "totalCurrentLiabilities": "1181129000", "otherNonCurrentLiabilities": "132174000", "totalNonCurrentLiabilities": "1328263000", "cashAndShortTermInvestments": "530701000", "commonStockSharesOutstanding": "435693000", "intangibleAssetsExcludingGoodwill": "6092000", "cashAndCashEquivalentsAtCarryingValue": "530701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "18565000", "operatingCashflow": "-321384000", "capitalExpenditures": "45822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1172000", "cashflowFromInvestment": "-47610000", "stockBasedCompensation": "12168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1402252000, "cost_of_revenue": 703701000, "gross_profit": 698551000, "research_and_development": null, "selling_general_admin": 519840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179111000, "depreciation_amortisation": 32835000, "ebitda": 211946000, "interest_expense": 1738000, "interest_income": null, "other_non_operating": null, "pretax_income": 168246000, "tax_provision": -2136000, "effective_tax_rate": null, "net_income": 170382000, "net_income_continuing_ops": 170382000, "net_income_to_common": 170382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530701000, "short_term_investments": null, "net_receivables": 723042000, "inventory": 1105884000, "other_current_assets": null, "total_current_assets": 2569736000, "net_ppe": null, "goodwill": 495029000, "intangible_assets": 6092000, "goodwill_and_intangibles": 501121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1924857000, "total_assets": 4494593000, "short_term_debt": 135691000, "accounts_payable": 562582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1181129000, "long_term_debt": 594592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1328263000, "total_liabilities": 2509392000, "total_debt": 730283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 864027000, "total_equity": 1985201000, "shares_outstanding": 435693000, "operating_cash_flow": -321384000, "stock_based_compensation": 12168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1172000, "free_cash_flow": -275562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179111000", "ebitda": "211946000", "netIncome": "170382000", "grossProfit": "698551000", "depreciation": "None", "totalRevenue": "1402252000", "costOfRevenue": "703701000", "interestIncome": "1747000", "incomeBeforeTax": "168246000", "interestExpense": "1738000", "operatingIncome": "179111000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2136000", "reportedCurrency": "USD", "netInterestIncome": "-1747000", "nonInterestIncome": "None", "operatingExpenses": "519440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "703701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32835000", "sellingGeneralAndAdministrative": "519840000", "netIncomeFromContinuingOperations": "170382000" }, "balance": { "goodwill": "495029000", "inventory": "1105884000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "4494593000", "longTermDebt": "594592000", "shortTermDebt": "135691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6092000", "reportedCurrency": "USD", "retainedEarnings": "864027000", "totalLiabilities": "2509392000", "otherCurrentAssets": "210109000", "totalCurrentAssets": "2569736000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "723042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1924857000", "currentAccountsPayable": "562582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1092786000", "shortLongTermDebtTotal": "1331780000", "totalShareholderEquity": "1985201000", "capitalLeaseObligations": "737188000", "otherCurrentLiabilities": "482856000", "totalCurrentLiabilities": "1181129000", "otherNonCurrentLiabilities": "132174000", "totalNonCurrentLiabilities": "1328263000", "cashAndShortTermInvestments": "530701000", "commonStockSharesOutstanding": "435693000", "intangibleAssetsExcludingGoodwill": "6092000", "cashAndCashEquivalentsAtCarryingValue": "530701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "18565000", "operatingCashflow": "-321384000", "capitalExpenditures": "45822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1172000", "cashflowFromInvestment": "-47610000", "stockBasedCompensation": "12168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32735000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1183590000, "cost_of_revenue": 624551000, "gross_profit": 559039000, "ebit": -3878000, "ebitda": 28952000, "pretax_income": -300277000, "tax_provision": 5149000, "net_income": -305426000, "net_income_to_common": -305426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 884552000, "total_current_assets": 2967986000, "total_assets": 4860511000, "short_term_debt": 134976000, "long_term_debt": 595384000, "total_debt": 730360000, "total_liabilities": 3043939000, "total_equity": 1816572000, "shares_outstanding": 435693000, "goodwill_and_intangibles": 482531000 }, "cash_flow": { "operating_cash_flow": 152975000, "capital_expenditure": 45681000, "free_cash_flow": 198656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345301, "ticker_id": 4090, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3878000", "ebitda": "28952000", "netIncome": "-305426000", "grossProfit": "559039000", "depreciation": "None", "totalRevenue": "1183590000", "costOfRevenue": "624551000", "interestIncome": "None", "incomeBeforeTax": "-300277000", "interestExpense": "2344000", "operatingIncome": "-3878000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5149000", "reportedCurrency": "USD", "netInterestIncome": "2344000", "nonInterestIncome": "None", "operatingExpenses": "562917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32830000", "sellingGeneralAndAdministrative": "837317000", "netIncomeFromContinuingOperations": "-305426000" }, "balance": { "goodwill": "476098000", "inventory": "1119599000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "4860511000", "longTermDebt": "595384000", "shortTermDebt": "134976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6433000", "reportedCurrency": "USD", "retainedEarnings": "694100000", "totalLiabilities": "3043939000", "otherCurrentAssets": "279140000", "totalCurrentAssets": "2967986000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "684695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1892525000", "currentAccountsPayable": "697983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342776000", "totalShareholderEquity": "1816572000", "capitalLeaseObligations": "747392000", "otherCurrentLiabilities": "885332000", "totalCurrentLiabilities": "1718291000", "otherNonCurrentLiabilities": "117848000", "totalNonCurrentLiabilities": "1325648000", "cashAndShortTermInvestments": "884552000", "commonStockSharesOutstanding": "435693000", "intangibleAssetsExcludingGoodwill": "6433000", "cashAndCashEquivalentsAtCarryingValue": "884552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-305426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-162623000", "operatingCashflow": "152975000", "capitalExpenditures": "45681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128220000", "cashflowFromInvestment": "4319000", "stockBasedCompensation": "15924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1183590000, "cost_of_revenue": 624551000, "gross_profit": 559039000, "research_and_development": null, "selling_general_admin": 837317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3878000, "depreciation_amortisation": 32830000, "ebitda": 28952000, "interest_expense": 2344000, "interest_income": null, "other_non_operating": null, "pretax_income": -300277000, "tax_provision": 5149000, "effective_tax_rate": null, "net_income": -305426000, "net_income_continuing_ops": -305426000, "net_income_to_common": -305426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 884552000, "short_term_investments": null, "net_receivables": 684695000, "inventory": 1119599000, "other_current_assets": null, "total_current_assets": 2967986000, "net_ppe": null, "goodwill": 476098000, "intangible_assets": 6433000, "goodwill_and_intangibles": 482531000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1892525000, "total_assets": 4860511000, "short_term_debt": 134976000, "accounts_payable": 697983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1718291000, "long_term_debt": 595384000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1325648000, "total_liabilities": 3043939000, "total_debt": 730360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 694100000, "total_equity": 1816572000, "shares_outstanding": 435693000, "operating_cash_flow": 152975000, "stock_based_compensation": 15924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128220000, "free_cash_flow": 198656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3878000", "ebitda": "28952000", "netIncome": "-305426000", "grossProfit": "559039000", "depreciation": "None", "totalRevenue": "1183590000", "costOfRevenue": "624551000", "interestIncome": "None", "incomeBeforeTax": "-300277000", "interestExpense": "2344000", "operatingIncome": "-3878000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5149000", "reportedCurrency": "USD", "netInterestIncome": "2344000", "nonInterestIncome": "None", "operatingExpenses": "562917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32830000", "sellingGeneralAndAdministrative": "837317000", "netIncomeFromContinuingOperations": "-305426000" }, "balance": { "goodwill": "476098000", "inventory": "1119599000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "4860511000", "longTermDebt": "595384000", "shortTermDebt": "134976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6433000", "reportedCurrency": "USD", "retainedEarnings": "694100000", "totalLiabilities": "3043939000", "otherCurrentAssets": "279140000", "totalCurrentAssets": "2967986000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "684695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1892525000", "currentAccountsPayable": "697983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1342776000", "totalShareholderEquity": "1816572000", "capitalLeaseObligations": "747392000", "otherCurrentLiabilities": "885332000", "totalCurrentLiabilities": "1718291000", "otherNonCurrentLiabilities": "117848000", "totalNonCurrentLiabilities": "1325648000", "cashAndShortTermInvestments": "884552000", "commonStockSharesOutstanding": "435693000", "intangibleAssetsExcludingGoodwill": "6433000", "cashAndCashEquivalentsAtCarryingValue": "884552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-305426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-162623000", "operatingCashflow": "152975000", "capitalExpenditures": "45681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128220000", "cashflowFromInvestment": "4319000", "stockBasedCompensation": "15924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32830000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1333506000, "cost_of_revenue": 726867000, "gross_profit": 606639000, "ebit": -4784000, "ebitda": 31121000, "pretax_income": -4759000, "tax_provision": -11327000, "net_income": 6568000, "net_income_to_common": 6568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 858691000, "total_current_assets": 2863682000, "total_assets": 4760734000, "short_term_debt": 220250000, "long_term_debt": 594873000, "total_debt": 815123000, "total_liabilities": 2607448000, "total_equity": 2153286000, "shares_outstanding": 449723000, "goodwill_and_intangibles": 485302000 }, "cash_flow": { "operating_cash_flow": -139148000, "capital_expenditure": 17537000, "free_cash_flow": -121611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345302, "ticker_id": 4090, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4784000", "ebitda": "31121000", "netIncome": "6568000", "grossProfit": "606639000", "depreciation": "None", "totalRevenue": "1333506000", "costOfRevenue": "726867000", "interestIncome": "None", "incomeBeforeTax": "-4759000", "interestExpense": "616000", "operatingIncome": "3889000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11327000", "reportedCurrency": "USD", "netInterestIncome": "2478000", "nonInterestIncome": "None", "operatingExpenses": "602750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35905000", "sellingGeneralAndAdministrative": "9599000", "netIncomeFromContinuingOperations": "-264000" }, "balance": { "goodwill": "478302000", "inventory": "958495000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "4760734000", "longTermDebt": "594873000", "shortTermDebt": "220250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1048411000", "totalLiabilities": "2607448000", "otherCurrentAssets": "289157000", "totalCurrentAssets": "2863682000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "757339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897052000", "currentAccountsPayable": "483731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442788000", "totalShareholderEquity": "2153286000", "capitalLeaseObligations": "766996000", "otherCurrentLiabilities": "461480000", "totalCurrentLiabilities": "1165461000", "otherNonCurrentLiabilities": "219449000", "totalNonCurrentLiabilities": "1441987000", "cashAndShortTermInvestments": "858691000", "commonStockSharesOutstanding": "449723000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "858691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "145084000", "operatingCashflow": "-139148000", "capitalExpenditures": "17537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3705000", "cashflowFromInvestment": "-17537000", "stockBasedCompensation": "9835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333506000, "cost_of_revenue": 726867000, "gross_profit": 606639000, "research_and_development": null, "selling_general_admin": 9599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4784000, "depreciation_amortisation": 35905000, "ebitda": 31121000, "interest_expense": 616000, "interest_income": null, "other_non_operating": null, "pretax_income": -4759000, "tax_provision": -11327000, "effective_tax_rate": null, "net_income": 6568000, "net_income_continuing_ops": -264000, "net_income_to_common": 6568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 858691000, "short_term_investments": null, "net_receivables": 757339000, "inventory": 958495000, "other_current_assets": null, "total_current_assets": 2863682000, "net_ppe": null, "goodwill": 478302000, "intangible_assets": 7000000, "goodwill_and_intangibles": 485302000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897052000, "total_assets": 4760734000, "short_term_debt": 220250000, "accounts_payable": 483731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165461000, "long_term_debt": 594873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441987000, "total_liabilities": 2607448000, "total_debt": 815123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1048411000, "total_equity": 2153286000, "shares_outstanding": 449723000, "operating_cash_flow": -139148000, "stock_based_compensation": 9835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3705000, "free_cash_flow": -121611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4784000", "ebitda": "31121000", "netIncome": "6568000", "grossProfit": "606639000", "depreciation": "None", "totalRevenue": "1333506000", "costOfRevenue": "726867000", "interestIncome": "None", "incomeBeforeTax": "-4759000", "interestExpense": "616000", "operatingIncome": "3889000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11327000", "reportedCurrency": "USD", "netInterestIncome": "2478000", "nonInterestIncome": "None", "operatingExpenses": "602750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35905000", "sellingGeneralAndAdministrative": "9599000", "netIncomeFromContinuingOperations": "-264000" }, "balance": { "goodwill": "478302000", "inventory": "958495000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "4760734000", "longTermDebt": "594873000", "shortTermDebt": "220250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "1048411000", "totalLiabilities": "2607448000", "otherCurrentAssets": "289157000", "totalCurrentAssets": "2863682000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "757339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897052000", "currentAccountsPayable": "483731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442788000", "totalShareholderEquity": "2153286000", "capitalLeaseObligations": "766996000", "otherCurrentLiabilities": "461480000", "totalCurrentLiabilities": "1165461000", "otherNonCurrentLiabilities": "219449000", "totalNonCurrentLiabilities": "1441987000", "cashAndShortTermInvestments": "858691000", "commonStockSharesOutstanding": "449723000", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "858691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-264000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "145084000", "operatingCashflow": "-139148000", "capitalExpenditures": "17537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3705000", "cashflowFromInvestment": "-17537000", "stockBasedCompensation": "9835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35905000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1482628000, "cost_of_revenue": 817354000, "gross_profit": 665274000, "ebit": 119327000, "ebitda": 153153000, "pretax_income": 119322000, "tax_provision": 8569000, "net_income": 110753000, "net_income_to_common": 110753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1040090000, "total_current_assets": 3122816000, "total_assets": 5044506000, "short_term_debt": 224344000, "long_term_debt": 595124000, "total_debt": 819468000, "total_liabilities": 2871486000, "total_equity": 2173020000, "shares_outstanding": 448435000, "goodwill_and_intangibles": 489575000 }, "cash_flow": { "operating_cash_flow": 437635000, "capital_expenditure": 57412000, "free_cash_flow": 495047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345304, "ticker_id": 4090, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119327000", "ebitda": "153153000", "netIncome": "110753000", "grossProfit": "665274000", "depreciation": "None", "totalRevenue": "1482628000", "costOfRevenue": "817354000", "interestIncome": "None", "incomeBeforeTax": "119322000", "interestExpense": "202000", "operatingIncome": "66444000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8569000", "reportedCurrency": "USD", "netInterestIncome": "-211000", "nonInterestIncome": "None", "operatingExpenses": "598830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "817354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33826000", "sellingGeneralAndAdministrative": "581661000", "netIncomeFromContinuingOperations": "114143000" }, "balance": { "goodwill": "481573000", "inventory": "1104027000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "5044506000", "longTermDebt": "595124000", "shortTermDebt": "224344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8002000", "reportedCurrency": "USD", "retainedEarnings": "1084666000", "totalLiabilities": "2871486000", "otherCurrentAssets": "287153000", "totalCurrentAssets": "3122816000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921690000", "currentAccountsPayable": "699431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1473684000", "totalShareholderEquity": "2173020000", "capitalLeaseObligations": "797641000", "otherCurrentLiabilities": "542407000", "totalCurrentLiabilities": "1466182000", "otherNonCurrentLiabilities": "155964000", "totalNonCurrentLiabilities": "1405304000", "cashAndShortTermInvestments": "1040090000", "commonStockSharesOutstanding": "448435000", "intangibleAssetsExcludingGoodwill": "8002000", "cashAndCashEquivalentsAtCarryingValue": "1040090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "41366000", "operatingCashflow": "437635000", "capitalExpenditures": "57412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24448000", "cashflowFromInvestment": "-48652000", "stockBasedCompensation": "9806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1482628000, "cost_of_revenue": 817354000, "gross_profit": 665274000, "research_and_development": null, "selling_general_admin": 581661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119327000, "depreciation_amortisation": 33826000, "ebitda": 153153000, "interest_expense": 202000, "interest_income": null, "other_non_operating": null, "pretax_income": 119322000, "tax_provision": 8569000, "effective_tax_rate": null, "net_income": 110753000, "net_income_continuing_ops": 114143000, "net_income_to_common": 110753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1040090000, "short_term_investments": null, "net_receivables": 691546000, "inventory": 1104027000, "other_current_assets": null, "total_current_assets": 3122816000, "net_ppe": null, "goodwill": 481573000, "intangible_assets": 8002000, "goodwill_and_intangibles": 489575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1921690000, "total_assets": 5044506000, "short_term_debt": 224344000, "accounts_payable": 699431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466182000, "long_term_debt": 595124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1405304000, "total_liabilities": 2871486000, "total_debt": 819468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084666000, "total_equity": 2173020000, "shares_outstanding": 448435000, "operating_cash_flow": 437635000, "stock_based_compensation": 9806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24448000, "free_cash_flow": 495047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119327000", "ebitda": "153153000", "netIncome": "110753000", "grossProfit": "665274000", "depreciation": "None", "totalRevenue": "1482628000", "costOfRevenue": "817354000", "interestIncome": "None", "incomeBeforeTax": "119322000", "interestExpense": "202000", "operatingIncome": "66444000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8569000", "reportedCurrency": "USD", "netInterestIncome": "-211000", "nonInterestIncome": "None", "operatingExpenses": "598830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "817354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33826000", "sellingGeneralAndAdministrative": "581661000", "netIncomeFromContinuingOperations": "114143000" }, "balance": { "goodwill": "481573000", "inventory": "1104027000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "5044506000", "longTermDebt": "595124000", "shortTermDebt": "224344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8002000", "reportedCurrency": "USD", "retainedEarnings": "1084666000", "totalLiabilities": "2871486000", "otherCurrentAssets": "287153000", "totalCurrentAssets": "3122816000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "691546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921690000", "currentAccountsPayable": "699431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1473684000", "totalShareholderEquity": "2173020000", "capitalLeaseObligations": "797641000", "otherCurrentLiabilities": "542407000", "totalCurrentLiabilities": "1466182000", "otherNonCurrentLiabilities": "155964000", "totalNonCurrentLiabilities": "1405304000", "cashAndShortTermInvestments": "1040090000", "commonStockSharesOutstanding": "448435000", "intangibleAssetsExcludingGoodwill": "8002000", "cashAndCashEquivalentsAtCarryingValue": "1040090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "41366000", "operatingCashflow": "437635000", "capitalExpenditures": "57412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24448000", "cashflowFromInvestment": "-48652000", "stockBasedCompensation": "9806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38398000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1565603000, "cost_of_revenue": 819074000, "gross_profit": 746529000, "ebit": 133360000, "ebitda": 167052000, "pretax_income": 133147000, "tax_provision": 28436000, "net_income": 104711000, "net_income_to_common": 104711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655866000, "total_current_assets": 2871760000, "total_assets": 4746553000, "short_term_debt": 219529000, "long_term_debt": 594655000, "total_debt": 814184000, "total_liabilities": 2656811000, "total_equity": 2089742000, "shares_outstanding": 453715000, "goodwill_and_intangibles": 482572000 }, "cash_flow": { "operating_cash_flow": 63212000, "capital_expenditure": 44553000, "free_cash_flow": 107765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345306, "ticker_id": 4090, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133360000", "ebitda": "167052000", "netIncome": "104711000", "grossProfit": "746529000", "depreciation": "None", "totalRevenue": "1565603000", "costOfRevenue": "819074000", "interestIncome": "373000", "incomeBeforeTax": "133147000", "interestExpense": "364000", "operatingIncome": "137879000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28436000", "reportedCurrency": "USD", "netInterestIncome": "-373000", "nonInterestIncome": "None", "operatingExpenses": "608650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33692000", "sellingGeneralAndAdministrative": "605836000", "netIncomeFromContinuingOperations": "109614000" }, "balance": { "goodwill": "474443000", "inventory": "1143872000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "4746553000", "longTermDebt": "594655000", "shortTermDebt": "219529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8129000", "reportedCurrency": "USD", "retainedEarnings": "994110000", "totalLiabilities": "2656811000", "otherCurrentAssets": "266825000", "totalCurrentAssets": "2871760000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874793000", "currentAccountsPayable": "542309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1137014000", "shortLongTermDebtTotal": "1471735000", "totalShareholderEquity": "2089742000", "capitalLeaseObligations": "796161000", "otherCurrentLiabilities": "521266000", "totalCurrentLiabilities": "1283104000", "otherNonCurrentLiabilities": "121501000", "totalNonCurrentLiabilities": "1373707000", "cashAndShortTermInvestments": "655866000", "commonStockSharesOutstanding": "453715000", "intangibleAssetsExcludingGoodwill": "8129000", "cashAndCashEquivalentsAtCarryingValue": "655866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "173483000", "operatingCashflow": "63212000", "capitalExpenditures": "44553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49303000", "cashflowFromInvestment": "-44553000", "stockBasedCompensation": "11580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1565603000, "cost_of_revenue": 819074000, "gross_profit": 746529000, "research_and_development": null, "selling_general_admin": 605836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133360000, "depreciation_amortisation": 33692000, "ebitda": 167052000, "interest_expense": 364000, "interest_income": null, "other_non_operating": null, "pretax_income": 133147000, "tax_provision": 28436000, "effective_tax_rate": null, "net_income": 104711000, "net_income_continuing_ops": 109614000, "net_income_to_common": 104711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655866000, "short_term_investments": null, "net_receivables": 805197000, "inventory": 1143872000, "other_current_assets": null, "total_current_assets": 2871760000, "net_ppe": null, "goodwill": 474443000, "intangible_assets": 8129000, "goodwill_and_intangibles": 482572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1874793000, "total_assets": 4746553000, "short_term_debt": 219529000, "accounts_payable": 542309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1283104000, "long_term_debt": 594655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1373707000, "total_liabilities": 2656811000, "total_debt": 814184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 994110000, "total_equity": 2089742000, "shares_outstanding": 453715000, "operating_cash_flow": 63212000, "stock_based_compensation": 11580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49303000, "free_cash_flow": 107765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133360000", "ebitda": "167052000", "netIncome": "104711000", "grossProfit": "746529000", "depreciation": "None", "totalRevenue": "1565603000", "costOfRevenue": "819074000", "interestIncome": "373000", "incomeBeforeTax": "133147000", "interestExpense": "364000", "operatingIncome": "137879000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "28436000", "reportedCurrency": "USD", "netInterestIncome": "-373000", "nonInterestIncome": "None", "operatingExpenses": "608650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33692000", "sellingGeneralAndAdministrative": "605836000", "netIncomeFromContinuingOperations": "109614000" }, "balance": { "goodwill": "474443000", "inventory": "1143872000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "4746553000", "longTermDebt": "594655000", "shortTermDebt": "219529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8129000", "reportedCurrency": "USD", "retainedEarnings": "994110000", "totalLiabilities": "2656811000", "otherCurrentAssets": "266825000", "totalCurrentAssets": "2871760000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874793000", "currentAccountsPayable": "542309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1137014000", "shortLongTermDebtTotal": "1471735000", "totalShareholderEquity": "2089742000", "capitalLeaseObligations": "796161000", "otherCurrentLiabilities": "521266000", "totalCurrentLiabilities": "1283104000", "otherNonCurrentLiabilities": "121501000", "totalNonCurrentLiabilities": "1373707000", "cashAndShortTermInvestments": "655866000", "commonStockSharesOutstanding": "453715000", "intangibleAssetsExcludingGoodwill": "8129000", "cashAndCashEquivalentsAtCarryingValue": "655866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "173483000", "operatingCashflow": "63212000", "capitalExpenditures": "44553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49303000", "cashflowFromInvestment": "-44553000", "stockBasedCompensation": "11580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35008000", "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": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "income_statement": { "revenue": 1312490000, "cost_of_revenue": 705576000, "gross_profit": 606914000, "ebit": 16354000, "ebitda": 51049000, "pretax_income": 14338000, "tax_provision": 4328000, "net_income": 10010000, "net_income_to_common": 10010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 703591000, "total_current_assets": 2984218000, "total_assets": 4867160000, "short_term_debt": 220797000, "long_term_debt": 594107000, "total_debt": 814904000, "total_liabilities": 2861750000, "total_equity": 2005410000, "shares_outstanding": 454506000, "goodwill_and_intangibles": 488184000 }, "cash_flow": { "operating_cash_flow": 1031000, "capital_expenditure": 39591000, "free_cash_flow": 40622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345307, "ticker_id": 4090, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:14.132441+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16354000", "ebitda": "51049000", "netIncome": "10010000", "grossProfit": "606914000", "depreciation": "None", "totalRevenue": "1312490000", "costOfRevenue": "705576000", "interestIncome": "1626000", "incomeBeforeTax": "14338000", "interestExpense": "1617000", "operatingIncome": "18242000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4328000", "reportedCurrency": "USD", "netInterestIncome": "-1626000", "nonInterestIncome": "None", "operatingExpenses": "588672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34695000", "sellingGeneralAndAdministrative": "586806000", "netIncomeFromContinuingOperations": "8549000" }, "balance": { "goodwill": "479568000", "inventory": "1320468000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "4867160000", "longTermDebt": "594107000", "shortTermDebt": "220797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8616000", "reportedCurrency": "USD", "retainedEarnings": "936007000", "totalLiabilities": "2861750000", "otherCurrentAssets": "264704000", "totalCurrentAssets": "2984218000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "695455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1882942000", "currentAccountsPayable": "714189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1143907000", "shortLongTermDebtTotal": "1492025000", "totalShareholderEquity": "2005410000", "capitalLeaseObligations": "816999000", "otherCurrentLiabilities": "529220000", "totalCurrentLiabilities": "1464206000", "otherNonCurrentLiabilities": "126316000", "totalNonCurrentLiabilities": "1397544000", "cashAndShortTermInvestments": "703591000", "commonStockSharesOutstanding": "454506000", "intangibleAssetsExcludingGoodwill": "8616000", "cashAndCashEquivalentsAtCarryingValue": "703591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-140213000", "operatingCashflow": "1031000", "capitalExpenditures": "39591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1234000", "cashflowFromInvestment": "5409000", "stockBasedCompensation": "11777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1312490000, "cost_of_revenue": 705576000, "gross_profit": 606914000, "research_and_development": null, "selling_general_admin": 586806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16354000, "depreciation_amortisation": 34695000, "ebitda": 51049000, "interest_expense": 1617000, "interest_income": null, "other_non_operating": null, "pretax_income": 14338000, "tax_provision": 4328000, "effective_tax_rate": null, "net_income": 10010000, "net_income_continuing_ops": 8549000, "net_income_to_common": 10010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 703591000, "short_term_investments": null, "net_receivables": 695455000, "inventory": 1320468000, "other_current_assets": null, "total_current_assets": 2984218000, "net_ppe": null, "goodwill": 479568000, "intangible_assets": 8616000, "goodwill_and_intangibles": 488184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1882942000, "total_assets": 4867160000, "short_term_debt": 220797000, "accounts_payable": 714189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1464206000, "long_term_debt": 594107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1397544000, "total_liabilities": 2861750000, "total_debt": 814904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 936007000, "total_equity": 2005410000, "shares_outstanding": 454506000, "operating_cash_flow": 1031000, "stock_based_compensation": 11777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1234000, "free_cash_flow": 40622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16354000", "ebitda": "51049000", "netIncome": "10010000", "grossProfit": "606914000", "depreciation": "None", "totalRevenue": "1312490000", "costOfRevenue": "705576000", "interestIncome": "1626000", "incomeBeforeTax": "14338000", "interestExpense": "1617000", "operatingIncome": "18242000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4328000", "reportedCurrency": "USD", "netInterestIncome": "-1626000", "nonInterestIncome": "None", "operatingExpenses": "588672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34695000", "sellingGeneralAndAdministrative": "586806000", "netIncomeFromContinuingOperations": "8549000" }, "balance": { "goodwill": "479568000", "inventory": "1320468000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "4867160000", "longTermDebt": "594107000", "shortTermDebt": "220797000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8616000", "reportedCurrency": "USD", "retainedEarnings": "936007000", "totalLiabilities": "2861750000", "otherCurrentAssets": "264704000", "totalCurrentAssets": "2984218000", "currentLongTermDebt": "80919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "695455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1882942000", "currentAccountsPayable": "714189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1143907000", "shortLongTermDebtTotal": "1492025000", "totalShareholderEquity": "2005410000", "capitalLeaseObligations": "816999000", "otherCurrentLiabilities": "529220000", "totalCurrentLiabilities": "1464206000", "otherNonCurrentLiabilities": "126316000", "totalNonCurrentLiabilities": "1397544000", "cashAndShortTermInvestments": "703591000", "commonStockSharesOutstanding": "454506000", "intangibleAssetsExcludingGoodwill": "8616000", "cashAndCashEquivalentsAtCarryingValue": "703591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-140213000", "operatingCashflow": "1031000", "capitalExpenditures": "39591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1234000", "cashflowFromInvestment": "5409000", "stockBasedCompensation": "11777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-03-31" }, "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" ] } } }