{ "ticker": { "uuid": "d4319d92-7e54-4903-b809-71bc123cc924", "symbol": "KYIV", "name": "Kyivstar Group Ltd. Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/d4319d92-7e54-4903-b809-71bc123cc924/", "api_url": "https://sharemaestro.com/factors/api/tickers/d4319d92-7e54-4903-b809-71bc123cc924/" }, "ticker_metadata": { "id": 6862, "uuid": "d4319d92-7e54-4903-b809-71bc123cc924", "symbol": "KYIV", "name": "Kyivstar Group Ltd. Common Shares", "asset_type": "equity", "market_cap": 3312893000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "Kyivstar Group Ltd. provides a range of mobile communication and home Internet services in Ukraine. The company is headquartered in Kyiv, Ukraine.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d4319d92-7e54-4903-b809-71bc123cc924", "symbol": "KYIV", "name": "Kyivstar Group Ltd. Common Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/d4319d92-7e54-4903-b809-71bc123cc924/", "api_url": "https://sharemaestro.com/factors/api/tickers/d4319d92-7e54-4903-b809-71bc123cc924/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.76, "quality": 0.96, "momentum": 0.48, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 13.73, "market_cap": 3169910111.55, "pe_ratio": 18.8685, "earnings_yield": 0.053, "ebitda_to_ev": 0.1624, "shareholder_yield": 0, "roe": 0.1253, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.5005 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:42.048898+00:00", "batch_id": "" }, "size": { "price_close": 13.73, "market_cap": 3169910111.55, "market_cap_usd": 3169910111.55, "enterprise_value": 3342910111.55, "shares_outstanding": 230874735, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.8685, "pb_ratio": 2.3638, "ptbv_ratio": 4.561, "ps_ratio": 2.5877, "pcf_ratio": 6.991, "pfcf_ratio": 4.1906, "ev_ebitda": 6.1564, "ev_ebit": 10.7489, "ev_sales": 2.7289, "ev_fcf": 4.4193, "earnings_yield": 0.053, "fcf_yield": 0.2263, "price_to_sales": 2.5877, "price_to_book": 2.3638, "price_to_cashflow": 6.991, "ebitda_to_ev": 0.1624, "sales_yield": 0.3664 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.609, "operating_margin": 0.2539, "net_margin": 0.1371, "ebitda_margin": 0.4433, "fcf_margin": 0.6175, "roe": 0.1253, "roa": 0.0771, "roic": 0.1397, "roc_greenblatt": null, "asset_turnover": 0.5619, "cash_conversion": 4.5026, "accruals_ratio": -0.1309, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": 4.0185, "earnings_stability_5y": 1.7319, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3422, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6257, "net_debt_to_ebitda": 0.3186, "debt_to_assets": 0.2413, "interest_coverage": 4.3194, "current_ratio": 1.1617, "quick_ratio": 1.1577, "net_debt": 173000000, "local_beta": 0.0012, "volatility_252d": 0.5005, "volatility_60d": 1.074, "max_drawdown_12m": -0.3304, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.2399, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.422, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6004, "book_value_growth_1y": 0.2848, "revenue_growth": 0.2399, "earnings_growth": 0.422 }, "momentum": { "price_return_1m": 0.0331, "price_return_3m": 0.1557, "price_return_6m": -0.0122, "price_return_9m": 0.2666, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.0122, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0853, "distance_from_52w_low": 0.3662, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 1225000000, "gross_profit_ttm": 746000000, "ebit_ttm": 311000000, "ebitda_ttm": 543000000, "net_income_ttm": 168000000, "eps_diluted_ttm": 0.7277, "operating_cash_flow_ttm": 453428765, "capital_expenditure_ttm": 303000005, "fcf_ttm": 756428770, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72000000, "cash_and_equivalents": 353000000, "total_current_assets": 582000000, "total_current_liabilities": 501000000, "net_ppe": null, "total_assets": 2180000000, "total_debt": 526000000, "total_equity": 1341000000, "net_working_capital": -44000000, "book_value_per_share": 5.8083, "retained_earnings": 1050000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 695000000, "tangible_book_per_share": 3.0103 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 66, "rank_ps": 58, "rank_pcf": 28, "rank_ev_ebitda": 17, "rank_ev_ebit": 44, "rank_earnings_yield": 50, "rank_fcf_yield": 13, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 34, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 32, "rank_fcf_margin": 11, "rank_piotroski": 23, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 24, "quality_composite": 4, "momentum_composite": 52, "growth_composite": 9, "yield_composite": 97, "svqf_composite": 55, "vc1_composite": 25, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.8542, "os_score": 0.89, "value_percentile": 0.76, "quality_percentile": 0.96, "momentum_percentile": 0.48, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 65, "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": 1710, "ticker_id": 6862, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:42.048898+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.73, "market_cap": 3169910111.55, "market_cap_usd": 3169910111.55, "enterprise_value": 3342910111.55, "shares_outstanding": 230874735, "fx_rate_to_usd": null, "pe_ratio": 18.86851257, "pb_ratio": 2.3638405, "ptbv_ratio": 4.56102174, "ps_ratio": 2.58768172, "pcf_ratio": 6.9909771, "pfcf_ratio": 4.19062605, "ev_ebitda": 6.15637221, "ev_ebit": 10.74890711, "ev_sales": 2.72890621, "ev_fcf": 4.41933232, "earnings_yield": 0.05299835, "fcf_yield": 0.22627853, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60897959, "operating_margin": 0.25387755, "net_margin": 0.13714286, "ebitda_margin": 0.44326531, "fcf_margin": 0.61749287, "roe": 0.12527964, "roa": 0.07706422, "roic": 0.13971622, "roc_greenblatt": null, "asset_turnover": 0.56192661, "cash_conversion": 4.5025522, "accruals_ratio": -0.13093063, "sbc_to_revenue": null, "debt_to_equity": 0.6256525, "net_debt_to_ebitda": 0.31860037, "debt_to_assets": 0.2412844, "interest_coverage": 4.31944444, "current_ratio": 1.16167665, "quick_ratio": 1.15768463, "net_debt": 173000000, "revenue_growth_1y": 0.23987854, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.42203469, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.60036395, "book_value_growth_1y": 0.28484419, "piotroski_f_score": 7, "altman_z_score": 4.01852573, "earnings_stability_5y": 1.73187, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0331076, "price_return_3m": 0.15572391, "price_return_6m": -0.01223022, "price_return_9m": 0.26660517, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.08527648, "distance_from_52w_low": 0.36616915, "relative_strength": null, "local_beta": 0.0012, "volatility_252d": 0.500519, "volatility_60d": 1.073977, "max_drawdown_12m": -0.33044637, "revenue_ttm": 1225000000, "gross_profit_ttm": 746000000, "ebit_ttm": 311000000, "ebitda_ttm": 543000000, "net_income_ttm": 168000000, "eps_diluted_ttm": 0.72766732, "operating_cash_flow_ttm": 453428765, "capital_expenditure_ttm": 303000005, "fcf_ttm": 756428770, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72000000, "cash_and_equivalents": 353000000, "total_current_assets": 582000000, "total_current_liabilities": 501000000, "net_ppe": null, "total_assets": 2180000000, "total_debt": 526000000, "total_equity": 1341000000, "net_working_capital": -44000000, "book_value_per_share": 5.80834451, "retained_earnings": 1050000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 695000000, "tangible_book_per_share": 3.01029041, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 66, "rank_ps": 58, "rank_pcf": 28, "rank_ev_ebitda": 17, "rank_ev_ebit": 44, "rank_earnings_yield": 50, "rank_fcf_yield": 13, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 34, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 32, "rank_fcf_margin": 11, "rank_piotroski": 23, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 24, "quality_composite": 4, "momentum_composite": 52, "growth_composite": 9, "yield_composite": 97, "svqf_composite": 55, "vc1_composite": 25, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 65, "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": 13.73, "os": 0.89, "value": 0.76, "quality": 0.96, "momentum": 0.48, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.8685, "earnings_yield": 0.053, "shareholder_yield": 0, "roe": 0.1253, "momentum_12_1": null, "complete_fields": { "id": 1710, "ticker_id": 6862, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:42.048898+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.73, "market_cap": 3169910111.55, "market_cap_usd": 3169910111.55, "enterprise_value": 3342910111.55, "shares_outstanding": 230874735, "fx_rate_to_usd": null, "pe_ratio": 18.86851257, "pb_ratio": 2.3638405, "ptbv_ratio": 4.56102174, "ps_ratio": 2.58768172, "pcf_ratio": 6.9909771, "pfcf_ratio": 4.19062605, "ev_ebitda": 6.15637221, "ev_ebit": 10.74890711, "ev_sales": 2.72890621, "ev_fcf": 4.41933232, "earnings_yield": 0.05299835, "fcf_yield": 0.22627853, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.60897959, "operating_margin": 0.25387755, "net_margin": 0.13714286, "ebitda_margin": 0.44326531, "fcf_margin": 0.61749287, "roe": 0.12527964, "roa": 0.07706422, "roic": 0.13971622, "roc_greenblatt": null, "asset_turnover": 0.56192661, "cash_conversion": 4.5025522, "accruals_ratio": -0.13093063, "sbc_to_revenue": null, "debt_to_equity": 0.6256525, "net_debt_to_ebitda": 0.31860037, "debt_to_assets": 0.2412844, "interest_coverage": 4.31944444, "current_ratio": 1.16167665, "quick_ratio": 1.15768463, "net_debt": 173000000, "revenue_growth_1y": 0.23987854, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.42203469, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.60036395, "book_value_growth_1y": 0.28484419, "piotroski_f_score": 7, "altman_z_score": 4.01852573, "earnings_stability_5y": 1.73187, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0331076, "price_return_3m": 0.15572391, "price_return_6m": -0.01223022, "price_return_9m": 0.26660517, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.08527648, "distance_from_52w_low": 0.36616915, "relative_strength": null, "local_beta": 0.0012, "volatility_252d": 0.500519, "volatility_60d": 1.073977, "max_drawdown_12m": -0.33044637, "revenue_ttm": 1225000000, "gross_profit_ttm": 746000000, "ebit_ttm": 311000000, "ebitda_ttm": 543000000, "net_income_ttm": 168000000, "eps_diluted_ttm": 0.72766732, "operating_cash_flow_ttm": 453428765, "capital_expenditure_ttm": 303000005, "fcf_ttm": 756428770, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72000000, "cash_and_equivalents": 353000000, "total_current_assets": 582000000, "total_current_liabilities": 501000000, "net_ppe": null, "total_assets": 2180000000, "total_debt": 526000000, "total_equity": 1341000000, "net_working_capital": -44000000, "book_value_per_share": 5.80834451, "retained_earnings": 1050000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 695000000, "tangible_book_per_share": 3.01029041, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 66, "rank_ps": 58, "rank_pcf": 28, "rank_ev_ebitda": 17, "rank_ev_ebit": 44, "rank_earnings_yield": 50, "rank_fcf_yield": 13, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 34, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 32, "rank_fcf_margin": 11, "rank_piotroski": 23, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 26, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 24, "quality_composite": 4, "momentum_composite": 52, "growth_composite": 9, "yield_composite": 97, "svqf_composite": 55, "vc1_composite": 25, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 69, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 1157000000, "cost_of_revenue": 412000000, "gross_profit": 745000000, "ebit": 273000000, "ebitda": 486000000, "pretax_income": 198000000, "tax_provision": 74000000, "net_income": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455000000, "total_current_assets": 686000000, "total_assets": 2122000000, "short_term_debt": 229000000, "long_term_debt": 287000000, "total_debt": 516000000, "total_liabilities": 823000000, "total_equity": 1299000000, "shares_outstanding": 216117656, "goodwill_and_intangibles": 491000000 }, "cash_flow": { "operating_cash_flow": 558000000, "capital_expenditure": 247000000, "free_cash_flow": 805000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107764, "ticker_id": 6862, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273000000", "ebitda": "486000000", "netIncome": "124000000", "grossProfit": "745000000", "depreciation": "None", "totalRevenue": "1157000000", "costOfRevenue": "412000000", "interestIncome": "12000000", "incomeBeforeTax": "198000000", "interestExpense": "75000000", "operatingIncome": "446000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "128000000", "inventory": "15000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2122000000", "longTermDebt": "287000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "363000000", "reportedCurrency": "USD", "retainedEarnings": "965000000", "totalLiabilities": "823000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "686000000", "currentLongTermDebt": "229000000", "longTermInvestments": "23000000", "shortTermInvestments": "0", "currentNetReceivables": "91000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436000000", "currentAccountsPayable": "141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "516000000", "totalShareholderEquity": "1299000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "498000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "325000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "216117656", "intangibleAssetsExcludingGoodwill": "363000000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "558000000", "capitalExpenditures": "247000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-626000000", "cashflowFromInvestment": "-150000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157000000, "cost_of_revenue": 412000000, "gross_profit": 745000000, "research_and_development": null, "selling_general_admin": 94000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273000000, "depreciation_amortisation": 213000000, "ebitda": 486000000, "interest_expense": 75000000, "interest_income": null, "other_non_operating": null, "pretax_income": 198000000, "tax_provision": 74000000, "effective_tax_rate": null, "net_income": 124000000, "net_income_continuing_ops": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455000000, "short_term_investments": 0, "net_receivables": 91000000, "inventory": 15000000, "other_current_assets": null, "total_current_assets": 686000000, "net_ppe": null, "goodwill": 128000000, "intangible_assets": 363000000, "goodwill_and_intangibles": 491000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1436000000, "total_assets": 2122000000, "short_term_debt": 229000000, "accounts_payable": 141000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498000000, "long_term_debt": 287000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325000000, "total_liabilities": 823000000, "total_debt": 516000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 965000000, "total_equity": 1299000000, "shares_outstanding": 216117656, "operating_cash_flow": 558000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -626000000, "free_cash_flow": 805000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273000000", "ebitda": "486000000", "netIncome": "124000000", "grossProfit": "745000000", "depreciation": "None", "totalRevenue": "1157000000", "costOfRevenue": "412000000", "interestIncome": "12000000", "incomeBeforeTax": "198000000", "interestExpense": "75000000", "operatingIncome": "446000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "128000000", "inventory": "15000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2122000000", "longTermDebt": "287000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "363000000", "reportedCurrency": "USD", "retainedEarnings": "965000000", "totalLiabilities": "823000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "686000000", "currentLongTermDebt": "229000000", "longTermInvestments": "23000000", "shortTermInvestments": "0", "currentNetReceivables": "91000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436000000", "currentAccountsPayable": "141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "516000000", "totalShareholderEquity": "1299000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "498000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "325000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "216117656", "intangibleAssetsExcludingGoodwill": "363000000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "558000000", "capitalExpenditures": "247000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-626000000", "cashflowFromInvestment": "-150000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 919000000, "cost_of_revenue": 329000000, "gross_profit": 590000000, "ebit": 429000000, "ebitda": 592000000, "pretax_income": 347000000, "tax_provision": 64000000, "net_income": 283000000, "net_income_to_common": 283000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429000000, "total_current_assets": 1208000000, "total_assets": 2209000000, "short_term_debt": 669000000, "long_term_debt": 225000000, "total_debt": 894000000, "total_liabilities": 1129000000, "total_equity": 1080000000, "shares_outstanding": 230863523, "goodwill_and_intangibles": 297000000 }, "cash_flow": { "operating_cash_flow": 430000000, "capital_expenditure": 248000000, "free_cash_flow": 678000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107769, "ticker_id": 6862, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "429000000", "ebitda": "592000000", "netIncome": "283000000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "919000000", "costOfRevenue": "329000000", "interestIncome": "40000000", "incomeBeforeTax": "347000000", "interestExpense": "82000000", "operatingIncome": "348000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "242000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "283000000" }, "balance": { "goodwill": "14000000", "inventory": "3000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2209000000", "longTermDebt": "225000000", "shortTermDebt": "669000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "283000000", "reportedCurrency": "USD", "retainedEarnings": "1011000000", "totalLiabilities": "1129000000", "otherCurrentAssets": "335000000", "totalCurrentAssets": "1208000000", "currentLongTermDebt": "669000000", "longTermInvestments": "10000000", "shortTermInvestments": "38000000", "currentNetReceivables": "403000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894000000", "totalShareholderEquity": "1080000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "242000000", "cashAndShortTermInvestments": "429000000", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "283000000", "cashAndCashEquivalentsAtCarryingValue": "429000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "430000000", "capitalExpenditures": "248000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 919000000, "cost_of_revenue": 329000000, "gross_profit": 590000000, "research_and_development": null, "selling_general_admin": 65000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 429000000, "depreciation_amortisation": 163000000, "ebitda": 592000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": 347000000, "tax_provision": 64000000, "effective_tax_rate": null, "net_income": 283000000, "net_income_continuing_ops": 283000000, "net_income_to_common": 283000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429000000, "short_term_investments": 38000000, "net_receivables": 403000000, "inventory": 3000000, "other_current_assets": null, "total_current_assets": 1208000000, "net_ppe": null, "goodwill": 14000000, "intangible_assets": 283000000, "goodwill_and_intangibles": 297000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1001000000, "total_assets": 2209000000, "short_term_debt": 669000000, "accounts_payable": 132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 887000000, "long_term_debt": 225000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242000000, "total_liabilities": 1129000000, "total_debt": 894000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1011000000, "total_equity": 1080000000, "shares_outstanding": 230863523, "operating_cash_flow": 430000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37000000, "free_cash_flow": 678000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "429000000", "ebitda": "592000000", "netIncome": "283000000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "919000000", "costOfRevenue": "329000000", "interestIncome": "40000000", "incomeBeforeTax": "347000000", "interestExpense": "82000000", "operatingIncome": "348000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "242000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "329000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "283000000" }, "balance": { "goodwill": "14000000", "inventory": "3000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2209000000", "longTermDebt": "225000000", "shortTermDebt": "669000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "283000000", "reportedCurrency": "USD", "retainedEarnings": "1011000000", "totalLiabilities": "1129000000", "otherCurrentAssets": "335000000", "totalCurrentAssets": "1208000000", "currentLongTermDebt": "669000000", "longTermInvestments": "10000000", "shortTermInvestments": "38000000", "currentNetReceivables": "403000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001000000", "currentAccountsPayable": "132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894000000", "totalShareholderEquity": "1080000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "242000000", "cashAndShortTermInvestments": "429000000", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "283000000", "cashAndCashEquivalentsAtCarryingValue": "429000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "430000000", "capitalExpenditures": "248000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 915000000, "cost_of_revenue": 304000000, "gross_profit": 611000000, "ebit": 428000000, "ebitda": 604000000, "pretax_income": 346000000, "tax_provision": 65000000, "net_income": 281000000, "net_income_to_common": 281000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143000000, "total_current_assets": 704000000, "total_assets": 1983000000, "short_term_debt": 83000000, "long_term_debt": 815000000, "total_debt": 898000000, "total_liabilities": 1096000000, "total_equity": 887000000, "shares_outstanding": 230863523, "goodwill_and_intangibles": 272000000 }, "cash_flow": { "operating_cash_flow": 413000000, "capital_expenditure": 143000000, "free_cash_flow": 556000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107773, "ticker_id": 6862, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "428000000", "ebitda": "604000000", "netIncome": "281000000", "grossProfit": "611000000", "depreciation": "None", "totalRevenue": "915000000", "costOfRevenue": "304000000", "interestIncome": "35000000", "incomeBeforeTax": "346000000", "interestExpense": "82000000", "operatingIncome": "363000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "248000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "281000000" }, "balance": { "goodwill": "15000000", "inventory": "4000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1983000000", "longTermDebt": "815000000", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1096000000", "otherCurrentAssets": "351000000", "totalCurrentAssets": "704000000", "currentLongTermDebt": "83000000", "longTermInvestments": "11000000", "shortTermInvestments": "151000000", "currentNetReceivables": "55000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279000000", "currentAccountsPayable": "120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "898000000", "totalShareholderEquity": "887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14000000", "totalCurrentLiabilities": "265000000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "831000000", "cashAndShortTermInvestments": "143000000", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "143000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "346000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "413000000", "capitalExpenditures": "143000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-327000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915000000, "cost_of_revenue": 304000000, "gross_profit": 611000000, "research_and_development": null, "selling_general_admin": 65000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428000000, "depreciation_amortisation": 176000000, "ebitda": 604000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": 346000000, "tax_provision": 65000000, "effective_tax_rate": null, "net_income": 281000000, "net_income_continuing_ops": 281000000, "net_income_to_common": 281000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143000000, "short_term_investments": 151000000, "net_receivables": 55000000, "inventory": 4000000, "other_current_assets": null, "total_current_assets": 704000000, "net_ppe": null, "goodwill": 15000000, "intangible_assets": 257000000, "goodwill_and_intangibles": 272000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1279000000, "total_assets": 1983000000, "short_term_debt": 83000000, "accounts_payable": 120000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265000000, "long_term_debt": 815000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 831000000, "total_liabilities": 1096000000, "total_debt": 898000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 887000000, "shares_outstanding": 230863523, "operating_cash_flow": 413000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88000000, "free_cash_flow": 556000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "428000000", "ebitda": "604000000", "netIncome": "281000000", "grossProfit": "611000000", "depreciation": "None", "totalRevenue": "915000000", "costOfRevenue": "304000000", "interestIncome": "35000000", "incomeBeforeTax": "346000000", "interestExpense": "82000000", "operatingIncome": "363000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "248000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "281000000" }, "balance": { "goodwill": "15000000", "inventory": "4000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1983000000", "longTermDebt": "815000000", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1096000000", "otherCurrentAssets": "351000000", "totalCurrentAssets": "704000000", "currentLongTermDebt": "83000000", "longTermInvestments": "11000000", "shortTermInvestments": "151000000", "currentNetReceivables": "55000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1279000000", "currentAccountsPayable": "120000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "898000000", "totalShareholderEquity": "887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14000000", "totalCurrentLiabilities": "265000000", "otherNonCurrentLiabilities": "4000000", "totalNonCurrentLiabilities": "831000000", "cashAndShortTermInvestments": "143000000", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "143000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "346000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "413000000", "capitalExpenditures": "143000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-327000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -19385, "ebitda": -19385, "pretax_income": -19385, "tax_provision": null, "net_income": -19385, "net_income_to_common": -19385, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100, "total_current_assets": 100, "total_assets": 181962, "short_term_debt": 93149, "long_term_debt": null, "total_debt": 93149, "total_liabilities": 223841, "total_equity": -41879, "shares_outstanding": 230863523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107774, "ticker_id": 6862, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-19385", "netIncome": "-19385", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-19385", "interestExpense": "None", "operatingIncome": "-19385", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19385", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "791", "currentDebt": "None", "investments": "None", "totalAssets": "181962", "longTermDebt": "None", "shortTermDebt": "93149", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-66879", "totalLiabilities": "223841", "otherCurrentAssets": "None", "totalCurrentAssets": "100", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181862", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93149", "totalShareholderEquity": "-41879", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130692", "totalCurrentLiabilities": "223841", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19385, "depreciation_amortisation": null, "ebitda": -19385, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -19385, "tax_provision": null, "effective_tax_rate": null, "net_income": -19385, "net_income_continuing_ops": null, "net_income_to_common": -19385, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181862, "total_assets": 181962, "short_term_debt": 93149, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223841, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 223841, "total_debt": 93149, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66879, "total_equity": -41879, "shares_outstanding": 230863523, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-19385", "netIncome": "-19385", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-19385", "interestExpense": "None", "operatingIncome": "-19385", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "19385", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "791", "currentDebt": "None", "investments": "None", "totalAssets": "181962", "longTermDebt": "None", "shortTermDebt": "93149", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-66879", "totalLiabilities": "223841", "otherCurrentAssets": "None", "totalCurrentAssets": "100", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181862", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93149", "totalShareholderEquity": "-41879", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130692", "totalCurrentLiabilities": "223841", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 323000000, "cost_of_revenue": 91000000, "gross_profit": 232000000, "ebit": 114000000, "ebitda": 172000000, "pretax_income": 104000000, "tax_provision": 19000000, "net_income": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000000, "total_current_assets": 582000000, "total_assets": 2180000000, "short_term_debt": 228000000, "long_term_debt": 298000000, "total_debt": 526000000, "total_liabilities": 839000000, "total_equity": 1341000000, "shares_outstanding": 230874735, "goodwill_and_intangibles": 646000000 }, "cash_flow": { "operating_cash_flow": 161000000, "capital_expenditure": 50000000, "free_cash_flow": 211000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107762, "ticker_id": 6862, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114000000", "ebitda": "172000000", "netIncome": "85000000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "323000000", "costOfRevenue": "91000000", "interestIncome": "4000000", "incomeBeforeTax": "104000000", "interestExpense": "18000000", "operatingIncome": "114000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "118000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "206000000", "inventory": "2000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2180000000", "longTermDebt": "298000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "440000000", "reportedCurrency": "USD", "retainedEarnings": "1050000000", "totalLiabilities": "839000000", "otherCurrentAssets": "154000000", "totalCurrentAssets": "582000000", "currentLongTermDebt": "228000000", "longTermInvestments": "2000000", "shortTermInvestments": "125000000", "currentNetReceivables": "73000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1598000000", "currentAccountsPayable": "147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "526000000", "totalShareholderEquity": "1341000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126000000", "totalCurrentLiabilities": "501000000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "338000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "230874735", "intangibleAssetsExcludingGoodwill": "440000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000000", "cashflowFromInvestment": "-238000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323000000, "cost_of_revenue": 91000000, "gross_profit": 232000000, "research_and_development": null, "selling_general_admin": 118000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114000000, "depreciation_amortisation": 58000000, "ebitda": 172000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 104000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 85000000, "net_income_continuing_ops": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000000, "short_term_investments": 125000000, "net_receivables": 73000000, "inventory": 2000000, "other_current_assets": null, "total_current_assets": 582000000, "net_ppe": null, "goodwill": 206000000, "intangible_assets": 440000000, "goodwill_and_intangibles": 646000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1598000000, "total_assets": 2180000000, "short_term_debt": 228000000, "accounts_payable": 147000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501000000, "long_term_debt": 298000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338000000, "total_liabilities": 839000000, "total_debt": 526000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1050000000, "total_equity": 1341000000, "shares_outstanding": 230874735, "operating_cash_flow": 161000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20000000, "free_cash_flow": 211000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114000000", "ebitda": "172000000", "netIncome": "85000000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "323000000", "costOfRevenue": "91000000", "interestIncome": "4000000", "incomeBeforeTax": "104000000", "interestExpense": "18000000", "operatingIncome": "114000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "118000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "206000000", "inventory": "2000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2180000000", "longTermDebt": "298000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "440000000", "reportedCurrency": "USD", "retainedEarnings": "1050000000", "totalLiabilities": "839000000", "otherCurrentAssets": "154000000", "totalCurrentAssets": "582000000", "currentLongTermDebt": "228000000", "longTermInvestments": "2000000", "shortTermInvestments": "125000000", "currentNetReceivables": "73000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1598000000", "currentAccountsPayable": "147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "526000000", "totalShareholderEquity": "1341000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126000000", "totalCurrentLiabilities": "501000000", "otherNonCurrentLiabilities": "8000000", "totalNonCurrentLiabilities": "338000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "230874735", "intangibleAssetsExcludingGoodwill": "440000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000000", "cashflowFromInvestment": "-238000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 321000000, "cost_of_revenue": 331000000, "gross_profit": -10000000, "ebit": 129000000, "ebitda": 194000000, "pretax_income": 111000000, "tax_provision": 21000000, "net_income": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455000000, "total_current_assets": 686000000, "total_assets": 2122000000, "short_term_debt": 229000000, "long_term_debt": 287000000, "total_debt": 516000000, "total_liabilities": 823000000, "total_equity": 1299000000, "shares_outstanding": 231100000, "goodwill_and_intangibles": 491000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 152000000, "free_cash_flow": 304000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107763, "ticker_id": 6862, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129000000", "ebitda": "194000000", "netIncome": "90000000", "grossProfit": "-10000000", "depreciation": "None", "totalRevenue": "321000000", "costOfRevenue": "331000000", "interestIncome": "1000000", "incomeBeforeTax": "111000000", "interestExpense": "18000000", "operatingIncome": "117000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "-127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "185000000", "netIncomeFromContinuingOperations": "90000000" }, "balance": { "goodwill": "128000000", "inventory": "15000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2122000000", "longTermDebt": "287000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "363000000", "reportedCurrency": "USD", "retainedEarnings": "965000000", "totalLiabilities": "823000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "686000000", "currentLongTermDebt": "229000000", "longTermInvestments": "23000000", "shortTermInvestments": "0", "currentNetReceivables": "91000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436000000", "currentAccountsPayable": "141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "516000000", "totalShareholderEquity": "1299000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "498000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "325000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "231100000", "intangibleAssetsExcludingGoodwill": "363000000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "152000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321000000, "cost_of_revenue": 331000000, "gross_profit": -10000000, "research_and_development": null, "selling_general_admin": 185000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129000000, "depreciation_amortisation": 65000000, "ebitda": 194000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 111000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 90000000, "net_income_continuing_ops": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455000000, "short_term_investments": 0, "net_receivables": 91000000, "inventory": 15000000, "other_current_assets": null, "total_current_assets": 686000000, "net_ppe": null, "goodwill": 128000000, "intangible_assets": 363000000, "goodwill_and_intangibles": 491000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1436000000, "total_assets": 2122000000, "short_term_debt": 229000000, "accounts_payable": 141000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 498000000, "long_term_debt": 287000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325000000, "total_liabilities": 823000000, "total_debt": 516000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 965000000, "total_equity": 1299000000, "shares_outstanding": 231100000, "operating_cash_flow": 152000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": 304000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129000000", "ebitda": "194000000", "netIncome": "90000000", "grossProfit": "-10000000", "depreciation": "None", "totalRevenue": "321000000", "costOfRevenue": "331000000", "interestIncome": "1000000", "incomeBeforeTax": "111000000", "interestExpense": "18000000", "operatingIncome": "117000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "-127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "331000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "185000000", "netIncomeFromContinuingOperations": "90000000" }, "balance": { "goodwill": "128000000", "inventory": "15000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2122000000", "longTermDebt": "287000000", "shortTermDebt": "229000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "363000000", "reportedCurrency": "USD", "retainedEarnings": "965000000", "totalLiabilities": "823000000", "otherCurrentAssets": "125000000", "totalCurrentAssets": "686000000", "currentLongTermDebt": "229000000", "longTermInvestments": "23000000", "shortTermInvestments": "0", "currentNetReceivables": "91000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436000000", "currentAccountsPayable": "141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "516000000", "totalShareholderEquity": "1299000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "498000000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "325000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "231100000", "intangibleAssetsExcludingGoodwill": "363000000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "152000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 297000000, "cost_of_revenue": 30000000, "gross_profit": 267000000, "ebit": -53000000, "ebitda": 1000000, "pretax_income": -71000000, "tax_provision": 18000000, "net_income": -89000000, "net_income_to_common": -89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 472000000, "total_current_assets": 688000000, "total_assets": 2033000000, "short_term_debt": 227000000, "long_term_debt": 275000000, "total_debt": 502000000, "total_liabilities": 797000000, "total_equity": 1236000000, "shares_outstanding": 219300000, "goodwill_and_intangibles": 475000000 }, "cash_flow": { "operating_cash_flow": 141000000, "capital_expenditure": 101000000, "free_cash_flow": 242000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107765, "ticker_id": 6862, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53000000", "ebitda": "1000000", "netIncome": "-89000000", "grossProfit": "267000000", "depreciation": "None", "totalRevenue": "297000000", "costOfRevenue": "30000000", "interestIncome": "2000000", "incomeBeforeTax": "-71000000", "interestExpense": "18000000", "operatingIncome": "117000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "-89000000" }, "balance": { "goodwill": "124000000", "inventory": "2000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2033000000", "longTermDebt": "275000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "875000000", "totalLiabilities": "797000000", "otherCurrentAssets": "179000000", "totalCurrentAssets": "688000000", "currentLongTermDebt": "227000000", "longTermInvestments": "2000000", "shortTermInvestments": "2000000", "currentNetReceivables": "37000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345000000", "currentAccountsPayable": "137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "502000000", "totalShareholderEquity": "1236000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109000000", "totalCurrentLiabilities": "491000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "306000000", "cashAndShortTermInvestments": "472000000", "commonStockSharesOutstanding": "219300000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "472000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "141000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297000000, "cost_of_revenue": 30000000, "gross_profit": 267000000, "research_and_development": null, "selling_general_admin": 96000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53000000, "depreciation_amortisation": 54000000, "ebitda": 1000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -71000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": -89000000, "net_income_continuing_ops": -89000000, "net_income_to_common": -89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 472000000, "short_term_investments": 2000000, "net_receivables": 37000000, "inventory": 2000000, "other_current_assets": null, "total_current_assets": 688000000, "net_ppe": null, "goodwill": 124000000, "intangible_assets": 351000000, "goodwill_and_intangibles": 475000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1345000000, "total_assets": 2033000000, "short_term_debt": 227000000, "accounts_payable": 137000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 491000000, "long_term_debt": 275000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 306000000, "total_liabilities": 797000000, "total_debt": 502000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 875000000, "total_equity": 1236000000, "shares_outstanding": 219300000, "operating_cash_flow": 141000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11000000, "free_cash_flow": 242000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53000000", "ebitda": "1000000", "netIncome": "-89000000", "grossProfit": "267000000", "depreciation": "None", "totalRevenue": "297000000", "costOfRevenue": "30000000", "interestIncome": "2000000", "incomeBeforeTax": "-71000000", "interestExpense": "18000000", "operatingIncome": "117000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "-89000000" }, "balance": { "goodwill": "124000000", "inventory": "2000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "2033000000", "longTermDebt": "275000000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "351000000", "reportedCurrency": "USD", "retainedEarnings": "875000000", "totalLiabilities": "797000000", "otherCurrentAssets": "179000000", "totalCurrentAssets": "688000000", "currentLongTermDebt": "227000000", "longTermInvestments": "2000000", "shortTermInvestments": "2000000", "currentNetReceivables": "37000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345000000", "currentAccountsPayable": "137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "502000000", "totalShareholderEquity": "1236000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "109000000", "totalCurrentLiabilities": "491000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "306000000", "cashAndShortTermInvestments": "472000000", "commonStockSharesOutstanding": "219300000", "intangibleAssetsExcludingGoodwill": "351000000", "cashAndCashEquivalentsAtCarryingValue": "472000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "141000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 284000000, "cost_of_revenue": 27000000, "gross_profit": 257000000, "ebit": 121000000, "ebitda": 176000000, "pretax_income": 103000000, "tax_provision": 21000000, "net_income": 82000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58016606, "total_current_assets": 271966287, "total_assets": 1341459206, "short_term_debt": 110877241, "long_term_debt": 265000000, "total_debt": 375877241, "total_liabilities": 1003589284, "total_equity": 337869922, "shares_outstanding": 230863523, "goodwill_and_intangibles": 229458281 }, "cash_flow": { "operating_cash_flow": -571235, "capital_expenditure": 5, "free_cash_flow": -571230, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107766, "ticker_id": 6862, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121000000", "ebitda": "176000000", "netIncome": "82000000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "284000000", "costOfRevenue": "27000000", "interestIncome": "4000000", "incomeBeforeTax": "103000000", "interestExpense": "18000000", "operatingIncome": "115000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "142000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "222000000", "inventory": "54486788", "commonStock": "216630081", "currentDebt": "None", "investments": "None", "totalAssets": "1341459206", "longTermDebt": "265000000", "shortTermDebt": "110877241", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7458281", "reportedCurrency": "USD", "retainedEarnings": "121648031", "totalLiabilities": "1003589284", "otherCurrentAssets": "27232751", "totalCurrentAssets": "271966287", "currentLongTermDebt": "148000000", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "132230142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1069492919", "currentAccountsPayable": "105016481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649262540", "totalShareholderEquity": "337869922", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51731932", "totalCurrentLiabilities": "289625654", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "713963630", "cashAndShortTermInvestments": "58016606", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "7458281", "cashAndCashEquivalentsAtCarryingValue": "58016606", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1456466", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-571235", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "525000", "cashflowFromInvestment": "192000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284000000, "cost_of_revenue": 27000000, "gross_profit": 257000000, "research_and_development": null, "selling_general_admin": 92000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121000000, "depreciation_amortisation": 55000000, "ebitda": 176000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 103000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 82000000, "net_income_continuing_ops": 82000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58016606, "short_term_investments": 7000000, "net_receivables": 132230142, "inventory": 54486788, "other_current_assets": null, "total_current_assets": 271966287, "net_ppe": null, "goodwill": 222000000, "intangible_assets": 7458281, "goodwill_and_intangibles": 229458281, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1069492919, "total_assets": 1341459206, "short_term_debt": 110877241, "accounts_payable": 105016481, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289625654, "long_term_debt": 265000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 713963630, "total_liabilities": 1003589284, "total_debt": 375877241, "preferred_stock": null, "minority_interest": null, "retained_earnings": 121648031, "total_equity": 337869922, "shares_outstanding": 230863523, "operating_cash_flow": -571235, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": 192000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 525000, "free_cash_flow": -571230, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121000000", "ebitda": "176000000", "netIncome": "82000000", "grossProfit": "257000000", "depreciation": "None", "totalRevenue": "284000000", "costOfRevenue": "27000000", "interestIncome": "4000000", "incomeBeforeTax": "103000000", "interestExpense": "18000000", "operatingIncome": "115000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "142000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "222000000", "inventory": "54486788", "commonStock": "216630081", "currentDebt": "None", "investments": "None", "totalAssets": "1341459206", "longTermDebt": "265000000", "shortTermDebt": "110877241", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7458281", "reportedCurrency": "USD", "retainedEarnings": "121648031", "totalLiabilities": "1003589284", "otherCurrentAssets": "27232751", "totalCurrentAssets": "271966287", "currentLongTermDebt": "148000000", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "132230142", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1069492919", "currentAccountsPayable": "105016481", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649262540", "totalShareholderEquity": "337869922", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51731932", "totalCurrentLiabilities": "289625654", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "713963630", "cashAndShortTermInvestments": "58016606", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "7458281", "cashAndCashEquivalentsAtCarryingValue": "58016606", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1456466", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-571235", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "525000", "cashflowFromInvestment": "192000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 255000000, "cost_of_revenue": 24000000, "gross_profit": 231000000, "ebit": 79000000, "ebitda": 123000000, "pretax_income": 58000000, "tax_provision": 14000000, "net_income": 44000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489000000, "total_current_assets": 1291000000, "total_assets": 2352000000, "short_term_debt": 708000000, "long_term_debt": 252000000, "total_debt": 960000000, "total_liabilities": 1211000000, "total_equity": 1141000000, "shares_outstanding": 230863523, "goodwill_and_intangibles": 297000000 }, "cash_flow": { "operating_cash_flow": 128000000, "capital_expenditure": 54000000, "free_cash_flow": 182000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107767, "ticker_id": 6862, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79000000", "ebitda": "123000000", "netIncome": "44000000", "grossProfit": "231000000", "depreciation": "None", "totalRevenue": "255000000", "costOfRevenue": "24000000", "interestIncome": "7000000", "incomeBeforeTax": "58000000", "interestExpense": "21000000", "operatingIncome": "96000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "135000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44000000", "sellingGeneralAndAdministrative": "91000000", "netIncomeFromContinuingOperations": "44000000" }, "balance": { "goodwill": "None", "inventory": "3000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2352000000", "longTermDebt": "252000000", "shortTermDebt": "708000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "297000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1211000000", "otherCurrentAssets": "329000000", "totalCurrentAssets": "1291000000", "currentLongTermDebt": "708000000", "longTermInvestments": "None", "shortTermInvestments": "31000000", "currentNetReceivables": "439000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1061000000", "currentAccountsPayable": "146000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960000000", "totalShareholderEquity": "1141000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66000000", "totalCurrentLiabilities": "940000000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "271000000", "cashAndShortTermInvestments": "489000000", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "297000000", "cashAndCashEquivalentsAtCarryingValue": "489000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255000000, "cost_of_revenue": 24000000, "gross_profit": 231000000, "research_and_development": null, "selling_general_admin": 91000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79000000, "depreciation_amortisation": 44000000, "ebitda": 123000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 44000000, "net_income_continuing_ops": 44000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489000000, "short_term_investments": 31000000, "net_receivables": 439000000, "inventory": 3000000, "other_current_assets": null, "total_current_assets": 1291000000, "net_ppe": null, "goodwill": null, "intangible_assets": 297000000, "goodwill_and_intangibles": 297000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1061000000, "total_assets": 2352000000, "short_term_debt": 708000000, "accounts_payable": 146000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940000000, "long_term_debt": 252000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 271000000, "total_liabilities": 1211000000, "total_debt": 960000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1141000000, "shares_outstanding": 230863523, "operating_cash_flow": 128000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30000000, "free_cash_flow": 182000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79000000", "ebitda": "123000000", "netIncome": "44000000", "grossProfit": "231000000", "depreciation": "None", "totalRevenue": "255000000", "costOfRevenue": "24000000", "interestIncome": "7000000", "incomeBeforeTax": "58000000", "interestExpense": "21000000", "operatingIncome": "96000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "135000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44000000", "sellingGeneralAndAdministrative": "91000000", "netIncomeFromContinuingOperations": "44000000" }, "balance": { "goodwill": "None", "inventory": "3000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2352000000", "longTermDebt": "252000000", "shortTermDebt": "708000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "297000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1211000000", "otherCurrentAssets": "329000000", "totalCurrentAssets": "1291000000", "currentLongTermDebt": "708000000", "longTermInvestments": "None", "shortTermInvestments": "31000000", "currentNetReceivables": "439000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1061000000", "currentAccountsPayable": "146000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960000000", "totalShareholderEquity": "1141000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66000000", "totalCurrentLiabilities": "940000000", "otherNonCurrentLiabilities": "7000000", "totalNonCurrentLiabilities": "271000000", "cashAndShortTermInvestments": "489000000", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "297000000", "cashAndCashEquivalentsAtCarryingValue": "489000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "128000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 250000000, "cost_of_revenue": 255000000, "gross_profit": -5000000, "ebit": -63238, "ebitda": 2156009, "pretax_income": 2156009, "tax_provision": null, "net_income": 2156009, "net_income_to_common": 2156009, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54166753, "total_current_assets": 229896570, "total_assets": 1178462672, "short_term_debt": 65566289, "long_term_debt": 225000000, "total_debt": 290566289, "total_liabilities": 907957904, "total_equity": 270504768, "shares_outstanding": 230863523, "goodwill_and_intangibles": 7248432 }, "cash_flow": { "operating_cash_flow": -339537, "capital_expenditure": 3, "free_cash_flow": -339534, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107768, "ticker_id": 6862, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "2156009", "netIncome": "2156009", "grossProfit": "-5000000", "depreciation": "None", "totalRevenue": "250000000", "costOfRevenue": "255000000", "interestIncome": "14000000", "incomeBeforeTax": "2156009", "interestExpense": "20000000", "operatingIncome": "-63238", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "63238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "156000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "361691", "inventory": "51527798", "commonStock": "159256167", "currentDebt": "None", "investments": "None", "totalAssets": "1178462672", "longTermDebt": "225000000", "shortTermDebt": "65566289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6886741", "reportedCurrency": "USD", "retainedEarnings": "108594342", "totalLiabilities": "907957904", "otherCurrentAssets": "22462423", "totalCurrentAssets": "229896570", "currentLongTermDebt": "669000000", "longTermInvestments": "10000000", "shortTermInvestments": "38000000", "currentNetReceivables": "101739596", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "948566102", "currentAccountsPayable": "77033296", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "573909533", "totalShareholderEquity": "270504768", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41097985", "totalCurrentLiabilities": "219697570", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "688260334", "cashAndShortTermInvestments": "54166753", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "6886741", "cashAndCashEquivalentsAtCarryingValue": "54166753", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2156009", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "-339537", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232188948", "cashflowFromInvestment": "-231150000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250000000, "cost_of_revenue": 255000000, "gross_profit": -5000000, "research_and_development": null, "selling_general_admin": 156000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63238, "depreciation_amortisation": null, "ebitda": 2156009, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2156009, "tax_provision": null, "effective_tax_rate": null, "net_income": 2156009, "net_income_continuing_ops": 93000000, "net_income_to_common": 2156009, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54166753, "short_term_investments": 38000000, "net_receivables": 101739596, "inventory": 51527798, "other_current_assets": null, "total_current_assets": 229896570, "net_ppe": null, "goodwill": 361691, "intangible_assets": 6886741, "goodwill_and_intangibles": 7248432, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 948566102, "total_assets": 1178462672, "short_term_debt": 65566289, "accounts_payable": 77033296, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219697570, "long_term_debt": 225000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 688260334, "total_liabilities": 907957904, "total_debt": 290566289, "preferred_stock": null, "minority_interest": null, "retained_earnings": 108594342, "total_equity": 270504768, "shares_outstanding": 230863523, "operating_cash_flow": -339537, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232188948, "free_cash_flow": -339534, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "2156009", "netIncome": "2156009", "grossProfit": "-5000000", "depreciation": "None", "totalRevenue": "250000000", "costOfRevenue": "255000000", "interestIncome": "14000000", "incomeBeforeTax": "2156009", "interestExpense": "20000000", "operatingIncome": "-63238", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "63238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "156000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "361691", "inventory": "51527798", "commonStock": "159256167", "currentDebt": "None", "investments": "None", "totalAssets": "1178462672", "longTermDebt": "225000000", "shortTermDebt": "65566289", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6886741", "reportedCurrency": "USD", "retainedEarnings": "108594342", "totalLiabilities": "907957904", "otherCurrentAssets": "22462423", "totalCurrentAssets": "229896570", "currentLongTermDebt": "669000000", "longTermInvestments": "10000000", "shortTermInvestments": "38000000", "currentNetReceivables": "101739596", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "948566102", "currentAccountsPayable": "77033296", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "573909533", "totalShareholderEquity": "270504768", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41097985", "totalCurrentLiabilities": "219697570", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "688260334", "cashAndShortTermInvestments": "54166753", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "6886741", "cashAndCashEquivalentsAtCarryingValue": "54166753", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2156009", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "-339537", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232188948", "cashflowFromInvestment": "-231150000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 248000000, "cost_of_revenue": 27000000, "gross_profit": 221000000, "ebit": -15431, "ebitda": -15431, "pretax_income": -15431, "tax_provision": null, "net_income": -15431, "net_income_to_common": -15431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100, "total_current_assets": 100, "total_assets": 218245, "short_term_debt": 250077, "long_term_debt": null, "total_debt": 250077, "total_liabilities": 687838, "total_equity": -469593, "shares_outstanding": 230863523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124000000, "capital_expenditure": 0, "free_cash_flow": 124000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107770, "ticker_id": 6862, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-15431", "netIncome": "-15431", "grossProfit": "221000000", "depreciation": "None", "totalRevenue": "248000000", "costOfRevenue": "27000000", "interestIncome": "10000000", "incomeBeforeTax": "-15431", "interestExpense": "20000000", "operatingIncome": "-15431", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "15431", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "79000000", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "791", "currentDebt": "None", "investments": "None", "totalAssets": "218245", "longTermDebt": "None", "shortTermDebt": "250077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-494593", "totalLiabilities": "687838", "otherCurrentAssets": "None", "totalCurrentAssets": "100", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218145", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250077", "totalShareholderEquity": "-469593", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "437761", "totalCurrentLiabilities": "687838", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248000000, "cost_of_revenue": 27000000, "gross_profit": 221000000, "research_and_development": null, "selling_general_admin": 79000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15431, "depreciation_amortisation": null, "ebitda": -15431, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": -15431, "tax_provision": null, "effective_tax_rate": null, "net_income": -15431, "net_income_continuing_ops": 82000000, "net_income_to_common": -15431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 100, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 218145, "total_assets": 218245, "short_term_debt": 250077, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 687838, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 687838, "total_debt": 250077, "preferred_stock": null, "minority_interest": null, "retained_earnings": -494593, "total_equity": -469593, "shares_outstanding": 230863523, "operating_cash_flow": 124000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 124000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-15431", "netIncome": "-15431", "grossProfit": "221000000", "depreciation": "None", "totalRevenue": "248000000", "costOfRevenue": "27000000", "interestIncome": "10000000", "incomeBeforeTax": "-15431", "interestExpense": "20000000", "operatingIncome": "-15431", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "15431", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "79000000", "netIncomeFromContinuingOperations": "82000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "791", "currentDebt": "None", "investments": "None", "totalAssets": "218245", "longTermDebt": "None", "shortTermDebt": "250077", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-494593", "totalLiabilities": "687838", "otherCurrentAssets": "None", "totalCurrentAssets": "100", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218145", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250077", "totalShareholderEquity": "-469593", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "437761", "totalCurrentLiabilities": "687838", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "100", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 235000000, "cost_of_revenue": 23000000, "gross_profit": 212000000, "ebit": 110000000, "ebitda": 150000000, "pretax_income": 89000000, "tax_provision": 17000000, "net_income": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 230863523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117000000, "capital_expenditure": 50000000, "free_cash_flow": 167000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107771, "ticker_id": 6862, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110000000", "ebitda": "150000000", "netIncome": "72000000", "grossProfit": "212000000", "depreciation": "None", "totalRevenue": "235000000", "costOfRevenue": "23000000", "interestIncome": "8000000", "incomeBeforeTax": "89000000", "interestExpense": "21000000", "operatingIncome": "100000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235000000, "cost_of_revenue": 23000000, "gross_profit": 212000000, "research_and_development": null, "selling_general_admin": 73000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110000000, "depreciation_amortisation": 40000000, "ebitda": 150000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 89000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 72000000, "net_income_continuing_ops": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 230863523, "operating_cash_flow": 117000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000000, "free_cash_flow": 167000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110000000", "ebitda": "150000000", "netIncome": "72000000", "grossProfit": "212000000", "depreciation": "None", "totalRevenue": "235000000", "costOfRevenue": "23000000", "interestIncome": "8000000", "incomeBeforeTax": "89000000", "interestExpense": "21000000", "operatingIncome": "100000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117000000", "capitalExpenditures": "50000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "income_statement": { "revenue": 186000000, "cost_of_revenue": 24000000, "gross_profit": 162000000, "ebit": 66000000, "ebitda": 109000000, "pretax_income": 45000000, "tax_provision": 9000000, "net_income": 36000000, "net_income_to_common": 36000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 230863523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83000000, "capital_expenditure": 39000000, "free_cash_flow": 122000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 107772, "ticker_id": 6862, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:44:36.345072+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66000000", "ebitda": "109000000", "netIncome": "36000000", "grossProfit": "162000000", "depreciation": "None", "totalRevenue": "186000000", "costOfRevenue": "24000000", "interestIncome": "8000000", "incomeBeforeTax": "45000000", "interestExpense": "21000000", "operatingIncome": "49000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "113000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "36000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-103000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186000000, "cost_of_revenue": 24000000, "gross_profit": 162000000, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66000000, "depreciation_amortisation": 43000000, "ebitda": 109000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 45000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 36000000, "net_income_continuing_ops": 36000000, "net_income_to_common": 36000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 230863523, "operating_cash_flow": 83000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000000, "free_cash_flow": 122000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66000000", "ebitda": "109000000", "netIncome": "36000000", "grossProfit": "162000000", "depreciation": "None", "totalRevenue": "186000000", "costOfRevenue": "24000000", "interestIncome": "8000000", "incomeBeforeTax": "45000000", "interestExpense": "21000000", "operatingIncome": "49000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "113000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "36000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "230863523", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-103000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": 4, "quarterly_financial_periods": 9, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }