{ "ticker": { "uuid": "de7776a7-c8dc-44eb-b55f-01a4d0a21413", "symbol": "W", "name": "Wayfair Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/de7776a7-c8dc-44eb-b55f-01a4d0a21413/", "api_url": "https://sharemaestro.com/factors/api/tickers/de7776a7-c8dc-44eb-b55f-01a4d0a21413/" }, "ticker_metadata": { "id": 4309, "uuid": "de7776a7-c8dc-44eb-b55f-01a4d0a21413", "symbol": "W", "name": "Wayfair Inc", "asset_type": "equity", "market_cap": 9656864000, "stock_exchange_id": 3, "industry": "Internet Retail", "sector": "Consumer Cyclical", "description": "Wayfair Inc. is involved in the e-commerce business in the United States and internationally. The company is headquartered in Boston, Massachusetts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "de7776a7-c8dc-44eb-b55f-01a4d0a21413", "symbol": "W", "name": "Wayfair Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/de7776a7-c8dc-44eb-b55f-01a4d0a21413/", "api_url": "https://sharemaestro.com/factors/api/tickers/de7776a7-c8dc-44eb-b55f-01a4d0a21413/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 68.35, "market_cap": 8953850000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0189, "shareholder_yield": 0, "roe": 0.1073, "piotroski_f_score": 6, "momentum_12_1": 0.4633, "volatility_252d": 0.6186 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.990258+00:00", "batch_id": "" }, "size": { "price_close": 68.35, "market_cap": 8953850000, "market_cap_usd": 8953850000, "enterprise_value": 10880850000, "shares_outstanding": 131000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7074, "pcf_ratio": 15.4911, "pfcf_ratio": 12.7912, "ev_ebitda": 52.8197, "ev_ebit": -128.01, "ev_sales": 0.8596, "ev_fcf": 15.5441, "earnings_yield": null, "fcf_yield": 0.0643, "price_to_sales": 0.7074, "price_to_book": null, "price_to_cashflow": 15.4911, "ebitda_to_ev": 0.0189, "sales_yield": 1.1633 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3008, "operating_margin": -0.0067, "net_margin": -0.0241, "ebitda_margin": 0.0163, "fcf_margin": 0.0553, "roe": 0.1073, "roa": -0.1063, "roic": null, "roc_greenblatt": null, "asset_turnover": 4.4105, "cash_conversion": -2.2951, "accruals_ratio": -0.3077, "sbc_to_revenue": 0.0267, "piotroski_f_score": 6, "altman_z_score": 2.6457, "earnings_stability_5y": 0.5799, "revenue_stability_5y": 0.1325, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.3268, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.0099, "net_debt_to_ebitda": 9.3544, "debt_to_assets": 1.0213, "interest_coverage": -0.6296, "current_ratio": 0.763, "quick_ratio": 0.7251, "net_debt": 1927000000, "local_beta": 0.0028, "volatility_252d": 0.6186, "volatility_60d": 1.351, "max_drawdown_12m": -0.4978, "risk_adjusted_momentum": 0.749 }, "growth": { "revenue_growth_1y": 0.068, "revenue_growth_3y_cagr": 0.0065, "revenue_growth_5y_cagr": -0.0251, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2844, "book_value_growth_1y": null, "revenue_growth": 0.068, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0315, "price_return_3m": -0.103, "price_return_6m": -0.2821, "price_return_9m": -0.2373, "price_return_12m": 0.5095, "price_return_12m_ex1m": 0.4633, "momentum_6m": -0.2821, "momentum_12m": 0.5095, "momentum_12_1": 0.4633, "distance_from_52w_high": -0.4104, "distance_from_52w_low": 0.4826, "relative_strength": 0.4095 }, "raw_ttm": { "revenue_ttm": 12658000000, "gross_profit_ttm": 3808000000, "ebit_ttm": -85000000, "ebitda_ttm": 206000000, "net_income_ttm": -305000000, "eps_diluted_ttm": -2.3282, "operating_cash_flow_ttm": 578000000, "capital_expenditure_ttm": 122000000, "fcf_ttm": 700000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 135000000, "cash_and_equivalents": 1004000000, "total_current_assets": 1568000000, "total_current_liabilities": 2055000000, "net_ppe": null, "total_assets": 2870000000, "total_debt": 2931000000, "total_equity": -2842000000, "net_working_capital": -1452000000, "book_value_per_share": -21.6947, "retained_earnings": -4928000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2853000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 46, "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": 5247, "ticker_id": 4309, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.990258+00:00", "batch_id": "", "os_score_delta": null, "price_close": 68.35, "market_cap": 8953850000, "market_cap_usd": 8953850000, "enterprise_value": 10880850000, "shares_outstanding": 131000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.70736688, "pcf_ratio": 15.49108997, "pfcf_ratio": 12.79121429, "ev_ebitda": 52.81966019, "ev_ebit": -128.01, "ev_sales": 0.85960262, "ev_fcf": 15.54407143, "earnings_yield": null, "fcf_yield": 0.06433321, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30083742, "operating_margin": -0.00671512, "net_margin": -0.02409543, "ebitda_margin": 0.01627429, "fcf_margin": 0.055301, "roe": 0.10731879, "roa": -0.10627178, "roic": null, "roc_greenblatt": null, "asset_turnover": 4.41045296, "cash_conversion": -2.29508197, "accruals_ratio": -0.30766551, "sbc_to_revenue": 0.02670248, "debt_to_equity": -2.00985222, "net_debt_to_ebitda": 9.35436893, "debt_to_assets": 1.02125436, "interest_coverage": -0.62962963, "current_ratio": 0.76301703, "quick_ratio": 0.72506083, "net_debt": 1927000000, "revenue_growth_1y": 0.0680054, "revenue_growth_3y_cagr": 0.00647837, "revenue_growth_5y_cagr": -0.02509759, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.28440367, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.6457221, "earnings_stability_5y": 0.579908, "revenue_stability_5y": 0.132531, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03154241, "price_return_3m": -0.10301837, "price_return_6m": -0.28211322, "price_return_9m": -0.23725031, "price_return_12m": 0.50949647, "price_return_12m_ex1m": 0.46333922, "distance_from_52w_high": -0.41042008, "distance_from_52w_low": 0.48264642, "relative_strength": 0.40953289, "local_beta": 0.0028, "volatility_252d": 0.618647, "volatility_60d": 1.350974, "max_drawdown_12m": -0.4978004, "revenue_ttm": 12658000000, "gross_profit_ttm": 3808000000, "ebit_ttm": -85000000, "ebitda_ttm": 206000000, "net_income_ttm": -305000000, "eps_diluted_ttm": -2.32824427, "operating_cash_flow_ttm": 578000000, "capital_expenditure_ttm": 122000000, "fcf_ttm": 700000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 135000000, "cash_and_equivalents": 1004000000, "total_current_assets": 1568000000, "total_current_liabilities": 2055000000, "net_ppe": null, "total_assets": 2870000000, "total_debt": 2931000000, "total_equity": -2842000000, "net_working_capital": -1452000000, "book_value_per_share": -21.69465649, "retained_earnings": -4928000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2853000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 46, "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": 68.35, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.1073, "momentum_12_1": 0.4633, "complete_fields": { "id": 5247, "ticker_id": 4309, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.990258+00:00", "batch_id": "", "os_score_delta": null, "price_close": 68.35, "market_cap": 8953850000, "market_cap_usd": 8953850000, "enterprise_value": 10880850000, "shares_outstanding": 131000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.70736688, "pcf_ratio": 15.49108997, "pfcf_ratio": 12.79121429, "ev_ebitda": 52.81966019, "ev_ebit": -128.01, "ev_sales": 0.85960262, "ev_fcf": 15.54407143, "earnings_yield": null, "fcf_yield": 0.06433321, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30083742, "operating_margin": -0.00671512, "net_margin": -0.02409543, "ebitda_margin": 0.01627429, "fcf_margin": 0.055301, "roe": 0.10731879, "roa": -0.10627178, "roic": null, "roc_greenblatt": null, "asset_turnover": 4.41045296, "cash_conversion": -2.29508197, "accruals_ratio": -0.30766551, "sbc_to_revenue": 0.02670248, "debt_to_equity": -2.00985222, "net_debt_to_ebitda": 9.35436893, "debt_to_assets": 1.02125436, "interest_coverage": -0.62962963, "current_ratio": 0.76301703, "quick_ratio": 0.72506083, "net_debt": 1927000000, "revenue_growth_1y": 0.0680054, "revenue_growth_3y_cagr": 0.00647837, "revenue_growth_5y_cagr": -0.02509759, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.28440367, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.6457221, "earnings_stability_5y": 0.579908, "revenue_stability_5y": 0.132531, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03154241, "price_return_3m": -0.10301837, "price_return_6m": -0.28211322, "price_return_9m": -0.23725031, "price_return_12m": 0.50949647, "price_return_12m_ex1m": 0.46333922, "distance_from_52w_high": -0.41042008, "distance_from_52w_low": 0.48264642, "relative_strength": 0.40953289, "local_beta": 0.0028, "volatility_252d": 0.618647, "volatility_60d": 1.350974, "max_drawdown_12m": -0.4978004, "revenue_ttm": 12658000000, "gross_profit_ttm": 3808000000, "ebit_ttm": -85000000, "ebitda_ttm": 206000000, "net_income_ttm": -305000000, "eps_diluted_ttm": -2.32824427, "operating_cash_flow_ttm": 578000000, "capital_expenditure_ttm": 122000000, "fcf_ttm": 700000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 135000000, "cash_and_equivalents": 1004000000, "total_current_assets": 1568000000, "total_current_liabilities": 2055000000, "net_ppe": null, "total_assets": 2870000000, "total_debt": 2931000000, "total_equity": -2842000000, "net_working_capital": -1452000000, "book_value_per_share": -21.69465649, "retained_earnings": -4928000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2853000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 46, "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": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 12457000000, "cost_of_revenue": 8692000000, "gross_profit": 3765000000, "ebit": -223000000, "ebitda": 82000000, "pretax_income": -306000000, "tax_provision": 7000000, "net_income": -313000000, "net_income_to_common": -313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1476000000, "total_current_assets": 2001000000, "total_assets": 3440000000, "short_term_debt": 39000000, "long_term_debt": 3233000000, "total_debt": 3272000000, "total_liabilities": 6222000000, "total_equity": -2782000000, "shares_outstanding": 130337000, "goodwill_and_intangibles": 11000000 }, "cash_flow": { "operating_cash_flow": 534000000, "capital_expenditure": 70000000, "free_cash_flow": 604000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352126, "ticker_id": 4309, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-223000000", "ebitda": "82000000", "netIncome": "-313000000", "grossProfit": "3765000000", "depreciation": "None", "totalRevenue": "12457000000", "costOfRevenue": "8692000000", "interestIncome": "119000000", "incomeBeforeTax": "-306000000", "interestExpense": "83000000", "operatingIncome": "17000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "3748000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8692000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305000000", "sellingGeneralAndAdministrative": "2265000000", "netIncomeFromContinuingOperations": "-313000000" }, "balance": { "goodwill": "400000", "inventory": "71000000", "commonStock": "130330", "currentDebt": "None", "investments": "None", "totalAssets": "3440000000", "longTermDebt": "3233000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10600000", "reportedCurrency": "USD", "retainedEarnings": "-4823000000", "totalLiabilities": "6222000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "2001000000", "currentLongTermDebt": "39000000", "longTermInvestments": "20000000", "shortTermInvestments": "66000000", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439000000", "currentAccountsPayable": "1202000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "4068000000", "totalShareholderEquity": "-2782000000", "capitalLeaseObligations": "1025000000", "otherCurrentLiabilities": "927000000", "totalCurrentLiabilities": "2129000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "4093000000", "cashAndShortTermInvestments": "1476000000", "commonStockSharesOutstanding": "130337000", "intangibleAssetsExcludingGoodwill": "10600000", "cashAndCashEquivalentsAtCarryingValue": "1476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-313000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "534000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "335000000", "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": "305000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12457000000, "cost_of_revenue": 8692000000, "gross_profit": 3765000000, "research_and_development": null, "selling_general_admin": 2265000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -223000000, "depreciation_amortisation": 305000000, "ebitda": 82000000, "interest_expense": 83000000, "interest_income": null, "other_non_operating": null, "pretax_income": -306000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": -313000000, "net_income_continuing_ops": -313000000, "net_income_to_common": -313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1476000000, "short_term_investments": 66000000, "net_receivables": 132000000, "inventory": 71000000, "other_current_assets": null, "total_current_assets": 2001000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 10600000, "goodwill_and_intangibles": 11000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1439000000, "total_assets": 3440000000, "short_term_debt": 39000000, "accounts_payable": 1202000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2129000000, "long_term_debt": 3233000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4093000000, "total_liabilities": 6222000000, "total_debt": 3272000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4823000000, "total_equity": -2782000000, "shares_outstanding": 130337000, "operating_cash_flow": 534000000, "stock_based_compensation": 335000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129000000, "free_cash_flow": 604000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-223000000", "ebitda": "82000000", "netIncome": "-313000000", "grossProfit": "3765000000", "depreciation": "None", "totalRevenue": "12457000000", "costOfRevenue": "8692000000", "interestIncome": "119000000", "incomeBeforeTax": "-306000000", "interestExpense": "83000000", "operatingIncome": "17000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "3748000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8692000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305000000", "sellingGeneralAndAdministrative": "2265000000", "netIncomeFromContinuingOperations": "-313000000" }, "balance": { "goodwill": "400000", "inventory": "71000000", "commonStock": "130330", "currentDebt": "None", "investments": "None", "totalAssets": "3440000000", "longTermDebt": "3233000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10600000", "reportedCurrency": "USD", "retainedEarnings": "-4823000000", "totalLiabilities": "6222000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "2001000000", "currentLongTermDebt": "39000000", "longTermInvestments": "20000000", "shortTermInvestments": "66000000", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439000000", "currentAccountsPayable": "1202000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "4068000000", "totalShareholderEquity": "-2782000000", "capitalLeaseObligations": "1025000000", "otherCurrentLiabilities": "927000000", "totalCurrentLiabilities": "2129000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "4093000000", "cashAndShortTermInvestments": "1476000000", "commonStockSharesOutstanding": "130337000", "intangibleAssetsExcludingGoodwill": "10600000", "cashAndCashEquivalentsAtCarryingValue": "1476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-313000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "534000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "335000000", "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": "305000000", "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": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 11851000000, "cost_of_revenue": 8277000000, "gross_profit": 3574000000, "ebit": -453000000, "ebitda": -66000000, "pretax_income": -482000000, "tax_provision": 10000000, "net_income": -492000000, "net_income_to_common": -492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1316000000, "total_current_assets": 1877000000, "total_assets": 3459000000, "short_term_debt": 410000000, "long_term_debt": 2882000000, "total_debt": 3292000000, "total_liabilities": 6214000000, "total_equity": -2755000000, "shares_outstanding": 123000000, "goodwill_and_intangibles": 13400000 }, "cash_flow": { "operating_cash_flow": 317000000, "capital_expenditure": 234000000, "free_cash_flow": 551000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352131, "ticker_id": 4309, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-453000000", "ebitda": "-66000000", "netIncome": "-492000000", "grossProfit": "3574000000", "depreciation": "None", "totalRevenue": "11851000000", "costOfRevenue": "8277000000", "interestIncome": "29000000", "incomeBeforeTax": "-482000000", "interestExpense": "29000000", "operatingIncome": "-461000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "4035000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "257000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8277000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387000000", "sellingGeneralAndAdministrative": "1977000000", "netIncomeFromContinuingOperations": "-492000000" }, "balance": { "goodwill": "400000", "inventory": "76000000", "commonStock": "125460", "currentDebt": "None", "investments": "None", "totalAssets": "3459000000", "longTermDebt": "2882000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13000000", "reportedCurrency": "USD", "retainedEarnings": "-4510000000", "totalLiabilities": "6214000000", "otherCurrentAssets": "139000000", "totalCurrentAssets": "1877000000", "currentLongTermDebt": "236000000", "longTermInvestments": "15000000", "shortTermInvestments": "56000000", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1582000000", "currentAccountsPayable": "1246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528000000", "shortLongTermDebtTotal": "4221000000", "totalShareholderEquity": "-2755000000", "capitalLeaseObligations": "1103000000", "otherCurrentLiabilities": "432000000", "totalCurrentLiabilities": "2370000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3844000000", "cashAndShortTermInvestments": "1316000000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "1316000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-492000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "317000000", "capitalExpenditures": "234000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-262000000", "stockBasedCompensation": "395000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11851000000, "cost_of_revenue": 8277000000, "gross_profit": 3574000000, "research_and_development": 257000000, "selling_general_admin": 1977000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -453000000, "depreciation_amortisation": 387000000, "ebitda": -66000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": -482000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": -492000000, "net_income_continuing_ops": -492000000, "net_income_to_common": -492000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1316000000, "short_term_investments": 56000000, "net_receivables": 290000000, "inventory": 76000000, "other_current_assets": null, "total_current_assets": 1877000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 13000000, "goodwill_and_intangibles": 13400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1582000000, "total_assets": 3459000000, "short_term_debt": 410000000, "accounts_payable": 1246000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2370000000, "long_term_debt": 2882000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3844000000, "total_liabilities": 6214000000, "total_debt": 3292000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4510000000, "total_equity": -2755000000, "shares_outstanding": 123000000, "operating_cash_flow": 317000000, "stock_based_compensation": 395000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -262000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69000000, "free_cash_flow": 551000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-453000000", "ebitda": "-66000000", "netIncome": "-492000000", "grossProfit": "3574000000", "depreciation": "None", "totalRevenue": "11851000000", "costOfRevenue": "8277000000", "interestIncome": "29000000", "incomeBeforeTax": "-482000000", "interestExpense": "29000000", "operatingIncome": "-461000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "4035000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "257000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8277000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387000000", "sellingGeneralAndAdministrative": "1977000000", "netIncomeFromContinuingOperations": "-492000000" }, "balance": { "goodwill": "400000", "inventory": "76000000", "commonStock": "125460", "currentDebt": "None", "investments": "None", "totalAssets": "3459000000", "longTermDebt": "2882000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13000000", "reportedCurrency": "USD", "retainedEarnings": "-4510000000", "totalLiabilities": "6214000000", "otherCurrentAssets": "139000000", "totalCurrentAssets": "1877000000", "currentLongTermDebt": "236000000", "longTermInvestments": "15000000", "shortTermInvestments": "56000000", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1582000000", "currentAccountsPayable": "1246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528000000", "shortLongTermDebtTotal": "4221000000", "totalShareholderEquity": "-2755000000", "capitalLeaseObligations": "1103000000", "otherCurrentLiabilities": "432000000", "totalCurrentLiabilities": "2370000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3844000000", "cashAndShortTermInvestments": "1316000000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "1316000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-492000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "317000000", "capitalExpenditures": "234000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-262000000", "stockBasedCompensation": "395000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 12003000000, "cost_of_revenue": 8336000000, "gross_profit": 3667000000, "ebit": -712000000, "ebitda": -295000000, "pretax_income": -729000000, "tax_provision": 9000000, "net_income": -738000000, "net_income_to_common": -738000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1322000000, "total_current_assets": 1855000000, "total_assets": 3474000000, "short_term_debt": 250000000, "long_term_debt": 3092000000, "total_debt": 3342000000, "total_liabilities": 6181000000, "total_equity": -2707000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 14400000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 351000000, "free_cash_flow": 700000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352136, "ticker_id": 4309, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-712000000", "ebitda": "-295000000", "netIncome": "-738000000", "grossProfit": "3667000000", "depreciation": "None", "totalRevenue": "12003000000", "costOfRevenue": "8336000000", "interestIncome": "17000000", "incomeBeforeTax": "-729000000", "interestExpense": "17000000", "operatingIncome": "-813000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "4480000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "279000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417000000", "sellingGeneralAndAdministrative": "2447000000", "netIncomeFromContinuingOperations": "-915000000" }, "balance": { "goodwill": "400000", "inventory": "75000000", "commonStock": "118090", "currentDebt": "None", "investments": "None", "totalAssets": "3474000000", "longTermDebt": "3092000000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-4018000000", "totalLiabilities": "6181000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1855000000", "currentLongTermDebt": "117000000", "longTermInvestments": "14000000", "shortTermInvestments": "29000000", "currentNetReceivables": "234000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619000000", "currentAccountsPayable": "1234000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1568000000", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "-2707000000", "capitalLeaseObligations": "995000000", "otherCurrentLiabilities": "439000000", "totalCurrentLiabilities": "2183000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "3998000000", "cashAndShortTermInvestments": "1322000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1322000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-738000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "349000000", "capitalExpenditures": "351000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-152000000", "stockBasedCompensation": "605000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12003000000, "cost_of_revenue": 8336000000, "gross_profit": 3667000000, "research_and_development": 279000000, "selling_general_admin": 2447000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -712000000, "depreciation_amortisation": 417000000, "ebitda": -295000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": -729000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -738000000, "net_income_continuing_ops": -915000000, "net_income_to_common": -738000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1322000000, "short_term_investments": 29000000, "net_receivables": 234000000, "inventory": 75000000, "other_current_assets": null, "total_current_assets": 1855000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 14000000, "goodwill_and_intangibles": 14400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1619000000, "total_assets": 3474000000, "short_term_debt": 250000000, "accounts_payable": 1234000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183000000, "long_term_debt": 3092000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3998000000, "total_liabilities": 6181000000, "total_debt": 3342000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4018000000, "total_equity": -2707000000, "shares_outstanding": 114000000, "operating_cash_flow": 349000000, "stock_based_compensation": 605000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77000000, "free_cash_flow": 700000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-712000000", "ebitda": "-295000000", "netIncome": "-738000000", "grossProfit": "3667000000", "depreciation": "None", "totalRevenue": "12003000000", "costOfRevenue": "8336000000", "interestIncome": "17000000", "incomeBeforeTax": "-729000000", "interestExpense": "17000000", "operatingIncome": "-813000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "4480000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "279000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417000000", "sellingGeneralAndAdministrative": "2447000000", "netIncomeFromContinuingOperations": "-915000000" }, "balance": { "goodwill": "400000", "inventory": "75000000", "commonStock": "118090", "currentDebt": "None", "investments": "None", "totalAssets": "3474000000", "longTermDebt": "3092000000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-4018000000", "totalLiabilities": "6181000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1855000000", "currentLongTermDebt": "117000000", "longTermInvestments": "14000000", "shortTermInvestments": "29000000", "currentNetReceivables": "234000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619000000", "currentAccountsPayable": "1234000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1568000000", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "-2707000000", "capitalLeaseObligations": "995000000", "otherCurrentLiabilities": "439000000", "totalCurrentLiabilities": "2183000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "3998000000", "cashAndShortTermInvestments": "1322000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1322000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-738000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "349000000", "capitalExpenditures": "351000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-152000000", "stockBasedCompensation": "605000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 12218000000, "cost_of_revenue": 8802000000, "gross_profit": 3416000000, "ebit": -1292000000, "ebitda": -921000000, "pretax_income": -1319000000, "tax_provision": 12000000, "net_income": -1331000000, "net_income_to_common": -1331000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1050000000, "total_current_assets": 1933000000, "total_assets": 3580000000, "short_term_debt": 125000000, "long_term_debt": 3137000000, "total_debt": 3262000000, "total_liabilities": 6130000000, "total_equity": -2550000000, "shares_outstanding": 106000000, "goodwill_and_intangibles": 15400000 }, "cash_flow": { "operating_cash_flow": -674000000, "capital_expenditure": 458000000, "free_cash_flow": -216000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352141, "ticker_id": 4309, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1292000000", "ebitda": "-921000000", "netIncome": "-1331000000", "grossProfit": "3416000000", "depreciation": "None", "totalRevenue": "12218000000", "costOfRevenue": "8802000000", "interestIncome": "27000000", "incomeBeforeTax": "-1319000000", "interestExpense": "27000000", "operatingIncome": "-1384000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "4800000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "224000000", "otherNonOperatingIncome": "92000000", "costofGoodsAndServicesSold": "8802000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371000000", "sellingGeneralAndAdministrative": "632000000", "netIncomeFromContinuingOperations": "-1331000000" }, "balance": { "goodwill": "400000", "inventory": "90000000", "commonStock": "108590", "currentDebt": "None", "investments": "None", "totalAssets": "3580000000", "longTermDebt": "3137000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "-3280000000", "totalLiabilities": "6130000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "1933000000", "currentLongTermDebt": "None", "longTermInvestments": "11000000", "shortTermInvestments": "228000000", "currentNetReceivables": "341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1647000000", "currentAccountsPayable": "1204000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1613000000", "shortLongTermDebtTotal": "4155000000", "totalShareholderEquity": "-2550000000", "capitalLeaseObligations": "1018000000", "otherCurrentLiabilities": "681000000", "totalCurrentLiabilities": "2072000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "4058000000", "cashAndShortTermInvestments": "1050000000", "commonStockSharesOutstanding": "106000000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "1050000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1331000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "-674000000", "capitalExpenditures": "458000000", "changeInReceivables": "-48000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "513000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-657000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12218000000, "cost_of_revenue": 8802000000, "gross_profit": 3416000000, "research_and_development": 224000000, "selling_general_admin": 632000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1292000000, "depreciation_amortisation": 371000000, "ebitda": -921000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1319000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": -1331000000, "net_income_continuing_ops": -1331000000, "net_income_to_common": -1331000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1050000000, "short_term_investments": 228000000, "net_receivables": 341000000, "inventory": 90000000, "other_current_assets": null, "total_current_assets": 1933000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 15000000, "goodwill_and_intangibles": 15400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1647000000, "total_assets": 3580000000, "short_term_debt": 125000000, "accounts_payable": 1204000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2072000000, "long_term_debt": 3137000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4058000000, "total_liabilities": 6130000000, "total_debt": 3262000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3280000000, "total_equity": -2550000000, "shares_outstanding": 106000000, "operating_cash_flow": -674000000, "stock_based_compensation": 513000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 458000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16000000, "free_cash_flow": -216000000, "net_change_in_cash": -657000000 }, "raw_data": { "income": { "ebit": "-1292000000", "ebitda": "-921000000", "netIncome": "-1331000000", "grossProfit": "3416000000", "depreciation": "None", "totalRevenue": "12218000000", "costOfRevenue": "8802000000", "interestIncome": "27000000", "incomeBeforeTax": "-1319000000", "interestExpense": "27000000", "operatingIncome": "-1384000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "4800000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "224000000", "otherNonOperatingIncome": "92000000", "costofGoodsAndServicesSold": "8802000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371000000", "sellingGeneralAndAdministrative": "632000000", "netIncomeFromContinuingOperations": "-1331000000" }, "balance": { "goodwill": "400000", "inventory": "90000000", "commonStock": "108590", "currentDebt": "None", "investments": "None", "totalAssets": "3580000000", "longTermDebt": "3137000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "-3280000000", "totalLiabilities": "6130000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "1933000000", "currentLongTermDebt": "None", "longTermInvestments": "11000000", "shortTermInvestments": "228000000", "currentNetReceivables": "341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1647000000", "currentAccountsPayable": "1204000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1613000000", "shortLongTermDebtTotal": "4155000000", "totalShareholderEquity": "-2550000000", "capitalLeaseObligations": "1018000000", "otherCurrentLiabilities": "681000000", "totalCurrentLiabilities": "2072000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "4058000000", "cashAndShortTermInvestments": "1050000000", "commonStockSharesOutstanding": "106000000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "1050000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1331000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "-674000000", "capitalExpenditures": "458000000", "changeInReceivables": "-48000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "513000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-657000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 13708000000, "cost_of_revenue": 9813000000, "gross_profit": 3895000000, "ebit": -98000000, "ebitda": 224000000, "pretax_income": -130000000, "tax_provision": 1000000, "net_income": -131000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1706000000, "total_current_assets": 3012000000, "total_assets": 4570000000, "short_term_debt": 110000000, "long_term_debt": 3052000000, "total_debt": 3162000000, "total_liabilities": 6189000000, "total_equity": -1619000000, "shares_outstanding": 104000000, "goodwill_and_intangibles": 16400000 }, "cash_flow": { "operating_cash_flow": 410000000, "capital_expenditure": 280000000, "free_cash_flow": 690000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352146, "ticker_id": 4309, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-98000000", "ebitda": "224000000", "netIncome": "-131000000", "grossProfit": "3895000000", "depreciation": "None", "totalRevenue": "13708000000", "costOfRevenue": "9813000000", "interestIncome": "32000000", "incomeBeforeTax": "-130000000", "interestExpense": "32000000", "operatingIncome": "-94000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "3977000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "9813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322000000", "sellingGeneralAndAdministrative": "2015000000", "netIncomeFromContinuingOperations": "-131000000" }, "balance": { "goodwill": "400000", "inventory": "69000000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "4570000000", "longTermDebt": "3052000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16000000", "reportedCurrency": "USD", "retainedEarnings": "-1949000000", "totalLiabilities": "6189000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "3012000000", "currentLongTermDebt": "None", "longTermInvestments": "8000000", "shortTermInvestments": "693000000", "currentNetReceivables": "296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558000000", "currentAccountsPayable": "1166000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1523000000", "shortLongTermDebtTotal": "4054000000", "totalShareholderEquity": "-1619000000", "capitalLeaseObligations": "1002000000", "otherCurrentLiabilities": "581000000", "totalCurrentLiabilities": "2217000000", "otherNonCurrentLiabilities": "920000000", "totalNonCurrentLiabilities": "3972000000", "cashAndShortTermInvestments": "1706000000", "commonStockSharesOutstanding": "104000000", "intangibleAssetsExcludingGoodwill": "16000000", "cashAndCashEquivalentsAtCarryingValue": "1706000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "410000000", "capitalExpenditures": "280000000", "changeInReceivables": "-118000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "-515000000", "stockBasedCompensation": "344000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-408000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13708000000, "cost_of_revenue": 9813000000, "gross_profit": 3895000000, "research_and_development": 171000000, "selling_general_admin": 2015000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -98000000, "depreciation_amortisation": 322000000, "ebitda": 224000000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": -130000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -131000000, "net_income_continuing_ops": -131000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1706000000, "short_term_investments": 693000000, "net_receivables": 296000000, "inventory": 69000000, "other_current_assets": null, "total_current_assets": 3012000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 16000000, "goodwill_and_intangibles": 16400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1558000000, "total_assets": 4570000000, "short_term_debt": 110000000, "accounts_payable": 1166000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2217000000, "long_term_debt": 3052000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3972000000, "total_liabilities": 6189000000, "total_debt": 3162000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1949000000, "total_equity": -1619000000, "shares_outstanding": 104000000, "operating_cash_flow": 410000000, "stock_based_compensation": 344000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -515000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303000000, "free_cash_flow": 690000000, "net_change_in_cash": -408000000 }, "raw_data": { "income": { "ebit": "-98000000", "ebitda": "224000000", "netIncome": "-131000000", "grossProfit": "3895000000", "depreciation": "None", "totalRevenue": "13708000000", "costOfRevenue": "9813000000", "interestIncome": "32000000", "incomeBeforeTax": "-130000000", "interestExpense": "32000000", "operatingIncome": "-94000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "3977000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "171000000", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "9813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322000000", "sellingGeneralAndAdministrative": "2015000000", "netIncomeFromContinuingOperations": "-131000000" }, "balance": { "goodwill": "400000", "inventory": "69000000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "4570000000", "longTermDebt": "3052000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16000000", "reportedCurrency": "USD", "retainedEarnings": "-1949000000", "totalLiabilities": "6189000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "3012000000", "currentLongTermDebt": "None", "longTermInvestments": "8000000", "shortTermInvestments": "693000000", "currentNetReceivables": "296000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558000000", "currentAccountsPayable": "1166000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1523000000", "shortLongTermDebtTotal": "4054000000", "totalShareholderEquity": "-1619000000", "capitalLeaseObligations": "1002000000", "otherCurrentLiabilities": "581000000", "totalCurrentLiabilities": "2217000000", "otherNonCurrentLiabilities": "920000000", "totalNonCurrentLiabilities": "3972000000", "cashAndShortTermInvestments": "1706000000", "commonStockSharesOutstanding": "104000000", "intangibleAssetsExcludingGoodwill": "16000000", "cashAndCashEquivalentsAtCarryingValue": "1706000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "410000000", "capitalExpenditures": "280000000", "changeInReceivables": "-118000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303000000", "cashflowFromInvestment": "-515000000", "stockBasedCompensation": "344000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-408000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 14145156000, "cost_of_revenue": 10032985000, "gross_profit": 4112171000, "ebit": 351716000, "ebitda": 637427000, "pretax_income": 205319000, "tax_provision": 20323000, "net_income": 185000000, "net_income_to_common": 185000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2130000000, "total_current_assets": 3046000000, "total_assets": 4570000000, "short_term_debt": 97000000, "long_term_debt": 2659243000, "total_debt": 2756243000, "total_liabilities": 5762000000, "total_equity": -1192000000, "shares_outstanding": 99337000, "goodwill_and_intangibles": 17000000 }, "cash_flow": { "operating_cash_flow": 1416731000, "capital_expenditure": 334434000, "free_cash_flow": 1751165000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352151, "ticker_id": 4309, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351716000", "ebitda": "637427000", "netIncome": "185000000", "grossProfit": "4112171000", "depreciation": "None", "totalRevenue": "14145156000", "costOfRevenue": "10032985000", "interestIncome": "146397000", "incomeBeforeTax": "205319000", "interestExpense": "146000000", "operatingIncome": "360349000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20323000", "reportedCurrency": "USD", "netInterestIncome": "-146397000", "nonInterestIncome": "None", "operatingExpenses": "3751822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "132000000", "otherNonOperatingIncome": "-8633000", "costofGoodsAndServicesSold": "10032985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285711000", "sellingGeneralAndAdministrative": "1830000000", "netIncomeFromContinuingOperations": "184996000" }, "balance": { "goodwill": "400000", "inventory": "52000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4570000000", "longTermDebt": "2659243000", "shortTermDebt": "97000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16600000", "reportedCurrency": "USD", "retainedEarnings": "-1886000000", "totalLiabilities": "5762000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "3046000000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "462000000", "currentNetReceivables": "172000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1524000000", "currentAccountsPayable": "1157000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "684306000", "shortLongTermDebtTotal": "3626000000", "totalShareholderEquity": "-1192000000", "capitalLeaseObligations": "967244000", "otherCurrentLiabilities": "514000000", "totalCurrentLiabilities": "2166000000", "otherNonCurrentLiabilities": "936989000", "totalNonCurrentLiabilities": "3596000000", "cashAndShortTermInvestments": "2130000000", "commonStockSharesOutstanding": "99337000", "intangibleAssetsExcludingGoodwill": "16600000", "cashAndCashEquivalentsAtCarryingValue": "2130000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184996000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9947000", "operatingCashflow": "1416731000", "capitalExpenditures": "334434000", "changeInReceivables": "-14726000", "changeInExchangeRate": "None", "cashflowFromFinancing": "352588000", "cashflowFromInvestment": "-236075000", "stockBasedCompensation": "276000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1533244000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14145156000, "cost_of_revenue": 10032985000, "gross_profit": 4112171000, "research_and_development": 132000000, "selling_general_admin": 1830000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351716000, "depreciation_amortisation": 285711000, "ebitda": 637427000, "interest_expense": 146000000, "interest_income": null, "other_non_operating": null, "pretax_income": 205319000, "tax_provision": 20323000, "effective_tax_rate": null, "net_income": 185000000, "net_income_continuing_ops": 184996000, "net_income_to_common": 185000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2130000000, "short_term_investments": 462000000, "net_receivables": 172000000, "inventory": 52000000, "other_current_assets": null, "total_current_assets": 3046000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 16600000, "goodwill_and_intangibles": 17000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1524000000, "total_assets": 4570000000, "short_term_debt": 97000000, "accounts_payable": 1157000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2166000000, "long_term_debt": 2659243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3596000000, "total_liabilities": 5762000000, "total_debt": 2756243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1886000000, "total_equity": -1192000000, "shares_outstanding": 99337000, "operating_cash_flow": 1416731000, "stock_based_compensation": 276000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236075000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 352588000, "free_cash_flow": 1751165000, "net_change_in_cash": 1533244000 }, "raw_data": { "income": { "ebit": "351716000", "ebitda": "637427000", "netIncome": "185000000", "grossProfit": "4112171000", "depreciation": "None", "totalRevenue": "14145156000", "costOfRevenue": "10032985000", "interestIncome": "146397000", "incomeBeforeTax": "205319000", "interestExpense": "146000000", "operatingIncome": "360349000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20323000", "reportedCurrency": "USD", "netInterestIncome": "-146397000", "nonInterestIncome": "None", "operatingExpenses": "3751822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "132000000", "otherNonOperatingIncome": "-8633000", "costofGoodsAndServicesSold": "10032985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285711000", "sellingGeneralAndAdministrative": "1830000000", "netIncomeFromContinuingOperations": "184996000" }, "balance": { "goodwill": "400000", "inventory": "52000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4570000000", "longTermDebt": "2659243000", "shortTermDebt": "97000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16600000", "reportedCurrency": "USD", "retainedEarnings": "-1886000000", "totalLiabilities": "5762000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "3046000000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "462000000", "currentNetReceivables": "172000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1524000000", "currentAccountsPayable": "1157000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "684306000", "shortLongTermDebtTotal": "3626000000", "totalShareholderEquity": "-1192000000", "capitalLeaseObligations": "967244000", "otherCurrentLiabilities": "514000000", "totalCurrentLiabilities": "2166000000", "otherNonCurrentLiabilities": "936989000", "totalNonCurrentLiabilities": "3596000000", "cashAndShortTermInvestments": "2130000000", "commonStockSharesOutstanding": "99337000", "intangibleAssetsExcludingGoodwill": "16600000", "cashAndCashEquivalentsAtCarryingValue": "2130000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184996000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9947000", "operatingCashflow": "1416731000", "capitalExpenditures": "334434000", "changeInReceivables": "-14726000", "changeInExchangeRate": "None", "cashflowFromFinancing": "352588000", "cashflowFromInvestment": "-236075000", "stockBasedCompensation": "276000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1533244000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 9127057000, "cost_of_revenue": 6979725000, "gross_profit": 2147332000, "ebit": -927419000, "ebitda": -735000000, "pretax_income": -981574000, "tax_provision": 3010000, "net_income": -984584000, "net_income_to_common": -984584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 582753000, "total_current_assets": 1377138000, "total_assets": 2953048000, "short_term_debt": 91104000, "long_term_debt": 1456195000, "total_debt": 1547299000, "total_liabilities": 3897256000, "total_equity": -944208000, "shares_outstanding": 92200000, "goodwill_and_intangibles": 18809000 }, "cash_flow": { "operating_cash_flow": -196818000, "capital_expenditure": 400880000, "free_cash_flow": 204062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352156, "ticker_id": 4309, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-927419000", "ebitda": "-735000000", "netIncome": "-984584000", "grossProfit": "2147332000", "depreciation": "None", "totalRevenue": "9127057000", "costOfRevenue": "6979725000", "interestIncome": "54514000", "incomeBeforeTax": "-981574000", "interestExpense": "55000000", "operatingIncome": "-929941000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3010000", "reportedCurrency": "USD", "netInterestIncome": "-54514000", "nonInterestIncome": "None", "operatingExpenses": "3077273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "2881000", "costofGoodsAndServicesSold": "6979725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192419000", "sellingGeneralAndAdministrative": "1624000000", "netIncomeFromContinuingOperations": "-984584000" }, "balance": { "goodwill": "400000", "inventory": "61692000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "2953048000", "longTermDebt": "1456195000", "shortTermDebt": "91104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "18409000", "reportedCurrency": "USD", "retainedEarnings": "-2065423000", "totalLiabilities": "3897256000", "otherCurrentAssets": "180393000", "totalCurrentAssets": "1377138000", "currentLongTermDebt": "None", "longTermInvestments": "155690000", "shortTermInvestments": "404252000", "currentNetReceivables": "148048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1575910000", "currentAccountsPayable": "908097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "624544000", "shortLongTermDebtTotal": "2369901000", "totalShareholderEquity": "-944208000", "capitalLeaseObligations": "913706000", "otherCurrentLiabilities": "382504000", "totalCurrentLiabilities": "1611519000", "otherNonCurrentLiabilities": "829542000", "totalNonCurrentLiabilities": "2285737000", "cashAndShortTermInvestments": "582753000", "commonStockSharesOutstanding": "92200000", "intangibleAssetsExcludingGoodwill": "18409000", "cashAndCashEquivalentsAtCarryingValue": "582753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-984584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15631000", "operatingCashflow": "-196818000", "capitalExpenditures": "400880000", "changeInReceivables": "-49187000", "changeInExchangeRate": "-1557000", "cashflowFromFinancing": "786504000", "cashflowFromInvestment": "-854837000", "stockBasedCompensation": "227451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-266708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9127057000, "cost_of_revenue": 6979725000, "gross_profit": 2147332000, "research_and_development": 82000000, "selling_general_admin": 1624000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -927419000, "depreciation_amortisation": 192419000, "ebitda": -735000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": -981574000, "tax_provision": 3010000, "effective_tax_rate": null, "net_income": -984584000, "net_income_continuing_ops": -984584000, "net_income_to_common": -984584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 582753000, "short_term_investments": 404252000, "net_receivables": 148048000, "inventory": 61692000, "other_current_assets": null, "total_current_assets": 1377138000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 18409000, "goodwill_and_intangibles": 18809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1575910000, "total_assets": 2953048000, "short_term_debt": 91104000, "accounts_payable": 908097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1611519000, "long_term_debt": 1456195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2285737000, "total_liabilities": 3897256000, "total_debt": 1547299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2065423000, "total_equity": -944208000, "shares_outstanding": 92200000, "operating_cash_flow": -196818000, "stock_based_compensation": 227451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -854837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 786504000, "free_cash_flow": 204062000, "net_change_in_cash": -266708000 }, "raw_data": { "income": { "ebit": "-927419000", "ebitda": "-735000000", "netIncome": "-984584000", "grossProfit": "2147332000", "depreciation": "None", "totalRevenue": "9127057000", "costOfRevenue": "6979725000", "interestIncome": "54514000", "incomeBeforeTax": "-981574000", "interestExpense": "55000000", "operatingIncome": "-929941000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3010000", "reportedCurrency": "USD", "netInterestIncome": "-54514000", "nonInterestIncome": "None", "operatingExpenses": "3077273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "2881000", "costofGoodsAndServicesSold": "6979725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192419000", "sellingGeneralAndAdministrative": "1624000000", "netIncomeFromContinuingOperations": "-984584000" }, "balance": { "goodwill": "400000", "inventory": "61692000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "2953048000", "longTermDebt": "1456195000", "shortTermDebt": "91104000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "18409000", "reportedCurrency": "USD", "retainedEarnings": "-2065423000", "totalLiabilities": "3897256000", "otherCurrentAssets": "180393000", "totalCurrentAssets": "1377138000", "currentLongTermDebt": "None", "longTermInvestments": "155690000", "shortTermInvestments": "404252000", "currentNetReceivables": "148048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1575910000", "currentAccountsPayable": "908097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "624544000", "shortLongTermDebtTotal": "2369901000", "totalShareholderEquity": "-944208000", "capitalLeaseObligations": "913706000", "otherCurrentLiabilities": "382504000", "totalCurrentLiabilities": "1611519000", "otherNonCurrentLiabilities": "829542000", "totalNonCurrentLiabilities": "2285737000", "cashAndShortTermInvestments": "582753000", "commonStockSharesOutstanding": "92200000", "intangibleAssetsExcludingGoodwill": "18409000", "cashAndCashEquivalentsAtCarryingValue": "582753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-984584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15631000", "operatingCashflow": "-196818000", "capitalExpenditures": "400880000", "changeInReceivables": "-49187000", "changeInExchangeRate": "-1557000", "cashflowFromFinancing": "786504000", "cashflowFromInvestment": "-854837000", "stockBasedCompensation": "227451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-266708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 6779174000, "cost_of_revenue": 5192451000, "gross_profit": 1586723000, "ebit": -473483000, "ebitda": -349941000, "pretax_income": -502043000, "tax_provision": 2037000, "net_income": -504080000, "net_income_to_common": -504080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 849461000, "total_current_assets": 1255936000, "total_assets": 1890850000, "short_term_debt": 49989000, "long_term_debt": 738904000, "total_debt": 788893000, "total_liabilities": 2221571000, "total_equity": -330721000, "shares_outstanding": 89472000, "goodwill_and_intangibles": 2585000 }, "cash_flow": { "operating_cash_flow": 84861000, "capital_expenditure": 221955000, "free_cash_flow": 306816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352161, "ticker_id": 4309, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-473483000", "ebitda": "-349941000", "netIncome": "-504080000", "grossProfit": "1586723000", "depreciation": "None", "totalRevenue": "6779174000", "costOfRevenue": "5192451000", "interestIncome": "28560000", "incomeBeforeTax": "-502043000", "interestExpense": "28560000", "operatingIncome": "-473279000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2037000", "reportedCurrency": "USD", "netInterestIncome": "-28560000", "nonInterestIncome": "None", "operatingExpenses": "2060002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51300000", "otherNonOperatingIncome": "-204000", "costofGoodsAndServicesSold": "5192451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123542000", "sellingGeneralAndAdministrative": "1025767000", "netIncomeFromContinuingOperations": "-504043000" }, "balance": { "goodwill": "2099000", "inventory": "46164000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1890850000", "longTermDebt": "738904000", "shortTermDebt": "49989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "486000", "reportedCurrency": "USD", "retainedEarnings": "-1082689000", "totalLiabilities": "2221571000", "otherCurrentAssets": "195430000", "totalCurrentAssets": "1255936000", "currentLongTermDebt": "None", "longTermInvestments": "6526000", "shortTermInvestments": "114278000", "currentNetReceivables": "50603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634914000", "currentAccountsPayable": "650174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606977000", "shortLongTermDebtTotal": "971949000", "totalShareholderEquity": "-330721000", "capitalLeaseObligations": "183056000", "otherCurrentLiabilities": "291003000", "totalCurrentLiabilities": "1139223000", "otherNonCurrentLiabilities": "160388000", "totalNonCurrentLiabilities": "1082348000", "cashAndShortTermInvestments": "849461000", "commonStockSharesOutstanding": "89472000", "intangibleAssetsExcludingGoodwill": "486000", "cashAndCashEquivalentsAtCarryingValue": "849461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-504080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18319000", "operatingCashflow": "84861000", "capitalExpenditures": "221955000", "changeInReceivables": "-12792000", "changeInExchangeRate": "-1536000", "cashflowFromFinancing": "467463000", "cashflowFromInvestment": "-260287000", "stockBasedCompensation": "127564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "290501000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6779174000, "cost_of_revenue": 5192451000, "gross_profit": 1586723000, "research_and_development": 51300000, "selling_general_admin": 1025767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -473483000, "depreciation_amortisation": 123542000, "ebitda": -349941000, "interest_expense": 28560000, "interest_income": null, "other_non_operating": null, "pretax_income": -502043000, "tax_provision": 2037000, "effective_tax_rate": null, "net_income": -504080000, "net_income_continuing_ops": -504043000, "net_income_to_common": -504080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 849461000, "short_term_investments": 114278000, "net_receivables": 50603000, "inventory": 46164000, "other_current_assets": null, "total_current_assets": 1255936000, "net_ppe": null, "goodwill": 2099000, "intangible_assets": 486000, "goodwill_and_intangibles": 2585000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 634914000, "total_assets": 1890850000, "short_term_debt": 49989000, "accounts_payable": 650174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1139223000, "long_term_debt": 738904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1082348000, "total_liabilities": 2221571000, "total_debt": 788893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1082689000, "total_equity": -330721000, "shares_outstanding": 89472000, "operating_cash_flow": 84861000, "stock_based_compensation": 127564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 467463000, "free_cash_flow": 306816000, "net_change_in_cash": 290501000 }, "raw_data": { "income": { "ebit": "-473483000", "ebitda": "-349941000", "netIncome": "-504080000", "grossProfit": "1586723000", "depreciation": "None", "totalRevenue": "6779174000", "costOfRevenue": "5192451000", "interestIncome": "28560000", "incomeBeforeTax": "-502043000", "interestExpense": "28560000", "operatingIncome": "-473279000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2037000", "reportedCurrency": "USD", "netInterestIncome": "-28560000", "nonInterestIncome": "None", "operatingExpenses": "2060002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51300000", "otherNonOperatingIncome": "-204000", "costofGoodsAndServicesSold": "5192451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123542000", "sellingGeneralAndAdministrative": "1025767000", "netIncomeFromContinuingOperations": "-504043000" }, "balance": { "goodwill": "2099000", "inventory": "46164000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1890850000", "longTermDebt": "738904000", "shortTermDebt": "49989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "486000", "reportedCurrency": "USD", "retainedEarnings": "-1082689000", "totalLiabilities": "2221571000", "otherCurrentAssets": "195430000", "totalCurrentAssets": "1255936000", "currentLongTermDebt": "None", "longTermInvestments": "6526000", "shortTermInvestments": "114278000", "currentNetReceivables": "50603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634914000", "currentAccountsPayable": "650174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "606977000", "shortLongTermDebtTotal": "971949000", "totalShareholderEquity": "-330721000", "capitalLeaseObligations": "183056000", "otherCurrentLiabilities": "291003000", "totalCurrentLiabilities": "1139223000", "otherNonCurrentLiabilities": "160388000", "totalNonCurrentLiabilities": "1082348000", "cashAndShortTermInvestments": "849461000", "commonStockSharesOutstanding": "89472000", "intangibleAssetsExcludingGoodwill": "486000", "cashAndCashEquivalentsAtCarryingValue": "849461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-504080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-18319000", "operatingCashflow": "84861000", "capitalExpenditures": "221955000", "changeInReceivables": "-12792000", "changeInExchangeRate": "-1536000", "cashflowFromFinancing": "467463000", "cashflowFromInvestment": "-260287000", "stockBasedCompensation": "127564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "290501000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 2931000000, "cost_of_revenue": 2051000000, "gross_profit": 880000000, "ebit": 13000000, "ebitda": 80000000, "pretax_income": -104000000, "tax_provision": 1000000, "net_income": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1004000000, "total_current_assets": 1568000000, "total_assets": 2870000000, "short_term_debt": null, "long_term_debt": 2931000000, "total_debt": 2931000000, "total_liabilities": 5712000000, "total_equity": -2842000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -52000000, "capital_expenditure": 25000000, "free_cash_flow": -27000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352124, "ticker_id": 4309, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13000000", "ebitda": "80000000", "netIncome": "-105000000", "grossProfit": "880000000", "depreciation": "None", "totalRevenue": "2931000000", "costOfRevenue": "2051000000", "interestIncome": "None", "incomeBeforeTax": "-104000000", "interestExpense": "39000000", "operatingIncome": "13000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "867000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "424000000", "netIncomeFromContinuingOperations": "-105000000" }, "balance": { "goodwill": "None", "inventory": "78000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2870000000", "longTermDebt": "2931000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4928000000", "totalLiabilities": "5712000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "1568000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "58000000", "currentNetReceivables": "158000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302000000", "currentAccountsPayable": "1094000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3635000000", "totalShareholderEquity": "-2842000000", "capitalLeaseObligations": "704000000", "otherCurrentLiabilities": "961000000", "totalCurrentLiabilities": "2055000000", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "3657000000", "cashAndShortTermInvestments": "1004000000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1004000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "-52000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-378000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "67000000", "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": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2931000000, "cost_of_revenue": 2051000000, "gross_profit": 880000000, "research_and_development": null, "selling_general_admin": 424000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13000000, "depreciation_amortisation": 67000000, "ebitda": 80000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": -104000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -105000000, "net_income_continuing_ops": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1004000000, "short_term_investments": 58000000, "net_receivables": 158000000, "inventory": 78000000, "other_current_assets": null, "total_current_assets": 1568000000, "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": 1302000000, "total_assets": 2870000000, "short_term_debt": null, "accounts_payable": 1094000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2055000000, "long_term_debt": 2931000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3657000000, "total_liabilities": 5712000000, "total_debt": 2931000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4928000000, "total_equity": -2842000000, "shares_outstanding": 131000000, "operating_cash_flow": -52000000, "stock_based_compensation": 67000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -378000000, "free_cash_flow": -27000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13000000", "ebitda": "80000000", "netIncome": "-105000000", "grossProfit": "880000000", "depreciation": "None", "totalRevenue": "2931000000", "costOfRevenue": "2051000000", "interestIncome": "None", "incomeBeforeTax": "-104000000", "interestExpense": "39000000", "operatingIncome": "13000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "867000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "424000000", "netIncomeFromContinuingOperations": "-105000000" }, "balance": { "goodwill": "None", "inventory": "78000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2870000000", "longTermDebt": "2931000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4928000000", "totalLiabilities": "5712000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "1568000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "58000000", "currentNetReceivables": "158000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1302000000", "currentAccountsPayable": "1094000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3635000000", "totalShareholderEquity": "-2842000000", "capitalLeaseObligations": "704000000", "otherCurrentLiabilities": "961000000", "totalCurrentLiabilities": "2055000000", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "3657000000", "cashAndShortTermInvestments": "1004000000", "commonStockSharesOutstanding": "131000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1004000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "-52000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-378000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "67000000", "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": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3337000000, "cost_of_revenue": 2327000000, "gross_profit": 1010000000, "ebit": -78000000, "ebitda": -7000000, "pretax_income": -114000000, "tax_provision": 2000000, "net_income": -116000000, "net_income_to_common": -116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1476000000, "total_current_assets": 2001000000, "total_assets": 3440000000, "short_term_debt": 39000000, "long_term_debt": 3233000000, "total_debt": 3272000000, "total_liabilities": 6222000000, "total_equity": -2782000000, "shares_outstanding": 130000000, "goodwill_and_intangibles": 11000000 }, "cash_flow": { "operating_cash_flow": 202000000, "capital_expenditure": 57000000, "free_cash_flow": 259000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352125, "ticker_id": 4309, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78000000", "ebitda": "-7000000", "netIncome": "-116000000", "grossProfit": "1010000000", "depreciation": "None", "totalRevenue": "3337000000", "costOfRevenue": "2327000000", "interestIncome": "36000000", "incomeBeforeTax": "-114000000", "interestExpense": "36000000", "operatingIncome": "69000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "941000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2327000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "-116000000" }, "balance": { "goodwill": "400000", "inventory": "71000000", "commonStock": "130330", "currentDebt": "None", "investments": "None", "totalAssets": "3440000000", "longTermDebt": "3233000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10600000", "reportedCurrency": "USD", "retainedEarnings": "-4823000000", "totalLiabilities": "6222000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "2001000000", "currentLongTermDebt": "39000000", "longTermInvestments": "20000000", "shortTermInvestments": "66000000", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439000000", "currentAccountsPayable": "1202000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "4068000000", "totalShareholderEquity": "-2782000000", "capitalLeaseObligations": "1025000000", "otherCurrentLiabilities": "927000000", "totalCurrentLiabilities": "2129000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "4093000000", "cashAndShortTermInvestments": "1476000000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "10600000", "cashAndCashEquivalentsAtCarryingValue": "1476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "202000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "83000000", "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": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3337000000, "cost_of_revenue": 2327000000, "gross_profit": 1010000000, "research_and_development": null, "selling_general_admin": 437000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78000000, "depreciation_amortisation": 71000000, "ebitda": -7000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": -114000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -116000000, "net_income_continuing_ops": -116000000, "net_income_to_common": -116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1476000000, "short_term_investments": 66000000, "net_receivables": 132000000, "inventory": 71000000, "other_current_assets": null, "total_current_assets": 2001000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 10600000, "goodwill_and_intangibles": 11000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1439000000, "total_assets": 3440000000, "short_term_debt": 39000000, "accounts_payable": 1202000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2129000000, "long_term_debt": 3233000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4093000000, "total_liabilities": 6222000000, "total_debt": 3272000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4823000000, "total_equity": -2782000000, "shares_outstanding": 130000000, "operating_cash_flow": 202000000, "stock_based_compensation": 83000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174000000, "free_cash_flow": 259000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78000000", "ebitda": "-7000000", "netIncome": "-116000000", "grossProfit": "1010000000", "depreciation": "None", "totalRevenue": "3337000000", "costOfRevenue": "2327000000", "interestIncome": "36000000", "incomeBeforeTax": "-114000000", "interestExpense": "36000000", "operatingIncome": "69000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "941000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2327000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "-116000000" }, "balance": { "goodwill": "400000", "inventory": "71000000", "commonStock": "130330", "currentDebt": "None", "investments": "None", "totalAssets": "3440000000", "longTermDebt": "3233000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10600000", "reportedCurrency": "USD", "retainedEarnings": "-4823000000", "totalLiabilities": "6222000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "2001000000", "currentLongTermDebt": "39000000", "longTermInvestments": "20000000", "shortTermInvestments": "66000000", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439000000", "currentAccountsPayable": "1202000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378000000", "shortLongTermDebtTotal": "4068000000", "totalShareholderEquity": "-2782000000", "capitalLeaseObligations": "1025000000", "otherCurrentLiabilities": "927000000", "totalCurrentLiabilities": "2129000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "4093000000", "cashAndShortTermInvestments": "1476000000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "10600000", "cashAndCashEquivalentsAtCarryingValue": "1476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "202000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "83000000", "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": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3117000000, "cost_of_revenue": 2183000000, "gross_profit": 934000000, "ebit": -66000000, "ebitda": 9000000, "pretax_income": -97000000, "tax_provision": 2000000, "net_income": -99000000, "net_income_to_common": -99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1171000000, "total_current_assets": 1678000000, "total_assets": 3116000000, "short_term_debt": 196000000, "long_term_debt": 2748000000, "total_debt": 2944000000, "total_liabilities": 5884000000, "total_equity": -2768000000, "shares_outstanding": 130000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155000000, "capital_expenditure": 27000000, "free_cash_flow": 182000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352127, "ticker_id": 4309, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66000000", "ebitda": "9000000", "netIncome": "-99000000", "grossProfit": "934000000", "depreciation": "None", "totalRevenue": "3117000000", "costOfRevenue": "2183000000", "interestIncome": "31000000", "incomeBeforeTax": "-97000000", "interestExpense": "31000000", "operatingIncome": "38000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "896000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2183000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "-99000000" }, "balance": { "goodwill": "None", "inventory": "70000000", "commonStock": "129720", "currentDebt": "None", "investments": "None", "totalAssets": "3116000000", "longTermDebt": "2748000000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4707000000", "totalLiabilities": "5884000000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "1678000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "54000000", "currentNetReceivables": "129000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1438000000", "currentAccountsPayable": "1199000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1377000000", "shortLongTermDebtTotal": "3605000000", "totalShareholderEquity": "-2768000000", "capitalLeaseObligations": "857000000", "otherCurrentLiabilities": "1055000000", "totalCurrentLiabilities": "2254000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "3630000000", "cashAndShortTermInvestments": "1171000000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "155000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243000000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "88000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3117000000, "cost_of_revenue": 2183000000, "gross_profit": 934000000, "research_and_development": null, "selling_general_admin": 445000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66000000, "depreciation_amortisation": 75000000, "ebitda": 9000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": -97000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -99000000, "net_income_continuing_ops": -99000000, "net_income_to_common": -99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1171000000, "short_term_investments": 54000000, "net_receivables": 129000000, "inventory": 70000000, "other_current_assets": null, "total_current_assets": 1678000000, "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": 1438000000, "total_assets": 3116000000, "short_term_debt": 196000000, "accounts_payable": 1199000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2254000000, "long_term_debt": 2748000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3630000000, "total_liabilities": 5884000000, "total_debt": 2944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4707000000, "total_equity": -2768000000, "shares_outstanding": 130000000, "operating_cash_flow": 155000000, "stock_based_compensation": 88000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243000000, "free_cash_flow": 182000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66000000", "ebitda": "9000000", "netIncome": "-99000000", "grossProfit": "934000000", "depreciation": "None", "totalRevenue": "3117000000", "costOfRevenue": "2183000000", "interestIncome": "31000000", "incomeBeforeTax": "-97000000", "interestExpense": "31000000", "operatingIncome": "38000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "896000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2183000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "-99000000" }, "balance": { "goodwill": "None", "inventory": "70000000", "commonStock": "129720", "currentDebt": "None", "investments": "None", "totalAssets": "3116000000", "longTermDebt": "2748000000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4707000000", "totalLiabilities": "5884000000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "1678000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "54000000", "currentNetReceivables": "129000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1438000000", "currentAccountsPayable": "1199000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1377000000", "shortLongTermDebtTotal": "3605000000", "totalShareholderEquity": "-2768000000", "capitalLeaseObligations": "857000000", "otherCurrentLiabilities": "1055000000", "totalCurrentLiabilities": "2254000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "3630000000", "cashAndShortTermInvestments": "1171000000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "155000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243000000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "88000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3273000000, "cost_of_revenue": 2289000000, "gross_profit": 984000000, "ebit": 46000000, "ebitda": 124000000, "pretax_income": 17000000, "tax_provision": 2000000, "net_income": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1326000000, "total_current_assets": 1810000000, "total_assets": 3278000000, "short_term_debt": 157000000, "long_term_debt": 2884000000, "total_debt": 3041000000, "total_liabilities": 5997000000, "total_equity": -2719000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273000000, "capital_expenditure": 13000000, "free_cash_flow": 286000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352128, "ticker_id": 4309, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46000000", "ebitda": "124000000", "netIncome": "15000000", "grossProfit": "984000000", "depreciation": "None", "totalRevenue": "3273000000", "costOfRevenue": "2289000000", "interestIncome": "29000000", "incomeBeforeTax": "17000000", "interestExpense": "29000000", "operatingIncome": "17000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "967000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2289000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "465000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "None", "inventory": "89000000", "commonStock": "128390", "currentDebt": "None", "investments": "None", "totalAssets": "3278000000", "longTermDebt": "2884000000", "shortTermDebt": "157000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4608000000", "totalLiabilities": "5997000000", "otherCurrentAssets": "233000000", "totalCurrentAssets": "1810000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52000000", "currentNetReceivables": "110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1468000000", "currentAccountsPayable": "1140000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1408000000", "shortLongTermDebtTotal": "3753000000", "totalShareholderEquity": "-2719000000", "capitalLeaseObligations": "869000000", "otherCurrentLiabilities": "1075000000", "totalCurrentLiabilities": "2215000000", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "3782000000", "cashAndShortTermInvestments": "1326000000", "commonStockSharesOutstanding": "129000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "273000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "100000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3273000000, "cost_of_revenue": 2289000000, "gross_profit": 984000000, "research_and_development": null, "selling_general_admin": 465000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46000000, "depreciation_amortisation": 78000000, "ebitda": 124000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 15000000, "net_income_continuing_ops": 15000000, "net_income_to_common": 15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1326000000, "short_term_investments": 52000000, "net_receivables": 110000000, "inventory": 89000000, "other_current_assets": null, "total_current_assets": 1810000000, "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": 1468000000, "total_assets": 3278000000, "short_term_debt": 157000000, "accounts_payable": 1140000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2215000000, "long_term_debt": 2884000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3782000000, "total_liabilities": 5997000000, "total_debt": 3041000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4608000000, "total_equity": -2719000000, "shares_outstanding": 129000000, "operating_cash_flow": 273000000, "stock_based_compensation": 100000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000000, "free_cash_flow": 286000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46000000", "ebitda": "124000000", "netIncome": "15000000", "grossProfit": "984000000", "depreciation": "None", "totalRevenue": "3273000000", "costOfRevenue": "2289000000", "interestIncome": "29000000", "incomeBeforeTax": "17000000", "interestExpense": "29000000", "operatingIncome": "17000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "967000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2289000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "465000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "None", "inventory": "89000000", "commonStock": "128390", "currentDebt": "None", "investments": "None", "totalAssets": "3278000000", "longTermDebt": "2884000000", "shortTermDebt": "157000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4608000000", "totalLiabilities": "5997000000", "otherCurrentAssets": "233000000", "totalCurrentAssets": "1810000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52000000", "currentNetReceivables": "110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1468000000", "currentAccountsPayable": "1140000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1408000000", "shortLongTermDebtTotal": "3753000000", "totalShareholderEquity": "-2719000000", "capitalLeaseObligations": "869000000", "otherCurrentLiabilities": "1075000000", "totalCurrentLiabilities": "2215000000", "otherNonCurrentLiabilities": "29000000", "totalNonCurrentLiabilities": "3782000000", "cashAndShortTermInvestments": "1326000000", "commonStockSharesOutstanding": "129000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "273000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "100000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 2730000000, "cost_of_revenue": 1893000000, "gross_profit": 837000000, "ebit": -87000000, "ebitda": -6000000, "pretax_income": -110000000, "tax_provision": 3000000, "net_income": -113000000, "net_income_to_common": -113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1338000000, "total_current_assets": 1893000000, "total_assets": 3419000000, "short_term_debt": 236000000, "long_term_debt": 3000000000, "total_debt": 3236000000, "total_liabilities": 6228000000, "total_equity": -2809000000, "shares_outstanding": 127000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -96000000, "capital_expenditure": 5000000, "free_cash_flow": -91000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352129, "ticker_id": 4309, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-87000000", "ebitda": "-6000000", "netIncome": "-113000000", "grossProfit": "837000000", "depreciation": "None", "totalRevenue": "2730000000", "costOfRevenue": "1893000000", "interestIncome": "23000000", "incomeBeforeTax": "-110000000", "interestExpense": "23000000", "operatingIncome": "-122000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "959000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1893000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "429000000", "netIncomeFromContinuingOperations": "-113000000" }, "balance": { "goodwill": "None", "inventory": "90000000", "commonStock": "126990", "currentDebt": "None", "investments": "None", "totalAssets": "3419000000", "longTermDebt": "3000000000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4623000000", "totalLiabilities": "6228000000", "otherCurrentAssets": "295000000", "totalCurrentAssets": "1893000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "140000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526000000", "currentAccountsPayable": "1123000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1468000000", "shortLongTermDebtTotal": "3914000000", "totalShareholderEquity": "-2809000000", "capitalLeaseObligations": "914000000", "otherCurrentLiabilities": "1160000000", "totalCurrentLiabilities": "2283000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "3945000000", "cashAndShortTermInvestments": "1338000000", "commonStockSharesOutstanding": "127000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1338000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "-96000000", "capitalExpenditures": "5000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140000000", "cashflowFromInvestment": "-17000000", "stockBasedCompensation": "64000000", "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": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2730000000, "cost_of_revenue": 1893000000, "gross_profit": 837000000, "research_and_development": null, "selling_general_admin": 429000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -87000000, "depreciation_amortisation": 81000000, "ebitda": -6000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": -110000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -113000000, "net_income_continuing_ops": -113000000, "net_income_to_common": -113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1338000000, "short_term_investments": 30000000, "net_receivables": 140000000, "inventory": 90000000, "other_current_assets": null, "total_current_assets": 1893000000, "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": 1526000000, "total_assets": 3419000000, "short_term_debt": 236000000, "accounts_payable": 1123000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2283000000, "long_term_debt": 3000000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3945000000, "total_liabilities": 6228000000, "total_debt": 3236000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4623000000, "total_equity": -2809000000, "shares_outstanding": 127000000, "operating_cash_flow": -96000000, "stock_based_compensation": 64000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 140000000, "free_cash_flow": -91000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-87000000", "ebitda": "-6000000", "netIncome": "-113000000", "grossProfit": "837000000", "depreciation": "None", "totalRevenue": "2730000000", "costOfRevenue": "1893000000", "interestIncome": "23000000", "incomeBeforeTax": "-110000000", "interestExpense": "23000000", "operatingIncome": "-122000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "959000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1893000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "429000000", "netIncomeFromContinuingOperations": "-113000000" }, "balance": { "goodwill": "None", "inventory": "90000000", "commonStock": "126990", "currentDebt": "None", "investments": "None", "totalAssets": "3419000000", "longTermDebt": "3000000000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4623000000", "totalLiabilities": "6228000000", "otherCurrentAssets": "295000000", "totalCurrentAssets": "1893000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "140000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526000000", "currentAccountsPayable": "1123000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1468000000", "shortLongTermDebtTotal": "3914000000", "totalShareholderEquity": "-2809000000", "capitalLeaseObligations": "914000000", "otherCurrentLiabilities": "1160000000", "totalCurrentLiabilities": "2283000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "3945000000", "cashAndShortTermInvestments": "1338000000", "commonStockSharesOutstanding": "127000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1338000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "-96000000", "capitalExpenditures": "5000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140000000", "cashflowFromInvestment": "-17000000", "stockBasedCompensation": "64000000", "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": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3121000000, "cost_of_revenue": 2180000000, "gross_profit": 941000000, "ebit": -112000000, "ebitda": -22000000, "pretax_income": -126000000, "tax_provision": 2000000, "net_income": -128000000, "net_income_to_common": -128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1316000000, "total_current_assets": 1877000000, "total_assets": 3459000000, "short_term_debt": 410000000, "long_term_debt": 2882000000, "total_debt": 3292000000, "total_liabilities": 6214000000, "total_equity": -2755000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 13000000 }, "cash_flow": { "operating_cash_flow": 162000000, "capital_expenditure": 60000000, "free_cash_flow": 222000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352130, "ticker_id": 4309, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-112000000", "ebitda": "-22000000", "netIncome": "-128000000", "grossProfit": "941000000", "depreciation": "None", "totalRevenue": "3121000000", "costOfRevenue": "2180000000", "interestIncome": "14000000", "incomeBeforeTax": "-126000000", "interestExpense": "14000000", "operatingIncome": "-117000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "1058000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "257000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2180000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90000000", "sellingGeneralAndAdministrative": "474000000", "netIncomeFromContinuingOperations": "-128000000" }, "balance": { "goodwill": "None", "inventory": "76000000", "commonStock": "125460", "currentDebt": "None", "investments": "None", "totalAssets": "3459000000", "longTermDebt": "2882000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13000000", "reportedCurrency": "USD", "retainedEarnings": "-4510000000", "totalLiabilities": "6214000000", "otherCurrentAssets": "139000000", "totalCurrentAssets": "1877000000", "currentLongTermDebt": "236000000", "longTermInvestments": "15000000", "shortTermInvestments": "56000000", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1582000000", "currentAccountsPayable": "1246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528000000", "shortLongTermDebtTotal": "4221000000", "totalShareholderEquity": "-2755000000", "capitalLeaseObligations": "1103000000", "otherCurrentLiabilities": "432000000", "totalCurrentLiabilities": "2370000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3844000000", "cashAndShortTermInvestments": "1316000000", "commonStockSharesOutstanding": "125000000", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "1316000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "162000000", "capitalExpenditures": "60000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-84000000", "stockBasedCompensation": "86000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3121000000, "cost_of_revenue": 2180000000, "gross_profit": 941000000, "research_and_development": 257000000, "selling_general_admin": 474000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112000000, "depreciation_amortisation": 90000000, "ebitda": -22000000, "interest_expense": 14000000, "interest_income": null, "other_non_operating": null, "pretax_income": -126000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -128000000, "net_income_continuing_ops": -128000000, "net_income_to_common": -128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1316000000, "short_term_investments": 56000000, "net_receivables": 290000000, "inventory": 76000000, "other_current_assets": null, "total_current_assets": 1877000000, "net_ppe": null, "goodwill": null, "intangible_assets": 13000000, "goodwill_and_intangibles": 13000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1582000000, "total_assets": 3459000000, "short_term_debt": 410000000, "accounts_payable": 1246000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2370000000, "long_term_debt": 2882000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3844000000, "total_liabilities": 6214000000, "total_debt": 3292000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4510000000, "total_equity": -2755000000, "shares_outstanding": 125000000, "operating_cash_flow": 162000000, "stock_based_compensation": 86000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72000000, "free_cash_flow": 222000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-112000000", "ebitda": "-22000000", "netIncome": "-128000000", "grossProfit": "941000000", "depreciation": "None", "totalRevenue": "3121000000", "costOfRevenue": "2180000000", "interestIncome": "14000000", "incomeBeforeTax": "-126000000", "interestExpense": "14000000", "operatingIncome": "-117000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "1058000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "257000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2180000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90000000", "sellingGeneralAndAdministrative": "474000000", "netIncomeFromContinuingOperations": "-128000000" }, "balance": { "goodwill": "None", "inventory": "76000000", "commonStock": "125460", "currentDebt": "None", "investments": "None", "totalAssets": "3459000000", "longTermDebt": "2882000000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13000000", "reportedCurrency": "USD", "retainedEarnings": "-4510000000", "totalLiabilities": "6214000000", "otherCurrentAssets": "139000000", "totalCurrentAssets": "1877000000", "currentLongTermDebt": "236000000", "longTermInvestments": "15000000", "shortTermInvestments": "56000000", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1582000000", "currentAccountsPayable": "1246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1528000000", "shortLongTermDebtTotal": "4221000000", "totalShareholderEquity": "-2755000000", "capitalLeaseObligations": "1103000000", "otherCurrentLiabilities": "432000000", "totalCurrentLiabilities": "2370000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3844000000", "cashAndShortTermInvestments": "1316000000", "commonStockSharesOutstanding": "125000000", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "1316000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "162000000", "capitalExpenditures": "60000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72000000", "cashflowFromInvestment": "-84000000", "stockBasedCompensation": "86000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 2884000000, "cost_of_revenue": 2011000000, "gross_profit": 873000000, "ebit": -66000000, "ebitda": 28000000, "pretax_income": -71000000, "tax_provision": 3000000, "net_income": -74000000, "net_income_to_common": -74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1296000000, "total_current_assets": 1812000000, "total_assets": 3414000000, "short_term_debt": 155000000, "long_term_debt": 3061000000, "total_debt": 3216000000, "total_liabilities": 6147000000, "total_equity": -2733000000, "shares_outstanding": 123000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49000000, "capital_expenditure": 58000000, "free_cash_flow": 107000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352132, "ticker_id": 4309, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66000000", "ebitda": "28000000", "netIncome": "-74000000", "grossProfit": "873000000", "depreciation": "None", "totalRevenue": "2884000000", "costOfRevenue": "2011000000", "interestIncome": "5000000", "incomeBeforeTax": "-71000000", "interestExpense": "5000000", "operatingIncome": "-74000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "947000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2011000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "480000000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "None", "inventory": "81000000", "commonStock": "1004570", "currentDebt": "None", "investments": "None", "totalAssets": "3414000000", "longTermDebt": "3061000000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4382000000", "totalLiabilities": "6147000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "1812000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "32000000", "currentNetReceivables": "155000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1602000000", "currentAccountsPayable": "1187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1546000000", "shortLongTermDebtTotal": "3945000000", "totalShareholderEquity": "-2733000000", "capitalLeaseObligations": "884000000", "otherCurrentLiabilities": "982000000", "totalCurrentLiabilities": "2169000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3978000000", "cashAndShortTermInvestments": "1296000000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1296000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "49000000", "capitalExpenditures": "58000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "95000000", "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": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2884000000, "cost_of_revenue": 2011000000, "gross_profit": 873000000, "research_and_development": null, "selling_general_admin": 480000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66000000, "depreciation_amortisation": 94000000, "ebitda": 28000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": -71000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -74000000, "net_income_continuing_ops": -74000000, "net_income_to_common": -74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1296000000, "short_term_investments": 32000000, "net_receivables": 155000000, "inventory": 81000000, "other_current_assets": null, "total_current_assets": 1812000000, "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": 1602000000, "total_assets": 3414000000, "short_term_debt": 155000000, "accounts_payable": 1187000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2169000000, "long_term_debt": 3061000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3978000000, "total_liabilities": 6147000000, "total_debt": 3216000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4382000000, "total_equity": -2733000000, "shares_outstanding": 123000000, "operating_cash_flow": 49000000, "stock_based_compensation": 95000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 107000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66000000", "ebitda": "28000000", "netIncome": "-74000000", "grossProfit": "873000000", "depreciation": "None", "totalRevenue": "2884000000", "costOfRevenue": "2011000000", "interestIncome": "5000000", "incomeBeforeTax": "-71000000", "interestExpense": "5000000", "operatingIncome": "-74000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "947000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2011000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "480000000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "None", "inventory": "81000000", "commonStock": "1004570", "currentDebt": "None", "investments": "None", "totalAssets": "3414000000", "longTermDebt": "3061000000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4382000000", "totalLiabilities": "6147000000", "otherCurrentAssets": "248000000", "totalCurrentAssets": "1812000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "32000000", "currentNetReceivables": "155000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1602000000", "currentAccountsPayable": "1187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1546000000", "shortLongTermDebtTotal": "3945000000", "totalShareholderEquity": "-2733000000", "capitalLeaseObligations": "884000000", "otherCurrentLiabilities": "982000000", "totalCurrentLiabilities": "2169000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "3978000000", "cashAndShortTermInvestments": "1296000000", "commonStockSharesOutstanding": "123000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1296000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "49000000", "capitalExpenditures": "58000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "95000000", "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": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3117000000, "cost_of_revenue": 2176000000, "gross_profit": 941000000, "ebit": -36000000, "ebitda": 63000000, "pretax_income": -40000000, "tax_provision": 2000000, "net_income": -42000000, "net_income_to_common": -42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1304000000, "total_current_assets": 1822000000, "total_assets": 3436000000, "short_term_debt": 155000000, "long_term_debt": 3059000000, "total_debt": 3214000000, "total_liabilities": 6196000000, "total_equity": -2760000000, "shares_outstanding": 122000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 62000000, "free_cash_flow": 307000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352133, "ticker_id": 4309, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36000000", "ebitda": "63000000", "netIncome": "-42000000", "grossProfit": "941000000", "depreciation": "None", "totalRevenue": "3117000000", "costOfRevenue": "2176000000", "interestIncome": "None", "incomeBeforeTax": "-40000000", "interestExpense": "4000000", "operatingIncome": "-35000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "976000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2176000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "489000000", "netIncomeFromContinuingOperations": "-42000000" }, "balance": { "goodwill": "None", "inventory": "78000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3436000000", "longTermDebt": "3059000000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4308000000", "totalLiabilities": "6196000000", "otherCurrentAssets": "240000000", "totalCurrentAssets": "1822000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "39000000", "currentNetReceivables": "161000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614000000", "currentAccountsPayable": "1168000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3952000000", "totalShareholderEquity": "-2760000000", "capitalLeaseObligations": "893000000", "otherCurrentLiabilities": "1039000000", "totalCurrentLiabilities": "2207000000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "3989000000", "cashAndShortTermInvestments": "1304000000", "commonStockSharesOutstanding": "122000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "245000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "95000000", "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": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3117000000, "cost_of_revenue": 2176000000, "gross_profit": 941000000, "research_and_development": null, "selling_general_admin": 489000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36000000, "depreciation_amortisation": 99000000, "ebitda": 63000000, "interest_expense": 4000000, "interest_income": null, "other_non_operating": null, "pretax_income": -40000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -42000000, "net_income_continuing_ops": -42000000, "net_income_to_common": -42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1304000000, "short_term_investments": 39000000, "net_receivables": 161000000, "inventory": 78000000, "other_current_assets": null, "total_current_assets": 1822000000, "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": 1614000000, "total_assets": 3436000000, "short_term_debt": 155000000, "accounts_payable": 1168000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2207000000, "long_term_debt": 3059000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3989000000, "total_liabilities": 6196000000, "total_debt": 3214000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4308000000, "total_equity": -2760000000, "shares_outstanding": 122000000, "operating_cash_flow": 245000000, "stock_based_compensation": 95000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 307000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36000000", "ebitda": "63000000", "netIncome": "-42000000", "grossProfit": "941000000", "depreciation": "None", "totalRevenue": "3117000000", "costOfRevenue": "2176000000", "interestIncome": "None", "incomeBeforeTax": "-40000000", "interestExpense": "4000000", "operatingIncome": "-35000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-4000000", "nonInterestIncome": "None", "operatingExpenses": "976000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2176000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99000000", "sellingGeneralAndAdministrative": "489000000", "netIncomeFromContinuingOperations": "-42000000" }, "balance": { "goodwill": "None", "inventory": "78000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3436000000", "longTermDebt": "3059000000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4308000000", "totalLiabilities": "6196000000", "otherCurrentAssets": "240000000", "totalCurrentAssets": "1822000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "39000000", "currentNetReceivables": "161000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614000000", "currentAccountsPayable": "1168000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3952000000", "totalShareholderEquity": "-2760000000", "capitalLeaseObligations": "893000000", "otherCurrentLiabilities": "1039000000", "totalCurrentLiabilities": "2207000000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "3989000000", "cashAndShortTermInvestments": "1304000000", "commonStockSharesOutstanding": "122000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1304000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "245000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "95000000", "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": "99000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 2729000000, "cost_of_revenue": 1910000000, "gross_profit": 819000000, "ebit": -239000000, "ebitda": -135000000, "pretax_income": -245000000, "tax_provision": 3000000, "net_income": -248000000, "net_income_to_common": -248000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1107000000, "total_current_assets": 1588000000, "total_assets": 3240000000, "short_term_debt": 117000000, "long_term_debt": 3095000000, "total_debt": 3212000000, "total_liabilities": 6065000000, "total_equity": -2825000000, "shares_outstanding": 120000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -139000000, "capital_expenditure": 54000000, "free_cash_flow": -85000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352134, "ticker_id": 4309, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-239000000", "ebitda": "-135000000", "netIncome": "-248000000", "grossProfit": "819000000", "depreciation": "None", "totalRevenue": "2729000000", "costOfRevenue": "1910000000", "interestIncome": "None", "incomeBeforeTax": "-245000000", "interestExpense": "6000000", "operatingIncome": "-235000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "1054000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1910000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "534000000", "netIncomeFromContinuingOperations": "-248000000" }, "balance": { "goodwill": "None", "inventory": "81000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3240000000", "longTermDebt": "3095000000", "shortTermDebt": "117000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4266000000", "totalLiabilities": "6065000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "1588000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "113000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1652000000", "currentAccountsPayable": "1055000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4000000000", "totalShareholderEquity": "-2825000000", "capitalLeaseObligations": "905000000", "otherCurrentLiabilities": "970000000", "totalCurrentLiabilities": "2025000000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4040000000", "cashAndShortTermInvestments": "1107000000", "commonStockSharesOutstanding": "120000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-248000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "-139000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "119000000", "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": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2729000000, "cost_of_revenue": 1910000000, "gross_profit": 819000000, "research_and_development": null, "selling_general_admin": 534000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -239000000, "depreciation_amortisation": 104000000, "ebitda": -135000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": -245000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -248000000, "net_income_continuing_ops": -248000000, "net_income_to_common": -248000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1107000000, "short_term_investments": 50000000, "net_receivables": 113000000, "inventory": 81000000, "other_current_assets": null, "total_current_assets": 1588000000, "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": 1652000000, "total_assets": 3240000000, "short_term_debt": 117000000, "accounts_payable": 1055000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2025000000, "long_term_debt": 3095000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4040000000, "total_liabilities": 6065000000, "total_debt": 3212000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4266000000, "total_equity": -2825000000, "shares_outstanding": 120000000, "operating_cash_flow": -139000000, "stock_based_compensation": 119000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -85000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-239000000", "ebitda": "-135000000", "netIncome": "-248000000", "grossProfit": "819000000", "depreciation": "None", "totalRevenue": "2729000000", "costOfRevenue": "1910000000", "interestIncome": "None", "incomeBeforeTax": "-245000000", "interestExpense": "6000000", "operatingIncome": "-235000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "1054000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1910000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "534000000", "netIncomeFromContinuingOperations": "-248000000" }, "balance": { "goodwill": "None", "inventory": "81000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3240000000", "longTermDebt": "3095000000", "shortTermDebt": "117000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4266000000", "totalLiabilities": "6065000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "1588000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "113000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1652000000", "currentAccountsPayable": "1055000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4000000000", "totalShareholderEquity": "-2825000000", "capitalLeaseObligations": "905000000", "otherCurrentLiabilities": "970000000", "totalCurrentLiabilities": "2025000000", "otherNonCurrentLiabilities": "40000000", "totalNonCurrentLiabilities": "4040000000", "cashAndShortTermInvestments": "1107000000", "commonStockSharesOutstanding": "120000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-248000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "-139000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "119000000", "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": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3114000000, "cost_of_revenue": 2170000000, "gross_profit": 944000000, "ebit": -169000000, "ebitda": -64000000, "pretax_income": -171000000, "tax_provision": 3000000, "net_income": -174000000, "net_income_to_common": -174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1322000000, "total_current_assets": 1855000000, "total_assets": 3474000000, "short_term_debt": 250000000, "long_term_debt": 3092000000, "total_debt": 3342000000, "total_liabilities": 6181000000, "total_equity": -2707000000, "shares_outstanding": 118000000, "goodwill_and_intangibles": 14400000 }, "cash_flow": { "operating_cash_flow": 158000000, "capital_expenditure": 96000000, "free_cash_flow": 254000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352135, "ticker_id": 4309, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-169000000", "ebitda": "-64000000", "netIncome": "-174000000", "grossProfit": "944000000", "depreciation": "None", "totalRevenue": "3114000000", "costOfRevenue": "2170000000", "interestIncome": "None", "incomeBeforeTax": "-171000000", "interestExpense": "2000000", "operatingIncome": "-172000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "1116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "279000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2170000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "597000000", "netIncomeFromContinuingOperations": "-174000000" }, "balance": { "goodwill": "400000", "inventory": "75000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3474000000", "longTermDebt": "3092000000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-4018000000", "totalLiabilities": "6181000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1855000000", "currentLongTermDebt": "117000000", "longTermInvestments": "14000000", "shortTermInvestments": "29000000", "currentNetReceivables": "234000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619000000", "currentAccountsPayable": "1234000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "-2707000000", "capitalLeaseObligations": "995000000", "otherCurrentLiabilities": "439000000", "totalCurrentLiabilities": "2183000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "3998000000", "cashAndShortTermInvestments": "1322000000", "commonStockSharesOutstanding": "118000000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1322000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "158000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-122000000", "stockBasedCompensation": "158000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3114000000, "cost_of_revenue": 2170000000, "gross_profit": 944000000, "research_and_development": 279000000, "selling_general_admin": 597000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -169000000, "depreciation_amortisation": 105000000, "ebitda": -64000000, "interest_expense": 2000000, "interest_income": null, "other_non_operating": null, "pretax_income": -171000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -174000000, "net_income_continuing_ops": -174000000, "net_income_to_common": -174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1322000000, "short_term_investments": 29000000, "net_receivables": 234000000, "inventory": 75000000, "other_current_assets": null, "total_current_assets": 1855000000, "net_ppe": null, "goodwill": 400000, "intangible_assets": 14000000, "goodwill_and_intangibles": 14400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1619000000, "total_assets": 3474000000, "short_term_debt": 250000000, "accounts_payable": 1234000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2183000000, "long_term_debt": 3092000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3998000000, "total_liabilities": 6181000000, "total_debt": 3342000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4018000000, "total_equity": -2707000000, "shares_outstanding": 118000000, "operating_cash_flow": 158000000, "stock_based_compensation": 158000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77000000, "free_cash_flow": 254000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-169000000", "ebitda": "-64000000", "netIncome": "-174000000", "grossProfit": "944000000", "depreciation": "None", "totalRevenue": "3114000000", "costOfRevenue": "2170000000", "interestIncome": "None", "incomeBeforeTax": "-171000000", "interestExpense": "2000000", "operatingIncome": "-172000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-2000000", "nonInterestIncome": "None", "operatingExpenses": "1116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "279000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2170000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105000000", "sellingGeneralAndAdministrative": "597000000", "netIncomeFromContinuingOperations": "-174000000" }, "balance": { "goodwill": "400000", "inventory": "75000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3474000000", "longTermDebt": "3092000000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "-4018000000", "totalLiabilities": "6181000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1855000000", "currentLongTermDebt": "117000000", "longTermInvestments": "14000000", "shortTermInvestments": "29000000", "currentNetReceivables": "234000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619000000", "currentAccountsPayable": "1234000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "-2707000000", "capitalLeaseObligations": "995000000", "otherCurrentLiabilities": "439000000", "totalCurrentLiabilities": "2183000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "3998000000", "cashAndShortTermInvestments": "1322000000", "commonStockSharesOutstanding": "118000000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1322000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "158000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-122000000", "stockBasedCompensation": "158000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 2944000000, "cost_of_revenue": 2027000000, "gross_profit": 917000000, "ebit": -156000000, "ebitda": -50000000, "pretax_income": -161000000, "tax_provision": 2000000, "net_income": -163000000, "net_income_to_common": -163000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1281000000, "total_current_assets": 1784000000, "total_assets": 3360000000, "short_term_debt": 823000000, "long_term_debt": 3207000000, "total_debt": 4030000000, "total_liabilities": 6068000000, "total_equity": -2708000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 121000000, "capital_expenditure": 79000000, "free_cash_flow": 200000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352137, "ticker_id": 4309, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-156000000", "ebitda": "-50000000", "netIncome": "-163000000", "grossProfit": "917000000", "depreciation": "None", "totalRevenue": "2944000000", "costOfRevenue": "2027000000", "interestIncome": "5000000", "incomeBeforeTax": "-161000000", "interestExpense": "5000000", "operatingIncome": "-152000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "1069000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2027000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "596000000", "netIncomeFromContinuingOperations": "-163000000" }, "balance": { "goodwill": "None", "inventory": "79000000", "commonStock": "116170", "currentDebt": "None", "investments": "None", "totalAssets": "3360000000", "longTermDebt": "3207000000", "shortTermDebt": "823000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3844000000", "totalLiabilities": "6068000000", "otherCurrentAssets": "292000000", "totalCurrentAssets": "1784000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1576000000", "currentAccountsPayable": "1173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1529000000", "shortLongTermDebtTotal": "4034000000", "totalShareholderEquity": "-2708000000", "capitalLeaseObligations": "827000000", "otherCurrentLiabilities": "823000000", "totalCurrentLiabilities": "1996000000", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "4072000000", "cashAndShortTermInvestments": "1281000000", "commonStockSharesOutstanding": "116000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1281000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "121000000", "capitalExpenditures": "79000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-79000000", "stockBasedCompensation": "139000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2944000000, "cost_of_revenue": 2027000000, "gross_profit": 917000000, "research_and_development": null, "selling_general_admin": 596000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -156000000, "depreciation_amortisation": 106000000, "ebitda": -50000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": -161000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -163000000, "net_income_continuing_ops": -163000000, "net_income_to_common": -163000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1281000000, "short_term_investments": 0, "net_receivables": 132000000, "inventory": 79000000, "other_current_assets": null, "total_current_assets": 1784000000, "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": 1576000000, "total_assets": 3360000000, "short_term_debt": 823000000, "accounts_payable": 1173000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1996000000, "long_term_debt": 3207000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4072000000, "total_liabilities": 6068000000, "total_debt": 4030000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3844000000, "total_equity": -2708000000, "shares_outstanding": 116000000, "operating_cash_flow": 121000000, "stock_based_compensation": 139000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77000000, "free_cash_flow": 200000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-156000000", "ebitda": "-50000000", "netIncome": "-163000000", "grossProfit": "917000000", "depreciation": "None", "totalRevenue": "2944000000", "costOfRevenue": "2027000000", "interestIncome": "5000000", "incomeBeforeTax": "-161000000", "interestExpense": "5000000", "operatingIncome": "-152000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "1069000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2027000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "596000000", "netIncomeFromContinuingOperations": "-163000000" }, "balance": { "goodwill": "None", "inventory": "79000000", "commonStock": "116170", "currentDebt": "None", "investments": "None", "totalAssets": "3360000000", "longTermDebt": "3207000000", "shortTermDebt": "823000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3844000000", "totalLiabilities": "6068000000", "otherCurrentAssets": "292000000", "totalCurrentAssets": "1784000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1576000000", "currentAccountsPayable": "1173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1529000000", "shortLongTermDebtTotal": "4034000000", "totalShareholderEquity": "-2708000000", "capitalLeaseObligations": "827000000", "otherCurrentLiabilities": "823000000", "totalCurrentLiabilities": "1996000000", "otherNonCurrentLiabilities": "38000000", "totalNonCurrentLiabilities": "4072000000", "cashAndShortTermInvestments": "1281000000", "commonStockSharesOutstanding": "116000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1281000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "121000000", "capitalExpenditures": "79000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-79000000", "stockBasedCompensation": "139000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "income_statement": { "revenue": 3171000000, "cost_of_revenue": 2186000000, "gross_profit": 985000000, "ebit": -39000000, "ebitda": 63000000, "pretax_income": -44000000, "tax_provision": 2000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1249000000, "total_current_assets": 1774000000, "total_assets": 3382000000, "short_term_debt": 870000000, "long_term_debt": 3205000000, "total_debt": 4075000000, "total_liabilities": 6080000000, "total_equity": -2698000000, "shares_outstanding": 112000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217000000, "capital_expenditure": 89000000, "free_cash_flow": 306000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352138, "ticker_id": 4309, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:01.144503+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39000000", "ebitda": "63000000", "netIncome": "-46000000", "grossProfit": "985000000", "depreciation": "None", "totalRevenue": "3171000000", "costOfRevenue": "2186000000", "interestIncome": "5000000", "incomeBeforeTax": "-44000000", "interestExpense": "5000000", "operatingIncome": "-142000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "1126000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "103000000", "costofGoodsAndServicesSold": "2186000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "630000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "None", "inventory": "77000000", "commonStock": "112600", "currentDebt": "None", "investments": "None", "totalAssets": "3382000000", "longTermDebt": "3205000000", "shortTermDebt": "870000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3681000000", "totalLiabilities": "6080000000", "otherCurrentAssets": "316000000", "totalCurrentAssets": "1774000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4000000", "currentNetReceivables": "128000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1608000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759000000", "shortLongTermDebtTotal": "4075000000", "totalShareholderEquity": "-2698000000", "capitalLeaseObligations": "861000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "1974000000", "otherNonCurrentLiabilities": "901000000", "totalNonCurrentLiabilities": "4106000000", "cashAndShortTermInvestments": "1249000000", "commonStockSharesOutstanding": "112000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "217000000", "capitalExpenditures": "89000000", "changeInReceivables": "53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "164000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "279000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3171000000, "cost_of_revenue": 2186000000, "gross_profit": 985000000, "research_and_development": null, "selling_general_admin": 630000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39000000, "depreciation_amortisation": 102000000, "ebitda": 63000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": -44000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -46000000, "net_income_continuing_ops": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1249000000, "short_term_investments": 4000000, "net_receivables": 128000000, "inventory": 77000000, "other_current_assets": null, "total_current_assets": 1774000000, "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": 1608000000, "total_assets": 3382000000, "short_term_debt": 870000000, "accounts_payable": 1104000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1974000000, "long_term_debt": 3205000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4106000000, "total_liabilities": 6080000000, "total_debt": 4075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3681000000, "total_equity": -2698000000, "shares_outstanding": 112000000, "operating_cash_flow": 217000000, "stock_based_compensation": 164000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77000000, "free_cash_flow": 306000000, "net_change_in_cash": 279000000 }, "raw_data": { "income": { "ebit": "-39000000", "ebitda": "63000000", "netIncome": "-46000000", "grossProfit": "985000000", "depreciation": "None", "totalRevenue": "3171000000", "costOfRevenue": "2186000000", "interestIncome": "5000000", "incomeBeforeTax": "-44000000", "interestExpense": "5000000", "operatingIncome": "-142000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "1126000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "103000000", "costofGoodsAndServicesSold": "2186000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "630000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "None", "inventory": "77000000", "commonStock": "112600", "currentDebt": "None", "investments": "None", "totalAssets": "3382000000", "longTermDebt": "3205000000", "shortTermDebt": "870000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3681000000", "totalLiabilities": "6080000000", "otherCurrentAssets": "316000000", "totalCurrentAssets": "1774000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4000000", "currentNetReceivables": "128000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1608000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759000000", "shortLongTermDebtTotal": "4075000000", "totalShareholderEquity": "-2698000000", "capitalLeaseObligations": "861000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "1974000000", "otherNonCurrentLiabilities": "901000000", "totalNonCurrentLiabilities": "4106000000", "cashAndShortTermInvestments": "1249000000", "commonStockSharesOutstanding": "112000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "217000000", "capitalExpenditures": "89000000", "changeInReceivables": "53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "164000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "279000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }