{ "ticker": { "uuid": "dfaaa486-d417-4877-a714-326359066caf", "symbol": "RXT", "name": "Rackspace Technology\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/dfaaa486-d417-4877-a714-326359066caf/", "api_url": "https://sharemaestro.com/factors/api/tickers/dfaaa486-d417-4877-a714-326359066caf/" }, "ticker_metadata": { "id": 8102, "uuid": "dfaaa486-d417-4877-a714-326359066caf", "symbol": "RXT", "name": "Rackspace Technology\u00a0Inc", "asset_type": "equity", "market_cap": 1208729000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Rackspace Technology, Inc. is a global multi-cloud technology services company. The company is headquartered in San Antonio, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dfaaa486-d417-4877-a714-326359066caf", "symbol": "RXT", "name": "Rackspace Technology\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/dfaaa486-d417-4877-a714-326359066caf/", "api_url": "https://sharemaestro.com/factors/api/tickers/dfaaa486-d417-4877-a714-326359066caf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.3, "value": 0.4, "quality": 0.39, "momentum": 0.39, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 4.71, "market_cap": 1174838500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0789, "shareholder_yield": 0, "roe": 0.12, "piotroski_f_score": 4, "momentum_12_1": 3.6525, "volatility_252d": 3.8111 }, "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": "2026-06-07T06:50:08.973690+00:00", "batch_id": "" }, "size": { "price_close": 4.705, "market_cap": 1174838500, "market_cap_usd": 1174838500, "enterprise_value": 3906338500, "shares_outstanding": 249700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4354, "pcf_ratio": 8.1643, "pfcf_ratio": 5.5706, "ev_ebitda": 12.6665, "ev_ebit": -75.2666, "ev_sales": 1.4476, "ev_fcf": 18.5222, "earnings_yield": null, "fcf_yield": 0.054, "price_to_sales": 0.4354, "price_to_book": null, "price_to_cashflow": 8.1643, "ebitda_to_ev": 0.0789, "sales_yield": 0.6908 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1247, "operating_margin": -0.0192, "net_margin": -0.0541, "ebitda_margin": 0.1143, "fcf_margin": 0.0782, "roe": 0.12, "roa": -0.0528, "roic": -0.0257, "roc_greenblatt": null, "asset_turnover": 0.9758, "cash_conversion": -1.4445, "accruals_ratio": -0.1048, "sbc_to_revenue": 0.0147, "piotroski_f_score": 4, "altman_z_score": -0.9922, "earnings_stability_5y": 1.1761, "revenue_stability_5y": 0.0833, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1217, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.2729, "net_debt_to_ebitda": 8.857, "debt_to_assets": 1.0216, "interest_coverage": -0.409, "current_ratio": 0.6811, "quick_ratio": 0.6811, "net_debt": 2731500000, "local_beta": -0.0055, "volatility_252d": 3.8111, "volatility_60d": 9.6974, "max_drawdown_12m": -0.7612, "risk_adjusted_momentum": 0.9584 }, "growth": { "revenue_growth_1y": -0.0049, "revenue_growth_3y_cagr": -0.049, "revenue_growth_5y_cagr": -0.0016, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0991, "book_value_growth_1y": null, "revenue_growth": -0.0049, "earnings_growth": null }, "momentum": { "price_return_1m": -0.143, "price_return_3m": 1.2729, "price_return_6m": 3.6127, "price_return_9m": 2.3607, "price_return_12m": 2.9873, "price_return_12m_ex1m": 3.6525, "momentum_6m": 3.6127, "momentum_12m": 2.9873, "momentum_12_1": 3.6525, "distance_from_52w_high": -0.1916, "distance_from_52w_low": 10.197, "relative_strength": 2.8293 }, "raw_ttm": { "revenue_ttm": 2698400000, "gross_profit_ttm": 336499999, "ebit_ttm": -51900000, "ebitda_ttm": 308400000, "net_income_ttm": -145999999, "eps_diluted_ttm": -0.5847, "operating_cash_flow_ttm": 143900000, "capital_expenditure_ttm": 66999999, "fcf_ttm": 210899999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 126899999, "cash_and_equivalents": 93600000, "total_current_assets": 535100000, "total_current_liabilities": 785600000, "net_ppe": null, "total_assets": 2765400000, "total_debt": 2825100000, "total_equity": -1216700000, "net_working_capital": -200900000, "book_value_per_share": -4.8726, "retained_earnings": -3899900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2622600000, "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": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 60, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.395, "os_score": 0.3, "value_percentile": 0.4, "quality_percentile": 0.39, "momentum_percentile": 0.39, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 61, "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": 2501, "ticker_id": 8102, "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": "2026-06-07T06:50:08.973690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.705, "market_cap": 1174838500, "market_cap_usd": 1174838500, "enterprise_value": 3906338500, "shares_outstanding": 249700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.43538338, "pcf_ratio": 8.16427033, "pfcf_ratio": 5.5705951, "ev_ebitda": 12.66646725, "ev_ebit": -75.26663776, "ev_sales": 1.4476499, "ev_fcf": 18.522231, "earnings_yield": null, "fcf_yield": 0.05398918, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12470353, "operating_margin": -0.01923362, "net_margin": -0.05410614, "ebitda_margin": 0.11428995, "fcf_margin": 0.07815743, "roe": 0.11999671, "roa": -0.05279526, "roic": -0.02569646, "roc_greenblatt": null, "asset_turnover": 0.97577204, "cash_conversion": -1.44452055, "accruals_ratio": -0.10483113, "sbc_to_revenue": 0.01471242, "debt_to_equity": -3.27286924, "net_debt_to_ebitda": 8.85700389, "debt_to_assets": 1.0215882, "interest_coverage": -0.40898345, "current_ratio": 0.68113544, "quick_ratio": 0.68113544, "net_debt": 2731500000, "revenue_growth_1y": -0.00490467, "revenue_growth_3y_cagr": -0.04896984, "revenue_growth_5y_cagr": -0.00158605, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09910295, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.99219086, "earnings_stability_5y": 1.176077, "revenue_stability_5y": 0.083339, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14298725, "price_return_3m": 1.27294686, "price_return_6m": 3.6127451, "price_return_9m": 2.36071429, "price_return_12m": 2.98728814, "price_return_12m_ex1m": 3.65254237, "distance_from_52w_high": -0.19158076, "distance_from_52w_low": 10.19704902, "relative_strength": 2.82934709, "local_beta": -0.0055, "volatility_252d": 3.811063, "volatility_60d": 9.697389, "max_drawdown_12m": -0.76125, "revenue_ttm": 2698400000, "gross_profit_ttm": 336499999, "ebit_ttm": -51900000, "ebitda_ttm": 308400000, "net_income_ttm": -145999999, "eps_diluted_ttm": -0.58470164, "operating_cash_flow_ttm": 143900000, "capital_expenditure_ttm": 66999999, "fcf_ttm": 210899999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 126899999, "cash_and_equivalents": 93600000, "total_current_assets": 535100000, "total_current_liabilities": 785600000, "net_ppe": null, "total_assets": 2765400000, "total_debt": 2825100000, "total_equity": -1216700000, "net_working_capital": -200900000, "book_value_per_share": -4.87264718, "retained_earnings": -3899900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2622600000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "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": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 60, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 61, "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": 4.71, "os": 0.3, "value": 0.4, "quality": 0.39, "momentum": 0.39, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.12, "momentum_12_1": 3.6525, "complete_fields": { "id": 2501, "ticker_id": 8102, "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": "2026-06-07T06:50:08.973690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.705, "market_cap": 1174838500, "market_cap_usd": 1174838500, "enterprise_value": 3906338500, "shares_outstanding": 249700000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.43538338, "pcf_ratio": 8.16427033, "pfcf_ratio": 5.5705951, "ev_ebitda": 12.66646725, "ev_ebit": -75.26663776, "ev_sales": 1.4476499, "ev_fcf": 18.522231, "earnings_yield": null, "fcf_yield": 0.05398918, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12470353, "operating_margin": -0.01923362, "net_margin": -0.05410614, "ebitda_margin": 0.11428995, "fcf_margin": 0.07815743, "roe": 0.11999671, "roa": -0.05279526, "roic": -0.02569646, "roc_greenblatt": null, "asset_turnover": 0.97577204, "cash_conversion": -1.44452055, "accruals_ratio": -0.10483113, "sbc_to_revenue": 0.01471242, "debt_to_equity": -3.27286924, "net_debt_to_ebitda": 8.85700389, "debt_to_assets": 1.0215882, "interest_coverage": -0.40898345, "current_ratio": 0.68113544, "quick_ratio": 0.68113544, "net_debt": 2731500000, "revenue_growth_1y": -0.00490467, "revenue_growth_3y_cagr": -0.04896984, "revenue_growth_5y_cagr": -0.00158605, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09910295, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -0.99219086, "earnings_stability_5y": 1.176077, "revenue_stability_5y": 0.083339, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14298725, "price_return_3m": 1.27294686, "price_return_6m": 3.6127451, "price_return_9m": 2.36071429, "price_return_12m": 2.98728814, "price_return_12m_ex1m": 3.65254237, "distance_from_52w_high": -0.19158076, "distance_from_52w_low": 10.19704902, "relative_strength": 2.82934709, "local_beta": -0.0055, "volatility_252d": 3.811063, "volatility_60d": 9.697389, "max_drawdown_12m": -0.76125, "revenue_ttm": 2698400000, "gross_profit_ttm": 336499999, "ebit_ttm": -51900000, "ebitda_ttm": 308400000, "net_income_ttm": -145999999, "eps_diluted_ttm": -0.58470164, "operating_cash_flow_ttm": 143900000, "capital_expenditure_ttm": 66999999, "fcf_ttm": 210899999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 126899999, "cash_and_equivalents": 93600000, "total_current_assets": 535100000, "total_current_liabilities": 785600000, "net_ppe": null, "total_assets": 2765400000, "total_debt": 2825100000, "total_equity": -1216700000, "net_working_capital": -200900000, "book_value_per_share": -4.87264718, "retained_earnings": -3899900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2622600000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Technology", "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": 60, "quality_composite": 61, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 60, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 61, "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 2685700000, "cost_of_revenue": 2326200000, "gross_profit": 359500000, "ebit": -68400000, "ebitda": 294200000, "pretax_income": -201800000, "tax_provision": 24000000, "net_income": -225800000, "net_income_to_common": -225800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105800000, "total_current_assets": 517799999, "total_assets": 2799800000, "short_term_debt": 144000000, "long_term_debt": 2718700000, "total_debt": 2862700000, "total_liabilities": 4019300000, "total_equity": -1219500000, "shares_outstanding": 238700000, "goodwill_and_intangibles": 1438400000 }, "cash_flow": { "operating_cash_flow": 151400000, "capital_expenditure": 60799999, "free_cash_flow": 212199999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163175, "ticker_id": 8102, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-68400000", "ebitda": "294200000", "netIncome": "-225800000", "grossProfit": "359500000", "depreciation": "None", "totalRevenue": "2685700000", "costOfRevenue": "2326200000", "interestIncome": "None", "incomeBeforeTax": "-201800000", "interestExpense": "127500000", "operatingIncome": "-68400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-82700000", "nonInterestIncome": "None", "operatingExpenses": "427900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2326200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362600000", "sellingGeneralAndAdministrative": "607100000", "netIncomeFromContinuingOperations": "-225800000" }, "balance": { "goodwill": "740100000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2799800000", "longTermDebt": "2718700000", "shortTermDebt": "144000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "698300000", "reportedCurrency": "USD", "retainedEarnings": "-3908200000", "totalLiabilities": "4019300000", "otherCurrentAssets": "145499999", "totalCurrentAssets": "517799999", "currentLongTermDebt": "27300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2282000000", "currentAccountsPayable": "413900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3283900000", "totalShareholderEquity": "-1219500000", "capitalLeaseObligations": "498600000", "otherCurrentLiabilities": "114200000", "totalCurrentLiabilities": "766700000", "otherNonCurrentLiabilities": "117300000", "totalNonCurrentLiabilities": "3252600000", "cashAndShortTermInvestments": "105800000", "commonStockSharesOutstanding": "238700000", "intangibleAssetsExcludingGoodwill": "698300000", "cashAndCashEquivalentsAtCarryingValue": "105800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225799999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "151400000", "capitalExpenditures": "60799999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134600000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "45100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2685700000, "cost_of_revenue": 2326200000, "gross_profit": 359500000, "research_and_development": 39100000, "selling_general_admin": 607100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68400000, "depreciation_amortisation": 362600000, "ebitda": 294200000, "interest_expense": 127500000, "interest_income": null, "other_non_operating": null, "pretax_income": -201800000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": -225800000, "net_income_continuing_ops": -225800000, "net_income_to_common": -225800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105800000, "short_term_investments": null, "net_receivables": 266500000, "inventory": null, "other_current_assets": null, "total_current_assets": 517799999, "net_ppe": null, "goodwill": 740100000, "intangible_assets": 698300000, "goodwill_and_intangibles": 1438400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2282000000, "total_assets": 2799800000, "short_term_debt": 144000000, "accounts_payable": 413900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766700000, "long_term_debt": 2718700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3252600000, "total_liabilities": 4019300000, "total_debt": 2862700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3908200000, "total_equity": -1219500000, "shares_outstanding": 238700000, "operating_cash_flow": 151400000, "stock_based_compensation": 45100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60799999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134600000, "free_cash_flow": 212199999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-68400000", "ebitda": "294200000", "netIncome": "-225800000", "grossProfit": "359500000", "depreciation": "None", "totalRevenue": "2685700000", "costOfRevenue": "2326200000", "interestIncome": "None", "incomeBeforeTax": "-201800000", "interestExpense": "127500000", "operatingIncome": "-68400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-82700000", "nonInterestIncome": "None", "operatingExpenses": "427900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2326200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362600000", "sellingGeneralAndAdministrative": "607100000", "netIncomeFromContinuingOperations": "-225800000" }, "balance": { "goodwill": "740100000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2799800000", "longTermDebt": "2718700000", "shortTermDebt": "144000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "698300000", "reportedCurrency": "USD", "retainedEarnings": "-3908200000", "totalLiabilities": "4019300000", "otherCurrentAssets": "145499999", "totalCurrentAssets": "517799999", "currentLongTermDebt": "27300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2282000000", "currentAccountsPayable": "413900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3283900000", "totalShareholderEquity": "-1219500000", "capitalLeaseObligations": "498600000", "otherCurrentLiabilities": "114200000", "totalCurrentLiabilities": "766700000", "otherNonCurrentLiabilities": "117300000", "totalNonCurrentLiabilities": "3252600000", "cashAndShortTermInvestments": "105800000", "commonStockSharesOutstanding": "238700000", "intangibleAssetsExcludingGoodwill": "698300000", "cashAndCashEquivalentsAtCarryingValue": "105800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225799999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "151400000", "capitalExpenditures": "60799999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134600000", "cashflowFromInvestment": "-58400000", "stockBasedCompensation": "45100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 2737100000, "cost_of_revenue": 2203700000, "gross_profit": 533400000, "ebit": -783500000, "ebitda": -420500000, "pretax_income": -881500000, "tax_provision": -23300000, "net_income": -858200000, "net_income_to_common": -858200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144000000, "total_current_assets": 618800000, "total_assets": 3054100000, "short_term_debt": 154600000, "long_term_debt": 2756400000, "total_debt": 2911000000, "total_liabilities": 4058300000, "total_equity": -1004200000, "shares_outstanding": 224800000, "goodwill_and_intangibles": 1580400000 }, "cash_flow": { "operating_cash_flow": 39900000, "capital_expenditure": 111100000, "free_cash_flow": 151000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163180, "ticker_id": 8102, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-783500000", "ebitda": "-420500000", "netIncome": "-858200000", "grossProfit": "533400000", "depreciation": "None", "totalRevenue": "2737100000", "costOfRevenue": "2203700000", "interestIncome": "None", "incomeBeforeTax": "-881500000", "interestExpense": "98000000", "operatingIncome": "-909100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-23300000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "1442500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2203700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363000000", "sellingGeneralAndAdministrative": "595100000", "netIncomeFromContinuingOperations": "-858200000" }, "balance": { "goodwill": "735700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3054100000", "longTermDebt": "2756400000", "shortTermDebt": "154600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "844700000", "reportedCurrency": "USD", "retainedEarnings": "-3682400000", "totalLiabilities": "4058300000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "618800000", "currentLongTermDebt": "29200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2435300000", "currentAccountsPayable": "389600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3281900000", "totalShareholderEquity": "-1004200000", "capitalLeaseObligations": "496300000", "otherCurrentLiabilities": "138200000", "totalCurrentLiabilities": "766600000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "3291700000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "224800000", "intangibleAssetsExcludingGoodwill": "844700000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-858200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39900000", "capitalExpenditures": "111100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-86600000", "stockBasedCompensation": "63400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2737100000, "cost_of_revenue": 2203700000, "gross_profit": 533400000, "research_and_development": null, "selling_general_admin": 595100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -783500000, "depreciation_amortisation": 363000000, "ebitda": -420500000, "interest_expense": 98000000, "interest_income": null, "other_non_operating": null, "pretax_income": -881500000, "tax_provision": -23300000, "effective_tax_rate": null, "net_income": -858200000, "net_income_continuing_ops": -858200000, "net_income_to_common": -858200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144000000, "short_term_investments": null, "net_receivables": 298800000, "inventory": null, "other_current_assets": null, "total_current_assets": 618800000, "net_ppe": null, "goodwill": 735700000, "intangible_assets": 844700000, "goodwill_and_intangibles": 1580400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2435300000, "total_assets": 3054100000, "short_term_debt": 154600000, "accounts_payable": 389600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766600000, "long_term_debt": 2756400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3291700000, "total_liabilities": 4058300000, "total_debt": 2911000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3682400000, "total_equity": -1004200000, "shares_outstanding": 224800000, "operating_cash_flow": 39900000, "stock_based_compensation": 63400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3000000, "free_cash_flow": 151000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-783500000", "ebitda": "-420500000", "netIncome": "-858200000", "grossProfit": "533400000", "depreciation": "None", "totalRevenue": "2737100000", "costOfRevenue": "2203700000", "interestIncome": "None", "incomeBeforeTax": "-881500000", "interestExpense": "98000000", "operatingIncome": "-909100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-23300000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "1442500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2203700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363000000", "sellingGeneralAndAdministrative": "595100000", "netIncomeFromContinuingOperations": "-858200000" }, "balance": { "goodwill": "735700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3054100000", "longTermDebt": "2756400000", "shortTermDebt": "154600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "844700000", "reportedCurrency": "USD", "retainedEarnings": "-3682400000", "totalLiabilities": "4058300000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "618800000", "currentLongTermDebt": "29200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2435300000", "currentAccountsPayable": "389600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3281900000", "totalShareholderEquity": "-1004200000", "capitalLeaseObligations": "496300000", "otherCurrentLiabilities": "138200000", "totalCurrentLiabilities": "766600000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "3291700000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "224800000", "intangibleAssetsExcludingGoodwill": "844700000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-858200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39900000", "capitalExpenditures": "111100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-86600000", "stockBasedCompensation": "63400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363000000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 2957100000, "cost_of_revenue": 2308500000, "gross_profit": 648600000, "ebit": -592800000, "ebitda": -149900000, "pretax_income": -854400000, "tax_provision": -16600000, "net_income": -837800000, "net_income_to_common": -837800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196800000, "total_current_assets": 738100000, "total_assets": 4096200000, "short_term_debt": 158800000, "long_term_debt": 2839600000, "total_debt": 2998400000, "total_liabilities": 4250700000, "total_equity": -154500000, "shares_outstanding": 215300000, "goodwill_and_intangibles": 2471400000 }, "cash_flow": { "operating_cash_flow": 374900000, "capital_expenditure": 96900000, "free_cash_flow": 471800000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163185, "ticker_id": 8102, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-592800000", "ebitda": "-149900000", "netIncome": "-837800000", "grossProfit": "648600000", "depreciation": "None", "totalRevenue": "2957100000", "costOfRevenue": "2308500000", "interestIncome": "None", "incomeBeforeTax": "-854400000", "interestExpense": "221600000", "operatingIncome": "-899400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16600000", "reportedCurrency": "USD", "netInterestIncome": "-226300000", "nonInterestIncome": "None", "operatingExpenses": "1548000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2308500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442900000", "sellingGeneralAndAdministrative": "632400000", "netIncomeFromContinuingOperations": "-1079800000" }, "balance": { "goodwill": "1452400000", "inventory": "-46999999", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4096200000", "longTermDebt": "2839600000", "shortTermDebt": "158800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1019000000", "reportedCurrency": "USD", "retainedEarnings": "-2824200000", "totalLiabilities": "4250700000", "otherCurrentAssets": "201600000", "totalCurrentAssets": "738100000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "339700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3358100000", "currentAccountsPayable": "432700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3381000000", "totalShareholderEquity": "-154500000", "capitalLeaseObligations": "570800000", "otherCurrentLiabilities": "129200000", "totalCurrentLiabilities": "799500000", "otherNonCurrentLiabilities": "97400000", "totalNonCurrentLiabilities": "3451200000", "cashAndShortTermInvestments": "196800000", "commonStockSharesOutstanding": "215300000", "intangibleAssetsExcludingGoodwill": "1019000000", "cashAndCashEquivalentsAtCarryingValue": "196800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-837800000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "374900000", "capitalExpenditures": "96900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312800000", "cashflowFromInvestment": "-96000000", "stockBasedCompensation": "65400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "442900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2957100000, "cost_of_revenue": 2308500000, "gross_profit": 648600000, "research_and_development": 43700000, "selling_general_admin": 632400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -592800000, "depreciation_amortisation": 442900000, "ebitda": -149900000, "interest_expense": 221600000, "interest_income": null, "other_non_operating": null, "pretax_income": -854400000, "tax_provision": -16600000, "effective_tax_rate": null, "net_income": -837800000, "net_income_continuing_ops": -1079800000, "net_income_to_common": -837800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196800000, "short_term_investments": 47000000, "net_receivables": 339700000, "inventory": -46999999, "other_current_assets": null, "total_current_assets": 738100000, "net_ppe": null, "goodwill": 1452400000, "intangible_assets": 1019000000, "goodwill_and_intangibles": 2471400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3358100000, "total_assets": 4096200000, "short_term_debt": 158800000, "accounts_payable": 432700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 799500000, "long_term_debt": 2839600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3451200000, "total_liabilities": 4250700000, "total_debt": 2998400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2824200000, "total_equity": -154500000, "shares_outstanding": 215300000, "operating_cash_flow": 374900000, "stock_based_compensation": 65400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312800000, "free_cash_flow": 471800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-592800000", "ebitda": "-149900000", "netIncome": "-837800000", "grossProfit": "648600000", "depreciation": "None", "totalRevenue": "2957100000", "costOfRevenue": "2308500000", "interestIncome": "None", "incomeBeforeTax": "-854400000", "interestExpense": "221600000", "operatingIncome": "-899400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16600000", "reportedCurrency": "USD", "netInterestIncome": "-226300000", "nonInterestIncome": "None", "operatingExpenses": "1548000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2308500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442900000", "sellingGeneralAndAdministrative": "632400000", "netIncomeFromContinuingOperations": "-1079800000" }, "balance": { "goodwill": "1452400000", "inventory": "-46999999", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4096200000", "longTermDebt": "2839600000", "shortTermDebt": "158800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1019000000", "reportedCurrency": "USD", "retainedEarnings": "-2824200000", "totalLiabilities": "4250700000", "otherCurrentAssets": "201600000", "totalCurrentAssets": "738100000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "339700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3358100000", "currentAccountsPayable": "432700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3381000000", "totalShareholderEquity": "-154500000", "capitalLeaseObligations": "570800000", "otherCurrentLiabilities": "129200000", "totalCurrentLiabilities": "799500000", "otherNonCurrentLiabilities": "97400000", "totalNonCurrentLiabilities": "3451200000", "cashAndShortTermInvestments": "196800000", "commonStockSharesOutstanding": "215300000", "intangibleAssetsExcludingGoodwill": "1019000000", "cashAndCashEquivalentsAtCarryingValue": "196800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-837800000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "374900000", "capitalExpenditures": "96900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312800000", "cashflowFromInvestment": "-96000000", "stockBasedCompensation": "65400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "442900000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 3122300000, "cost_of_revenue": 2265400000, "gross_profit": 856900000, "ebit": -689200000, "ebitda": -241700000, "pretax_income": -897700000, "tax_provision": -92900000, "net_income": -804800000, "net_income_to_common": -804800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228400000, "total_current_assets": 1073200000, "total_assets": 5456700000, "short_term_debt": 161400000, "long_term_debt": 3295400000, "total_debt": 3456800000, "total_liabilities": 4827200000, "total_equity": 629500000, "shares_outstanding": 211200000, "goodwill_and_intangibles": 3391100000 }, "cash_flow": { "operating_cash_flow": 259300000, "capital_expenditure": 80400000, "free_cash_flow": 339700000, "dividends_paid": 3700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163190, "ticker_id": 8102, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-689200000", "ebitda": "-241700000", "netIncome": "-804800000", "grossProfit": "856900000", "depreciation": "None", "totalRevenue": "3122300000", "costOfRevenue": "2265400000", "interestIncome": "None", "incomeBeforeTax": "-897700000", "interestExpense": "208500000", "operatingIncome": "-679000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-92900000", "reportedCurrency": "USD", "netInterestIncome": "-208500000", "nonInterestIncome": "None", "operatingExpenses": "1535900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24500000", "otherNonOperatingIncome": "-10200000", "costofGoodsAndServicesSold": "2265400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447500000", "sellingGeneralAndAdministrative": "820900000", "netIncomeFromContinuingOperations": "-804800000" }, "balance": { "goodwill": "2155100000", "inventory": "97300000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "5456700000", "longTermDebt": "3295400000", "shortTermDebt": "161400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1236000000", "reportedCurrency": "USD", "retainedEarnings": "-1986400000", "totalLiabilities": "4827200000", "otherCurrentAssets": "222600000", "totalCurrentAssets": "1073200000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "44300000", "currentNetReceivables": "622200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4383500000", "currentAccountsPayable": "447300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "766300000", "shortLongTermDebtTotal": "3852100000", "totalShareholderEquity": "629500000", "capitalLeaseObligations": "581300000", "otherCurrentLiabilities": "166900000", "totalCurrentLiabilities": "856500000", "otherNonCurrentLiabilities": "105700000", "totalNonCurrentLiabilities": "3970700000", "cashAndShortTermInvestments": "228400000", "commonStockSharesOutstanding": "211200000", "intangibleAssetsExcludingGoodwill": "1236000000", "cashAndCashEquivalentsAtCarryingValue": "228400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-804800000", "profitLoss": "None", "dividendPayout": "3700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259300000", "capitalExpenditures": "80400000", "changeInReceivables": "-82400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187000000", "cashflowFromInvestment": "-97900000", "stockBasedCompensation": "69500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3122300000, "cost_of_revenue": 2265400000, "gross_profit": 856900000, "research_and_development": 24500000, "selling_general_admin": 820900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -689200000, "depreciation_amortisation": 447500000, "ebitda": -241700000, "interest_expense": 208500000, "interest_income": null, "other_non_operating": null, "pretax_income": -897700000, "tax_provision": -92900000, "effective_tax_rate": null, "net_income": -804800000, "net_income_continuing_ops": -804800000, "net_income_to_common": -804800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228400000, "short_term_investments": 44300000, "net_receivables": 622200000, "inventory": 97300000, "other_current_assets": null, "total_current_assets": 1073200000, "net_ppe": null, "goodwill": 2155100000, "intangible_assets": 1236000000, "goodwill_and_intangibles": 3391100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4383500000, "total_assets": 5456700000, "short_term_debt": 161400000, "accounts_payable": 447300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856500000, "long_term_debt": 3295400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3970700000, "total_liabilities": 4827200000, "total_debt": 3456800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1986400000, "total_equity": 629500000, "shares_outstanding": 211200000, "operating_cash_flow": 259300000, "stock_based_compensation": 69500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97900000, "dividends_paid": 3700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187000000, "free_cash_flow": 339700000, "net_change_in_cash": -38200000 }, "raw_data": { "income": { "ebit": "-689200000", "ebitda": "-241700000", "netIncome": "-804800000", "grossProfit": "856900000", "depreciation": "None", "totalRevenue": "3122300000", "costOfRevenue": "2265400000", "interestIncome": "None", "incomeBeforeTax": "-897700000", "interestExpense": "208500000", "operatingIncome": "-679000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-92900000", "reportedCurrency": "USD", "netInterestIncome": "-208500000", "nonInterestIncome": "None", "operatingExpenses": "1535900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24500000", "otherNonOperatingIncome": "-10200000", "costofGoodsAndServicesSold": "2265400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447500000", "sellingGeneralAndAdministrative": "820900000", "netIncomeFromContinuingOperations": "-804800000" }, "balance": { "goodwill": "2155100000", "inventory": "97300000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "5456700000", "longTermDebt": "3295400000", "shortTermDebt": "161400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1236000000", "reportedCurrency": "USD", "retainedEarnings": "-1986400000", "totalLiabilities": "4827200000", "otherCurrentAssets": "222600000", "totalCurrentAssets": "1073200000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "44300000", "currentNetReceivables": "622200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4383500000", "currentAccountsPayable": "447300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "766300000", "shortLongTermDebtTotal": "3852100000", "totalShareholderEquity": "629500000", "capitalLeaseObligations": "581300000", "otherCurrentLiabilities": "166900000", "totalCurrentLiabilities": "856500000", "otherNonCurrentLiabilities": "105700000", "totalNonCurrentLiabilities": "3970700000", "cashAndShortTermInvestments": "228400000", "commonStockSharesOutstanding": "211200000", "intangibleAssetsExcludingGoodwill": "1236000000", "cashAndCashEquivalentsAtCarryingValue": "228400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-804800000", "profitLoss": "None", "dividendPayout": "3700000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259300000", "capitalExpenditures": "80400000", "changeInReceivables": "-82400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187000000", "cashflowFromInvestment": "-97900000", "stockBasedCompensation": "69500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447600000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 3009500000, "cost_of_revenue": 2072700000, "gross_profit": 936800000, "ebit": -44000000, "ebitda": 446700000, "pretax_income": -249100000, "tax_provision": -30800000, "net_income": -218300000, "net_income_to_common": -218300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272800000, "total_current_assets": 989500000, "total_assets": 6328700000, "short_term_debt": 196000000, "long_term_debt": 3310900000, "total_debt": 3506900000, "total_liabilities": 5001300000, "total_equity": 1327400000, "shares_outstanding": 208000000, "goodwill_and_intangibles": 4173300000 }, "cash_flow": { "operating_cash_flow": 370800000, "capital_expenditure": 108400000, "free_cash_flow": 479200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163195, "ticker_id": 8102, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44000000", "ebitda": "446700000", "netIncome": "-218300000", "grossProfit": "936800000", "depreciation": "None", "totalRevenue": "3009500000", "costOfRevenue": "2072700000", "interestIncome": "None", "incomeBeforeTax": "-249100000", "interestExpense": "205100000", "operatingIncome": "-2500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-30800000", "reportedCurrency": "USD", "netInterestIncome": "-205100000", "nonInterestIncome": "None", "operatingExpenses": "939300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "-41500000", "costofGoodsAndServicesSold": "2072700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490700000", "sellingGeneralAndAdministrative": "873200000", "netIncomeFromContinuingOperations": "-218300000" }, "balance": { "goodwill": "2706800000", "inventory": "110000000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6328700000", "longTermDebt": "3310900000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1466500000", "reportedCurrency": "USD", "retainedEarnings": "-1181600000", "totalLiabilities": "5001300000", "otherCurrentAssets": "162400000", "totalCurrentAssets": "989500000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "1500000", "currentNetReceivables": "554300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5339200000", "currentAccountsPayable": "369500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "988500000", "shortLongTermDebtTotal": "3966800000", "totalShareholderEquity": "1327400000", "capitalLeaseObligations": "584900000", "otherCurrentLiabilities": "173300000", "totalCurrentLiabilities": "837400000", "otherNonCurrentLiabilities": "187300000", "totalNonCurrentLiabilities": "4163900000", "cashAndShortTermInvestments": "272800000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "1466500000", "cashAndCashEquivalentsAtCarryingValue": "272800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-51900000", "operatingCashflow": "370800000", "capitalExpenditures": "108400000", "changeInReceivables": "-69500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132200000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "75400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "169600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3009500000, "cost_of_revenue": 2072700000, "gross_profit": 936800000, "research_and_development": 28300000, "selling_general_admin": 873200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44000000, "depreciation_amortisation": 490700000, "ebitda": 446700000, "interest_expense": 205100000, "interest_income": null, "other_non_operating": null, "pretax_income": -249100000, "tax_provision": -30800000, "effective_tax_rate": null, "net_income": -218300000, "net_income_continuing_ops": -218300000, "net_income_to_common": -218300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272800000, "short_term_investments": 1500000, "net_receivables": 554300000, "inventory": 110000000, "other_current_assets": null, "total_current_assets": 989500000, "net_ppe": null, "goodwill": 2706800000, "intangible_assets": 1466500000, "goodwill_and_intangibles": 4173300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5339200000, "total_assets": 6328700000, "short_term_debt": 196000000, "accounts_payable": 369500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837400000, "long_term_debt": 3310900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4163900000, "total_liabilities": 5001300000, "total_debt": 3506900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1181600000, "total_equity": 1327400000, "shares_outstanding": 208000000, "operating_cash_flow": 370800000, "stock_based_compensation": 75400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108400000, "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": -132200000, "free_cash_flow": 479200000, "net_change_in_cash": 169600000 }, "raw_data": { "income": { "ebit": "-44000000", "ebitda": "446700000", "netIncome": "-218300000", "grossProfit": "936800000", "depreciation": "None", "totalRevenue": "3009500000", "costOfRevenue": "2072700000", "interestIncome": "None", "incomeBeforeTax": "-249100000", "interestExpense": "205100000", "operatingIncome": "-2500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-30800000", "reportedCurrency": "USD", "netInterestIncome": "-205100000", "nonInterestIncome": "None", "operatingExpenses": "939300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28300000", "otherNonOperatingIncome": "-41500000", "costofGoodsAndServicesSold": "2072700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490700000", "sellingGeneralAndAdministrative": "873200000", "netIncomeFromContinuingOperations": "-218300000" }, "balance": { "goodwill": "2706800000", "inventory": "110000000", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "6328700000", "longTermDebt": "3310900000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1466500000", "reportedCurrency": "USD", "retainedEarnings": "-1181600000", "totalLiabilities": "5001300000", "otherCurrentAssets": "162400000", "totalCurrentAssets": "989500000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "1500000", "currentNetReceivables": "554300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5339200000", "currentAccountsPayable": "369500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "988500000", "shortLongTermDebtTotal": "3966800000", "totalShareholderEquity": "1327400000", "capitalLeaseObligations": "584900000", "otherCurrentLiabilities": "173300000", "totalCurrentLiabilities": "837400000", "otherNonCurrentLiabilities": "187300000", "totalNonCurrentLiabilities": "4163900000", "cashAndShortTermInvestments": "272800000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "1466500000", "cashAndCashEquivalentsAtCarryingValue": "272800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-51900000", "operatingCashflow": "370800000", "capitalExpenditures": "108400000", "changeInReceivables": "-69500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132200000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "75400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "169600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490700000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 2707100000, "cost_of_revenue": 1722700000, "gross_profit": 984400000, "ebit": -57800000, "ebitda": 479100000, "pretax_income": -312000000, "tax_provision": -66200000, "net_income": -245800000, "net_income_to_common": -245800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104700000, "total_current_assets": 758500000, "total_assets": 6377800000, "short_term_debt": 195100000, "long_term_debt": 3319300000, "total_debt": 3514400000, "total_liabilities": 4994100000, "total_equity": 1383700000, "shares_outstanding": 179600000, "goodwill_and_intangibles": 4407400000 }, "cash_flow": { "operating_cash_flow": 116700000, "capital_expenditure": 116500000, "free_cash_flow": 233200000, "dividends_paid": 912000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163200, "ticker_id": 8102, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57800000", "ebitda": "479100000", "netIncome": "-245800000", "grossProfit": "984400000", "depreciation": "None", "totalRevenue": "2707100000", "costOfRevenue": "1722700000", "interestIncome": "None", "incomeBeforeTax": "-312000000", "interestExpense": "268400000", "operatingIncome": "24700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-66200000", "reportedCurrency": "USD", "netInterestIncome": "-268400000", "nonInterestIncome": "None", "operatingExpenses": "959700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "-68300000", "costofGoodsAndServicesSold": "1722700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536900000", "sellingGeneralAndAdministrative": "917200000", "netIncomeFromContinuingOperations": "-245800000" }, "balance": { "goodwill": "2761100000", "inventory": "123800000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6377800000", "longTermDebt": "3319300000", "shortTermDebt": "195100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1646300000", "reportedCurrency": "USD", "retainedEarnings": "-963300000", "totalLiabilities": "4994100000", "otherCurrentAssets": "170800000", "totalCurrentAssets": "758500000", "currentLongTermDebt": "43400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5619300000", "currentAccountsPayable": "285400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1055700000", "shortLongTermDebtTotal": "3990700000", "totalShareholderEquity": "1383700000", "capitalLeaseObligations": "661400000", "otherCurrentLiabilities": "185000000", "totalCurrentLiabilities": "742200000", "otherNonCurrentLiabilities": "145500000", "totalNonCurrentLiabilities": "4251900000", "cashAndShortTermInvestments": "104700000", "commonStockSharesOutstanding": "179600000", "intangibleAssetsExcludingGoodwill": "1646300000", "cashAndCashEquivalentsAtCarryingValue": "104700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245800000", "profitLoss": "None", "dividendPayout": "912000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-116000000", "operatingCashflow": "116700000", "capitalExpenditures": "116500000", "changeInReceivables": "-156000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "29900000", "cashflowFromInvestment": "-128400000", "stockBasedCompensation": "74500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "912000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2707100000, "cost_of_revenue": 1722700000, "gross_profit": 984400000, "research_and_development": 36700000, "selling_general_admin": 917200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57800000, "depreciation_amortisation": 536900000, "ebitda": 479100000, "interest_expense": 268400000, "interest_income": null, "other_non_operating": null, "pretax_income": -312000000, "tax_provision": -66200000, "effective_tax_rate": null, "net_income": -245800000, "net_income_continuing_ops": -245800000, "net_income_to_common": -245800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104700000, "short_term_investments": null, "net_receivables": 483000000, "inventory": 123800000, "other_current_assets": null, "total_current_assets": 758500000, "net_ppe": null, "goodwill": 2761100000, "intangible_assets": 1646300000, "goodwill_and_intangibles": 4407400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5619300000, "total_assets": 6377800000, "short_term_debt": 195100000, "accounts_payable": 285400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742200000, "long_term_debt": 3319300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4251900000, "total_liabilities": 4994100000, "total_debt": 3514400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -963300000, "total_equity": 1383700000, "shares_outstanding": 179600000, "operating_cash_flow": 116700000, "stock_based_compensation": 74500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128400000, "dividends_paid": 912000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29900000, "free_cash_flow": 233200000, "net_change_in_cash": 18200000 }, "raw_data": { "income": { "ebit": "-57800000", "ebitda": "479100000", "netIncome": "-245800000", "grossProfit": "984400000", "depreciation": "None", "totalRevenue": "2707100000", "costOfRevenue": "1722700000", "interestIncome": "None", "incomeBeforeTax": "-312000000", "interestExpense": "268400000", "operatingIncome": "24700000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-66200000", "reportedCurrency": "USD", "netInterestIncome": "-268400000", "nonInterestIncome": "None", "operatingExpenses": "959700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36700000", "otherNonOperatingIncome": "-68300000", "costofGoodsAndServicesSold": "1722700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536900000", "sellingGeneralAndAdministrative": "917200000", "netIncomeFromContinuingOperations": "-245800000" }, "balance": { "goodwill": "2761100000", "inventory": "123800000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6377800000", "longTermDebt": "3319300000", "shortTermDebt": "195100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1646300000", "reportedCurrency": "USD", "retainedEarnings": "-963300000", "totalLiabilities": "4994100000", "otherCurrentAssets": "170800000", "totalCurrentAssets": "758500000", "currentLongTermDebt": "43400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "483000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5619300000", "currentAccountsPayable": "285400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1055700000", "shortLongTermDebtTotal": "3990700000", "totalShareholderEquity": "1383700000", "capitalLeaseObligations": "661400000", "otherCurrentLiabilities": "185000000", "totalCurrentLiabilities": "742200000", "otherNonCurrentLiabilities": "145500000", "totalNonCurrentLiabilities": "4251900000", "cashAndShortTermInvestments": "104700000", "commonStockSharesOutstanding": "179600000", "intangibleAssetsExcludingGoodwill": "1646300000", "cashAndCashEquivalentsAtCarryingValue": "104700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245800000", "profitLoss": "None", "dividendPayout": "912000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-116000000", "operatingCashflow": "116700000", "capitalExpenditures": "116500000", "changeInReceivables": "-156000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "29900000", "cashflowFromInvestment": "-128400000", "stockBasedCompensation": "74500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "912000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536900000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 2438100000, "cost_of_revenue": 1426900000, "gross_profit": 1011200000, "ebit": 207600000, "ebitda": 774100000, "pretax_income": -122300000, "tax_provision": -20000000, "net_income": -102300000, "net_income_to_common": -102300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83800000, "total_current_assets": 543700000, "total_assets": 6272400000, "short_term_debt": 130200000, "long_term_debt": 3844300000, "total_debt": 3974500000, "total_liabilities": 5373600000, "total_equity": 898800000, "shares_outstanding": 16399934, "goodwill_and_intangibles": 4563200000 }, "cash_flow": { "operating_cash_flow": 292900000, "capital_expenditure": 198000000, "free_cash_flow": 490900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163205, "ticker_id": 8102, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207600000", "ebitda": "774100000", "netIncome": "-102300000", "grossProfit": "1011200000", "depreciation": "None", "totalRevenue": "2438100000", "costOfRevenue": "1426900000", "interestIncome": "None", "incomeBeforeTax": "-122300000", "interestExpense": "329900000", "operatingIncome": "101600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-329900000", "nonInterestIncome": "None", "operatingExpenses": "909600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "566500000", "sellingGeneralAndAdministrative": "871800000", "netIncomeFromContinuingOperations": "-102300000" }, "balance": { "goodwill": "2745800000", "inventory": "76200000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6272400000", "longTermDebt": "3844300000", "shortTermDebt": "130200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1817400000", "reportedCurrency": "USD", "retainedEarnings": "-717500000", "totalLiabilities": "5373600000", "otherCurrentAssets": "109600000", "totalCurrentAssets": "543700000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5728700000", "currentAccountsPayable": "260400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036100000", "shortLongTermDebtTotal": "4319400000", "totalShareholderEquity": "898800000", "capitalLeaseObligations": "444100000", "otherCurrentLiabilities": "214700000", "totalCurrentLiabilities": "671900000", "otherNonCurrentLiabilities": "187600000", "totalNonCurrentLiabilities": "4701700000", "cashAndShortTermInvestments": "83800000", "commonStockSharesOutstanding": "16399934", "intangibleAssetsExcludingGoodwill": "1817400000", "cashAndCashEquivalentsAtCarryingValue": "83800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10200000", "operatingCashflow": "292900000", "capitalExpenditures": "198000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-386500000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "566500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2438100000, "cost_of_revenue": 1426900000, "gross_profit": 1011200000, "research_and_development": 56000000, "selling_general_admin": 871800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207600000, "depreciation_amortisation": 566500000, "ebitda": 774100000, "interest_expense": 329900000, "interest_income": null, "other_non_operating": null, "pretax_income": -122300000, "tax_provision": -20000000, "effective_tax_rate": null, "net_income": -102300000, "net_income_continuing_ops": -102300000, "net_income_to_common": -102300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83800000, "short_term_investments": null, "net_receivables": 350300000, "inventory": 76200000, "other_current_assets": null, "total_current_assets": 543700000, "net_ppe": null, "goodwill": 2745800000, "intangible_assets": 1817400000, "goodwill_and_intangibles": 4563200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5728700000, "total_assets": 6272400000, "short_term_debt": 130200000, "accounts_payable": 260400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 671900000, "long_term_debt": 3844300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4701700000, "total_liabilities": 5373600000, "total_debt": 3974500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -717500000, "total_equity": 898800000, "shares_outstanding": 16399934, "operating_cash_flow": 292900000, "stock_based_compensation": 30200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79200000, "free_cash_flow": 490900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207600000", "ebitda": "774100000", "netIncome": "-102300000", "grossProfit": "1011200000", "depreciation": "None", "totalRevenue": "2438100000", "costOfRevenue": "1426900000", "interestIncome": "None", "incomeBeforeTax": "-122300000", "interestExpense": "329900000", "operatingIncome": "101600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-329900000", "nonInterestIncome": "None", "operatingExpenses": "909600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "566500000", "sellingGeneralAndAdministrative": "871800000", "netIncomeFromContinuingOperations": "-102300000" }, "balance": { "goodwill": "2745800000", "inventory": "76200000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6272400000", "longTermDebt": "3844300000", "shortTermDebt": "130200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1817400000", "reportedCurrency": "USD", "retainedEarnings": "-717500000", "totalLiabilities": "5373600000", "otherCurrentAssets": "109600000", "totalCurrentAssets": "543700000", "currentLongTermDebt": "29000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "350300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5728700000", "currentAccountsPayable": "260400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036100000", "shortLongTermDebtTotal": "4319400000", "totalShareholderEquity": "898800000", "capitalLeaseObligations": "444100000", "otherCurrentLiabilities": "214700000", "totalCurrentLiabilities": "671900000", "otherNonCurrentLiabilities": "187600000", "totalNonCurrentLiabilities": "4701700000", "cashAndShortTermInvestments": "83800000", "commonStockSharesOutstanding": "16399934", "intangibleAssetsExcludingGoodwill": "1817400000", "cashAndCashEquivalentsAtCarryingValue": "83800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10200000", "operatingCashflow": "292900000", "capitalExpenditures": "198000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79200000", "cashflowFromInvestment": "-386500000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "566500000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 2452800000, "cost_of_revenue": 1445700000, "gross_profit": 1007100000, "ebit": -217600000, "ebitda": 393400000, "pretax_income": -500500000, "tax_provision": -29900000, "net_income": -470600000, "net_income_to_common": -470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254300000, "total_current_assets": 614300000, "total_assets": 6111400000, "short_term_debt": 77000000, "long_term_debt": 3927600000, "total_debt": 4004600000, "total_liabilities": 5203600000, "total_equity": 907800000, "shares_outstanding": 16399934, "goodwill_and_intangibles": 4405600000 }, "cash_flow": { "operating_cash_flow": 429800000, "capital_expenditure": 294300000, "free_cash_flow": 724100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163209, "ticker_id": 8102, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-217600000", "ebitda": "393400000", "netIncome": "-470600000", "grossProfit": "1007100000", "depreciation": "None", "totalRevenue": "2452800000", "costOfRevenue": "1445700000", "interestIncome": "None", "incomeBeforeTax": "-500500000", "interestExpense": "281100000", "operatingIncome": "70500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29900000", "reportedCurrency": "USD", "netInterestIncome": "-281100000", "nonInterestIncome": "None", "operatingExpenses": "949300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611000000", "sellingGeneralAndAdministrative": "907400000", "netIncomeFromContinuingOperations": "-470600000" }, "balance": { "goodwill": "2474700000", "inventory": "55000000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6111400000", "longTermDebt": "3927600000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1930900000", "reportedCurrency": "USD", "retainedEarnings": "-671100000", "totalLiabilities": "5203600000", "otherCurrentAssets": "99500000", "totalCurrentAssets": "614300000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "260500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5497100000", "currentAccountsPayable": "233500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "927000000", "shortLongTermDebtTotal": "4298900000", "totalShareholderEquity": "907800000", "capitalLeaseObligations": "337300000", "otherCurrentLiabilities": "197600000", "totalCurrentLiabilities": "565500000", "otherNonCurrentLiabilities": "53800000", "totalNonCurrentLiabilities": "4638100000", "cashAndShortTermInvestments": "254300000", "commonStockSharesOutstanding": "16399934", "intangibleAssetsExcludingGoodwill": "1930900000", "cashAndCashEquivalentsAtCarryingValue": "254300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-470600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "429800000", "capitalExpenditures": "294300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53700000", "cashflowFromInvestment": "-348300000", "stockBasedCompensation": "20000000", "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": "611000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2452800000, "cost_of_revenue": 1445700000, "gross_profit": 1007100000, "research_and_development": 74700000, "selling_general_admin": 907400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -217600000, "depreciation_amortisation": 611000000, "ebitda": 393400000, "interest_expense": 281100000, "interest_income": null, "other_non_operating": null, "pretax_income": -500500000, "tax_provision": -29900000, "effective_tax_rate": null, "net_income": -470600000, "net_income_continuing_ops": -470600000, "net_income_to_common": -470600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254300000, "short_term_investments": 8700000, "net_receivables": 260500000, "inventory": 55000000, "other_current_assets": null, "total_current_assets": 614300000, "net_ppe": null, "goodwill": 2474700000, "intangible_assets": 1930900000, "goodwill_and_intangibles": 4405600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5497100000, "total_assets": 6111400000, "short_term_debt": 77000000, "accounts_payable": 233500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565500000, "long_term_debt": 3927600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4638100000, "total_liabilities": 5203600000, "total_debt": 4004600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -671100000, "total_equity": 907800000, "shares_outstanding": 16399934, "operating_cash_flow": 429800000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53700000, "free_cash_flow": 724100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-217600000", "ebitda": "393400000", "netIncome": "-470600000", "grossProfit": "1007100000", "depreciation": "None", "totalRevenue": "2452800000", "costOfRevenue": "1445700000", "interestIncome": "None", "incomeBeforeTax": "-500500000", "interestExpense": "281100000", "operatingIncome": "70500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29900000", "reportedCurrency": "USD", "netInterestIncome": "-281100000", "nonInterestIncome": "None", "operatingExpenses": "949300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1445700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "611000000", "sellingGeneralAndAdministrative": "907400000", "netIncomeFromContinuingOperations": "-470600000" }, "balance": { "goodwill": "2474700000", "inventory": "55000000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "6111400000", "longTermDebt": "3927600000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1930900000", "reportedCurrency": "USD", "retainedEarnings": "-671100000", "totalLiabilities": "5203600000", "otherCurrentAssets": "99500000", "totalCurrentAssets": "614300000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "260500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5497100000", "currentAccountsPayable": "233500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "927000000", "shortLongTermDebtTotal": "4298900000", "totalShareholderEquity": "907800000", "capitalLeaseObligations": "337300000", "otherCurrentLiabilities": "197600000", "totalCurrentLiabilities": "565500000", "otherNonCurrentLiabilities": "53800000", "totalNonCurrentLiabilities": "4638100000", "cashAndShortTermInvestments": "254300000", "commonStockSharesOutstanding": "16399934", "intangibleAssetsExcludingGoodwill": "1930900000", "cashAndCashEquivalentsAtCarryingValue": "254300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-470600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "429800000", "capitalExpenditures": "294300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53700000", "cashflowFromInvestment": "-348300000", "stockBasedCompensation": "20000000", "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": "611000000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 678100000, "cost_of_revenue": 590300000, "gross_profit": 87800000, "ebit": -8800000, "ebitda": 79400000, "pretax_income": 8199999, "tax_provision": -100000, "net_income": 8300000, "net_income_to_common": 8300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93600000, "total_current_assets": 535100000, "total_assets": 2765400000, "short_term_debt": 143200000, "long_term_debt": 2681900000, "total_debt": 2825100000, "total_liabilities": 3982100000, "total_equity": -1216700000, "shares_outstanding": 249700000, "goodwill_and_intangibles": 1405900000 }, "cash_flow": { "operating_cash_flow": 5100000, "capital_expenditure": 14500000, "free_cash_flow": 19600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163173, "ticker_id": 8102, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8800000", "ebitda": "79400000", "netIncome": "8300000", "grossProfit": "87800000", "depreciation": "None", "totalRevenue": "678100000", "costOfRevenue": "590300000", "interestIncome": "None", "incomeBeforeTax": "8199999", "interestExpense": "30200000", "operatingIncome": "-8800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-26200000", "nonInterestIncome": "None", "operatingExpenses": "96600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88200000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "8300000" }, "balance": { "goodwill": "738800000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2765400000", "longTermDebt": "2681900000", "shortTermDebt": "143200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "667100000", "reportedCurrency": "USD", "retainedEarnings": "-3899900000", "totalLiabilities": "3982100000", "otherCurrentAssets": "170400000", "totalCurrentAssets": "535100000", "currentLongTermDebt": "26600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2230300000", "currentAccountsPayable": "413600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3227300000", "totalShareholderEquity": "-1216700000", "capitalLeaseObligations": "479900000", "otherCurrentLiabilities": "98400000", "totalCurrentLiabilities": "785600000", "otherNonCurrentLiabilities": "116200000", "totalNonCurrentLiabilities": "3196500000", "cashAndShortTermInvestments": "93600000", "commonStockSharesOutstanding": "249700000", "intangibleAssetsExcludingGoodwill": "667100000", "cashAndCashEquivalentsAtCarryingValue": "93600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5100000", "capitalExpenditures": "14500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4099999", "cashflowFromInvestment": "-11500000", "stockBasedCompensation": "6600000", "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": "88200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 678100000, "cost_of_revenue": 590300000, "gross_profit": 87800000, "research_and_development": null, "selling_general_admin": 136900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8800000, "depreciation_amortisation": 88200000, "ebitda": 79400000, "interest_expense": 30200000, "interest_income": null, "other_non_operating": null, "pretax_income": 8199999, "tax_provision": -100000, "effective_tax_rate": null, "net_income": 8300000, "net_income_continuing_ops": 8300000, "net_income_to_common": 8300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93600000, "short_term_investments": null, "net_receivables": 271100000, "inventory": null, "other_current_assets": null, "total_current_assets": 535100000, "net_ppe": null, "goodwill": 738800000, "intangible_assets": 667100000, "goodwill_and_intangibles": 1405900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2230300000, "total_assets": 2765400000, "short_term_debt": 143200000, "accounts_payable": 413600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 785600000, "long_term_debt": 2681900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3196500000, "total_liabilities": 3982100000, "total_debt": 2825100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3899900000, "total_equity": -1216700000, "shares_outstanding": 249700000, "operating_cash_flow": 5100000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4099999, "free_cash_flow": 19600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8800000", "ebitda": "79400000", "netIncome": "8300000", "grossProfit": "87800000", "depreciation": "None", "totalRevenue": "678100000", "costOfRevenue": "590300000", "interestIncome": "None", "incomeBeforeTax": "8199999", "interestExpense": "30200000", "operatingIncome": "-8800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-100000", "reportedCurrency": "USD", "netInterestIncome": "-26200000", "nonInterestIncome": "None", "operatingExpenses": "96600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88200000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "8300000" }, "balance": { "goodwill": "738800000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2765400000", "longTermDebt": "2681900000", "shortTermDebt": "143200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "667100000", "reportedCurrency": "USD", "retainedEarnings": "-3899900000", "totalLiabilities": "3982100000", "otherCurrentAssets": "170400000", "totalCurrentAssets": "535100000", "currentLongTermDebt": "26600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2230300000", "currentAccountsPayable": "413600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3227300000", "totalShareholderEquity": "-1216700000", "capitalLeaseObligations": "479900000", "otherCurrentLiabilities": "98400000", "totalCurrentLiabilities": "785600000", "otherNonCurrentLiabilities": "116200000", "totalNonCurrentLiabilities": "3196500000", "cashAndShortTermInvestments": "93600000", "commonStockSharesOutstanding": "249700000", "intangibleAssetsExcludingGoodwill": "667100000", "cashAndCashEquivalentsAtCarryingValue": "93600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5100000", "capitalExpenditures": "14500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4099999", "cashflowFromInvestment": "-11500000", "stockBasedCompensation": "6600000", "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": "88200000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 682800000, "cost_of_revenue": 618100000, "gross_profit": 64700000, "ebit": 1500000, "ebitda": 91600000, "pretax_income": -29600000, "tax_provision": 3100000, "net_income": -32700000, "net_income_to_common": -32700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105800000, "total_current_assets": 517799999, "total_assets": 2799800000, "short_term_debt": 144000000, "long_term_debt": 2718700000, "total_debt": 2862700000, "total_liabilities": 4019300000, "total_equity": -1219500000, "shares_outstanding": 244200000, "goodwill_and_intangibles": 1438400000 }, "cash_flow": { "operating_cash_flow": 59700000, "capital_expenditure": 3699999, "free_cash_flow": 63399999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163174, "ticker_id": 8102, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1500000", "ebitda": "91600000", "netIncome": "-32700000", "grossProfit": "64700000", "depreciation": "None", "totalRevenue": "682800000", "costOfRevenue": "618100000", "interestIncome": "None", "incomeBeforeTax": "-29600000", "interestExpense": "31200000", "operatingIncome": "1500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-20800000", "nonInterestIncome": "None", "operatingExpenses": "63200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "618100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90100000", "sellingGeneralAndAdministrative": "123700000", "netIncomeFromContinuingOperations": "-32700000" }, "balance": { "goodwill": "740100000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2799800000", "longTermDebt": "2718700000", "shortTermDebt": "144000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "698300000", "reportedCurrency": "USD", "retainedEarnings": "-3908200000", "totalLiabilities": "4019300000", "otherCurrentAssets": "145499999", "totalCurrentAssets": "517799999", "currentLongTermDebt": "27300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2282000000", "currentAccountsPayable": "413900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3283900000", "totalShareholderEquity": "-1219500000", "capitalLeaseObligations": "498600000", "otherCurrentLiabilities": "114200000", "totalCurrentLiabilities": "766700000", "otherNonCurrentLiabilities": "117300000", "totalNonCurrentLiabilities": "3252600000", "cashAndShortTermInvestments": "105800000", "commonStockSharesOutstanding": "244200000", "intangibleAssetsExcludingGoodwill": "698300000", "cashAndCashEquivalentsAtCarryingValue": "105800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59700000", "capitalExpenditures": "3699999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "4900000", "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": "92400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682800000, "cost_of_revenue": 618100000, "gross_profit": 64700000, "research_and_development": null, "selling_general_admin": 123700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1500000, "depreciation_amortisation": 90100000, "ebitda": 91600000, "interest_expense": 31200000, "interest_income": null, "other_non_operating": null, "pretax_income": -29600000, "tax_provision": 3100000, "effective_tax_rate": null, "net_income": -32700000, "net_income_continuing_ops": -32700000, "net_income_to_common": -32700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105800000, "short_term_investments": null, "net_receivables": 266500000, "inventory": null, "other_current_assets": null, "total_current_assets": 517799999, "net_ppe": null, "goodwill": 740100000, "intangible_assets": 698300000, "goodwill_and_intangibles": 1438400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2282000000, "total_assets": 2799800000, "short_term_debt": 144000000, "accounts_payable": 413900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766700000, "long_term_debt": 2718700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3252600000, "total_liabilities": 4019300000, "total_debt": 2862700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3908200000, "total_equity": -1219500000, "shares_outstanding": 244200000, "operating_cash_flow": 59700000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3699999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50000000, "free_cash_flow": 63399999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1500000", "ebitda": "91600000", "netIncome": "-32700000", "grossProfit": "64700000", "depreciation": "None", "totalRevenue": "682800000", "costOfRevenue": "618100000", "interestIncome": "None", "incomeBeforeTax": "-29600000", "interestExpense": "31200000", "operatingIncome": "1500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-20800000", "nonInterestIncome": "None", "operatingExpenses": "63200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "618100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90100000", "sellingGeneralAndAdministrative": "123700000", "netIncomeFromContinuingOperations": "-32700000" }, "balance": { "goodwill": "740100000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2799800000", "longTermDebt": "2718700000", "shortTermDebt": "144000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "698300000", "reportedCurrency": "USD", "retainedEarnings": "-3908200000", "totalLiabilities": "4019300000", "otherCurrentAssets": "145499999", "totalCurrentAssets": "517799999", "currentLongTermDebt": "27300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "266500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2282000000", "currentAccountsPayable": "413900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3283900000", "totalShareholderEquity": "-1219500000", "capitalLeaseObligations": "498600000", "otherCurrentLiabilities": "114200000", "totalCurrentLiabilities": "766700000", "otherNonCurrentLiabilities": "117300000", "totalNonCurrentLiabilities": "3252600000", "cashAndShortTermInvestments": "105800000", "commonStockSharesOutstanding": "244200000", "intangibleAssetsExcludingGoodwill": "698300000", "cashAndCashEquivalentsAtCarryingValue": "105800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59700000", "capitalExpenditures": "3699999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "4900000", "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": "92400000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 671200000, "cost_of_revenue": 578800000, "gross_profit": 92400000, "ebit": -23900000, "ebitda": 67200000, "pretax_income": -59000000, "tax_provision": 8100000, "net_income": -67099999, "net_income_to_common": -67099999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99500000, "total_current_assets": 540900000, "total_assets": 2845000000, "short_term_debt": 136800000, "long_term_debt": 2742100000, "total_debt": 2878900000, "total_liabilities": 4032200000, "total_equity": -1187200000, "shares_outstanding": 240400000, "goodwill_and_intangibles": 1472400000 }, "cash_flow": { "operating_cash_flow": 70700000, "capital_expenditure": 28000000, "free_cash_flow": 98700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163176, "ticker_id": 8102, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23900000", "ebitda": "67200000", "netIncome": "-67099999", "grossProfit": "92400000", "depreciation": "None", "totalRevenue": "671200000", "costOfRevenue": "578800000", "interestIncome": "None", "incomeBeforeTax": "-59000000", "interestExpense": "32799999", "operatingIncome": "-23900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-21200000", "nonInterestIncome": "None", "operatingExpenses": "116300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91100000", "sellingGeneralAndAdministrative": "163800000", "netIncomeFromContinuingOperations": "-67100000" }, "balance": { "goodwill": "739700000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2845000000", "longTermDebt": "2742100000", "shortTermDebt": "136800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "732700000", "reportedCurrency": "USD", "retainedEarnings": "-3875500000", "totalLiabilities": "4032200000", "otherCurrentAssets": "167500000", "totalCurrentAssets": "540900000", "currentLongTermDebt": "30400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2304100000", "currentAccountsPayable": "415100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3277300000", "totalShareholderEquity": "-1187200000", "capitalLeaseObligations": "475000000", "otherCurrentLiabilities": "141200000", "totalCurrentLiabilities": "766200000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "3266000000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "240400000", "intangibleAssetsExcludingGoodwill": "732700000", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67099999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70700000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48900000", "cashflowFromInvestment": "-25500000", "stockBasedCompensation": "18200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 671200000, "cost_of_revenue": 578800000, "gross_profit": 92400000, "research_and_development": null, "selling_general_admin": 163800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23900000, "depreciation_amortisation": 91100000, "ebitda": 67200000, "interest_expense": 32799999, "interest_income": null, "other_non_operating": null, "pretax_income": -59000000, "tax_provision": 8100000, "effective_tax_rate": null, "net_income": -67099999, "net_income_continuing_ops": -67100000, "net_income_to_common": -67099999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99500000, "short_term_investments": null, "net_receivables": 273900000, "inventory": null, "other_current_assets": null, "total_current_assets": 540900000, "net_ppe": null, "goodwill": 739700000, "intangible_assets": 732700000, "goodwill_and_intangibles": 1472400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2304100000, "total_assets": 2845000000, "short_term_debt": 136800000, "accounts_payable": 415100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766200000, "long_term_debt": 2742100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3266000000, "total_liabilities": 4032200000, "total_debt": 2878900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3875500000, "total_equity": -1187200000, "shares_outstanding": 240400000, "operating_cash_flow": 70700000, "stock_based_compensation": 18200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48900000, "free_cash_flow": 98700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23900000", "ebitda": "67200000", "netIncome": "-67099999", "grossProfit": "92400000", "depreciation": "None", "totalRevenue": "671200000", "costOfRevenue": "578800000", "interestIncome": "None", "incomeBeforeTax": "-59000000", "interestExpense": "32799999", "operatingIncome": "-23900000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8100000", "reportedCurrency": "USD", "netInterestIncome": "-21200000", "nonInterestIncome": "None", "operatingExpenses": "116300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "578800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91100000", "sellingGeneralAndAdministrative": "163800000", "netIncomeFromContinuingOperations": "-67100000" }, "balance": { "goodwill": "739700000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "2845000000", "longTermDebt": "2742100000", "shortTermDebt": "136800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "732700000", "reportedCurrency": "USD", "retainedEarnings": "-3875500000", "totalLiabilities": "4032200000", "otherCurrentAssets": "167500000", "totalCurrentAssets": "540900000", "currentLongTermDebt": "30400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2304100000", "currentAccountsPayable": "415100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3277300000", "totalShareholderEquity": "-1187200000", "capitalLeaseObligations": "475000000", "otherCurrentLiabilities": "141200000", "totalCurrentLiabilities": "766200000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "3266000000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "240400000", "intangibleAssetsExcludingGoodwill": "732700000", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67099999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70700000", "capitalExpenditures": "28000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48900000", "cashflowFromInvestment": "-25500000", "stockBasedCompensation": "18200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76600000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 666300000, "cost_of_revenue": 574700000, "gross_profit": 91599999, "ebit": -20700000, "ebitda": 70200000, "pretax_income": -49900000, "tax_provision": 4600000, "net_income": -54500000, "net_income_to_common": -54500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103900000, "total_current_assets": 548400000, "total_assets": 2894900000, "short_term_debt": 143400000, "long_term_debt": 2766800000, "total_debt": 2910200000, "total_liabilities": 4013900000, "total_equity": -1119000000, "shares_outstanding": 238000000, "goodwill_and_intangibles": 1511300000 }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 20800000, "free_cash_flow": 29200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163177, "ticker_id": 8102, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20700000", "ebitda": "70200000", "netIncome": "-54500000", "grossProfit": "91599999", "depreciation": "None", "totalRevenue": "666300000", "costOfRevenue": "574700000", "interestIncome": "None", "incomeBeforeTax": "-49900000", "interestExpense": "32700000", "operatingIncome": "-20700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-21300000", "nonInterestIncome": "None", "operatingExpenses": "112300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90900000", "sellingGeneralAndAdministrative": "154300000", "netIncomeFromContinuingOperations": "-54500000" }, "balance": { "goodwill": "741100000", "inventory": "None", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "2894900000", "longTermDebt": "2766800000", "shortTermDebt": "143400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "770200000", "reportedCurrency": "USD", "retainedEarnings": "-3808400000", "totalLiabilities": "4013900000", "otherCurrentAssets": "190600000", "totalCurrentAssets": "548400000", "currentLongTermDebt": "33400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346500000", "currentAccountsPayable": "389800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3290700000", "totalShareholderEquity": "-1119000000", "capitalLeaseObligations": "490500000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "715400000", "otherNonCurrentLiabilities": "127400000", "totalNonCurrentLiabilities": "3298500000", "cashAndShortTermInvestments": "103900000", "commonStockSharesOutstanding": "238000000", "intangibleAssetsExcludingGoodwill": "770200000", "cashAndCashEquivalentsAtCarryingValue": "103900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8400000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15100000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 666300000, "cost_of_revenue": 574700000, "gross_profit": 91599999, "research_and_development": null, "selling_general_admin": 154300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20700000, "depreciation_amortisation": 90900000, "ebitda": 70200000, "interest_expense": 32700000, "interest_income": null, "other_non_operating": null, "pretax_income": -49900000, "tax_provision": 4600000, "effective_tax_rate": null, "net_income": -54500000, "net_income_continuing_ops": -54500000, "net_income_to_common": -54500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103900000, "short_term_investments": null, "net_receivables": 253900000, "inventory": null, "other_current_assets": null, "total_current_assets": 548400000, "net_ppe": null, "goodwill": 741100000, "intangible_assets": 770200000, "goodwill_and_intangibles": 1511300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2346500000, "total_assets": 2894900000, "short_term_debt": 143400000, "accounts_payable": 389800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715400000, "long_term_debt": 2766800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3298500000, "total_liabilities": 4013900000, "total_debt": 2910200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3808400000, "total_equity": -1119000000, "shares_outstanding": 238000000, "operating_cash_flow": 8400000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15100000, "free_cash_flow": 29200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20700000", "ebitda": "70200000", "netIncome": "-54500000", "grossProfit": "91599999", "depreciation": "None", "totalRevenue": "666300000", "costOfRevenue": "574700000", "interestIncome": "None", "incomeBeforeTax": "-49900000", "interestExpense": "32700000", "operatingIncome": "-20700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-21300000", "nonInterestIncome": "None", "operatingExpenses": "112300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90900000", "sellingGeneralAndAdministrative": "154300000", "netIncomeFromContinuingOperations": "-54500000" }, "balance": { "goodwill": "741100000", "inventory": "None", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "2894900000", "longTermDebt": "2766800000", "shortTermDebt": "143400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "770200000", "reportedCurrency": "USD", "retainedEarnings": "-3808400000", "totalLiabilities": "4013900000", "otherCurrentAssets": "190600000", "totalCurrentAssets": "548400000", "currentLongTermDebt": "33400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "253900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2346500000", "currentAccountsPayable": "389800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3290700000", "totalShareholderEquity": "-1119000000", "capitalLeaseObligations": "490500000", "otherCurrentLiabilities": "113800000", "totalCurrentLiabilities": "715400000", "otherNonCurrentLiabilities": "127400000", "totalNonCurrentLiabilities": "3298500000", "cashAndShortTermInvestments": "103900000", "commonStockSharesOutstanding": "238000000", "intangibleAssetsExcludingGoodwill": "770200000", "cashAndCashEquivalentsAtCarryingValue": "103900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8400000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15100000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 665400000, "cost_of_revenue": 575900000, "gross_profit": 89500000, "ebit": -25300000, "ebitda": 65200000, "pretax_income": -63300000, "tax_provision": 8199999, "net_income": -71500000, "net_income_to_common": -71500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128000000, "total_current_assets": 581800000, "total_assets": 2966100000, "short_term_debt": 146200000, "long_term_debt": 2761600000, "total_debt": 2907800000, "total_liabilities": 4039200000, "total_equity": -1073100000, "shares_outstanding": 231900000, "goodwill_and_intangibles": 1544800000 }, "cash_flow": { "operating_cash_flow": 12600000, "capital_expenditure": 8300000, "free_cash_flow": 20900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163178, "ticker_id": 8102, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25300000", "ebitda": "65200000", "netIncome": "-71500000", "grossProfit": "89500000", "depreciation": "None", "totalRevenue": "665400000", "costOfRevenue": "575900000", "interestIncome": "None", "incomeBeforeTax": "-63300000", "interestExpense": "30800000", "operatingIncome": "-25300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-19400000", "nonInterestIncome": "None", "operatingExpenses": "114800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90500000", "sellingGeneralAndAdministrative": "165300000", "netIncomeFromContinuingOperations": "-71500000" }, "balance": { "goodwill": "737300000", "inventory": "None", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "2966100000", "longTermDebt": "2761600000", "shortTermDebt": "146200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "807500000", "reportedCurrency": "USD", "retainedEarnings": "-3753900000", "totalLiabilities": "4039200000", "otherCurrentAssets": "184800000", "totalCurrentAssets": "581800000", "currentLongTermDebt": "25800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2384300000", "currentAccountsPayable": "388900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3296200000", "totalShareholderEquity": "-1073100000", "capitalLeaseObligations": "508800000", "otherCurrentLiabilities": "123900000", "totalCurrentLiabilities": "734800000", "otherNonCurrentLiabilities": "127900000", "totalNonCurrentLiabilities": "3304400000", "cashAndShortTermInvestments": "128000000", "commonStockSharesOutstanding": "231900000", "intangibleAssetsExcludingGoodwill": "807500000", "cashAndCashEquivalentsAtCarryingValue": "128000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12600000", "capitalExpenditures": "8300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20600000", "cashflowFromInvestment": "-8800000", "stockBasedCompensation": "12000000", "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": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 665400000, "cost_of_revenue": 575900000, "gross_profit": 89500000, "research_and_development": null, "selling_general_admin": 165300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25300000, "depreciation_amortisation": 90500000, "ebitda": 65200000, "interest_expense": 30800000, "interest_income": null, "other_non_operating": null, "pretax_income": -63300000, "tax_provision": 8199999, "effective_tax_rate": null, "net_income": -71500000, "net_income_continuing_ops": -71500000, "net_income_to_common": -71500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128000000, "short_term_investments": null, "net_receivables": 269000000, "inventory": null, "other_current_assets": null, "total_current_assets": 581800000, "net_ppe": null, "goodwill": 737300000, "intangible_assets": 807500000, "goodwill_and_intangibles": 1544800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2384300000, "total_assets": 2966100000, "short_term_debt": 146200000, "accounts_payable": 388900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734800000, "long_term_debt": 2761600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3304400000, "total_liabilities": 4039200000, "total_debt": 2907800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3753900000, "total_equity": -1073100000, "shares_outstanding": 231900000, "operating_cash_flow": 12600000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20600000, "free_cash_flow": 20900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25300000", "ebitda": "65200000", "netIncome": "-71500000", "grossProfit": "89500000", "depreciation": "None", "totalRevenue": "665400000", "costOfRevenue": "575900000", "interestIncome": "None", "incomeBeforeTax": "-63300000", "interestExpense": "30800000", "operatingIncome": "-25300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-19400000", "nonInterestIncome": "None", "operatingExpenses": "114800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90500000", "sellingGeneralAndAdministrative": "165300000", "netIncomeFromContinuingOperations": "-71500000" }, "balance": { "goodwill": "737300000", "inventory": "None", "commonStock": "2400000", "currentDebt": "None", "investments": "None", "totalAssets": "2966100000", "longTermDebt": "2761600000", "shortTermDebt": "146200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "807500000", "reportedCurrency": "USD", "retainedEarnings": "-3753900000", "totalLiabilities": "4039200000", "otherCurrentAssets": "184800000", "totalCurrentAssets": "581800000", "currentLongTermDebt": "25800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2384300000", "currentAccountsPayable": "388900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3296200000", "totalShareholderEquity": "-1073100000", "capitalLeaseObligations": "508800000", "otherCurrentLiabilities": "123900000", "totalCurrentLiabilities": "734800000", "otherNonCurrentLiabilities": "127900000", "totalNonCurrentLiabilities": "3304400000", "cashAndShortTermInvestments": "128000000", "commonStockSharesOutstanding": "231900000", "intangibleAssetsExcludingGoodwill": "807500000", "cashAndCashEquivalentsAtCarryingValue": "128000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12600000", "capitalExpenditures": "8300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20600000", "cashflowFromInvestment": "-8800000", "stockBasedCompensation": "12000000", "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": "92000000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 685600000, "cost_of_revenue": 553900000, "gross_profit": 131700000, "ebit": -38800000, "ebitda": 50800000, "pretax_income": -56700000, "tax_provision": -700000, "net_income": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144000000, "total_current_assets": 618800000, "total_assets": 3054100000, "short_term_debt": 154600000, "long_term_debt": 2756400000, "total_debt": 2911000000, "total_liabilities": 4058300000, "total_equity": -1004200000, "shares_outstanding": 228100000, "goodwill_and_intangibles": 1580400000 }, "cash_flow": { "operating_cash_flow": 54300000, "capital_expenditure": 19900000, "free_cash_flow": 74200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163179, "ticker_id": 8102, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38800000", "ebitda": "50800000", "netIncome": "-56000000", "grossProfit": "131700000", "depreciation": "None", "totalRevenue": "685600000", "costOfRevenue": "553900000", "interestIncome": "None", "incomeBeforeTax": "-56700000", "interestExpense": "17900000", "operatingIncome": "-28800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-700000", "reportedCurrency": "USD", "netInterestIncome": "-17900000", "nonInterestIncome": "None", "operatingExpenses": "160500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89600000", "sellingGeneralAndAdministrative": "84100000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "735700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3054100000", "longTermDebt": "2756400000", "shortTermDebt": "154600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "844700000", "reportedCurrency": "USD", "retainedEarnings": "-3682400000", "totalLiabilities": "4058300000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "618800000", "currentLongTermDebt": "29200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2435300000", "currentAccountsPayable": "389600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3281900000", "totalShareholderEquity": "-1004200000", "capitalLeaseObligations": "496300000", "otherCurrentLiabilities": "138200000", "totalCurrentLiabilities": "766600000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "3291700000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "228100000", "intangibleAssetsExcludingGoodwill": "844700000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54300000", "capitalExpenditures": "19900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-17700000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 685600000, "cost_of_revenue": 553900000, "gross_profit": 131700000, "research_and_development": 45400000, "selling_general_admin": 84100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38800000, "depreciation_amortisation": 89600000, "ebitda": 50800000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": -56700000, "tax_provision": -700000, "effective_tax_rate": null, "net_income": -56000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144000000, "short_term_investments": null, "net_receivables": 298800000, "inventory": null, "other_current_assets": null, "total_current_assets": 618800000, "net_ppe": null, "goodwill": 735700000, "intangible_assets": 844700000, "goodwill_and_intangibles": 1580400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2435300000, "total_assets": 3054100000, "short_term_debt": 154600000, "accounts_payable": 389600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 766600000, "long_term_debt": 2756400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3291700000, "total_liabilities": 4058300000, "total_debt": 2911000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3682400000, "total_equity": -1004200000, "shares_outstanding": 228100000, "operating_cash_flow": 54300000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000000, "free_cash_flow": 74200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38800000", "ebitda": "50800000", "netIncome": "-56000000", "grossProfit": "131700000", "depreciation": "None", "totalRevenue": "685600000", "costOfRevenue": "553900000", "interestIncome": "None", "incomeBeforeTax": "-56700000", "interestExpense": "17900000", "operatingIncome": "-28800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-700000", "reportedCurrency": "USD", "netInterestIncome": "-17900000", "nonInterestIncome": "None", "operatingExpenses": "160500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89600000", "sellingGeneralAndAdministrative": "84100000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "735700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3054100000", "longTermDebt": "2756400000", "shortTermDebt": "154600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "844700000", "reportedCurrency": "USD", "retainedEarnings": "-3682400000", "totalLiabilities": "4058300000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "618800000", "currentLongTermDebt": "29200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2435300000", "currentAccountsPayable": "389600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3281900000", "totalShareholderEquity": "-1004200000", "capitalLeaseObligations": "496300000", "otherCurrentLiabilities": "138200000", "totalCurrentLiabilities": "766600000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "3291700000", "cashAndShortTermInvestments": "144000000", "commonStockSharesOutstanding": "228100000", "intangibleAssetsExcludingGoodwill": "844700000", "cashAndCashEquivalentsAtCarryingValue": "144000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54300000", "capitalExpenditures": "19900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-17700000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89600000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 675800000, "cost_of_revenue": 538300000, "gross_profit": 137500000, "ebit": -156600000, "ebitda": -66400000, "pretax_income": -174600000, "tax_provision": 12000000, "net_income": -186600000, "net_income_to_common": -186600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157100000, "total_current_assets": 648700000, "total_assets": 3145800000, "short_term_debt": 149700000, "long_term_debt": 2782400000, "total_debt": 2932100000, "total_liabilities": 4095500000, "total_equity": -949700000, "shares_outstanding": 226400000, "goodwill_and_intangibles": 1623100000 }, "cash_flow": { "operating_cash_flow": 51800000, "capital_expenditure": 24500000, "free_cash_flow": 76300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163181, "ticker_id": 8102, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-156600000", "ebitda": "-66400000", "netIncome": "-186600000", "grossProfit": "137500000", "depreciation": "None", "totalRevenue": "675800000", "costOfRevenue": "538300000", "interestIncome": "None", "incomeBeforeTax": "-174600000", "interestExpense": "18000000", "operatingIncome": "-173700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "311200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90200000", "sellingGeneralAndAdministrative": "169500000", "netIncomeFromContinuingOperations": "-186600000" }, "balance": { "goodwill": "739700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3145800000", "longTermDebt": "2782400000", "shortTermDebt": "149700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "883400000", "reportedCurrency": "USD", "retainedEarnings": "-3626400000", "totalLiabilities": "4095500000", "otherCurrentAssets": "179800000", "totalCurrentAssets": "648700000", "currentLongTermDebt": "27100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "311800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497100000", "currentAccountsPayable": "407900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3312700000", "totalShareholderEquity": "-949700000", "capitalLeaseObligations": "503200000", "otherCurrentLiabilities": "142500000", "totalCurrentLiabilities": "768900000", "otherNonCurrentLiabilities": "137600000", "totalNonCurrentLiabilities": "3326600000", "cashAndShortTermInvestments": "157100000", "commonStockSharesOutstanding": "226400000", "intangibleAssetsExcludingGoodwill": "883400000", "cashAndCashEquivalentsAtCarryingValue": "157100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51800000", "capitalExpenditures": "24500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67400000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 675800000, "cost_of_revenue": 538300000, "gross_profit": 137500000, "research_and_development": null, "selling_general_admin": 169500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -156600000, "depreciation_amortisation": 90200000, "ebitda": -66400000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": -174600000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": -186600000, "net_income_continuing_ops": -186600000, "net_income_to_common": -186600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157100000, "short_term_investments": null, "net_receivables": 311800000, "inventory": null, "other_current_assets": null, "total_current_assets": 648700000, "net_ppe": null, "goodwill": 739700000, "intangible_assets": 883400000, "goodwill_and_intangibles": 1623100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497100000, "total_assets": 3145800000, "short_term_debt": 149700000, "accounts_payable": 407900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 768900000, "long_term_debt": 2782400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3326600000, "total_liabilities": 4095500000, "total_debt": 2932100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3626400000, "total_equity": -949700000, "shares_outstanding": 226400000, "operating_cash_flow": 51800000, "stock_based_compensation": 15500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67400000, "free_cash_flow": 76300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-156600000", "ebitda": "-66400000", "netIncome": "-186600000", "grossProfit": "137500000", "depreciation": "None", "totalRevenue": "675800000", "costOfRevenue": "538300000", "interestIncome": "None", "incomeBeforeTax": "-174600000", "interestExpense": "18000000", "operatingIncome": "-173700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "311200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90200000", "sellingGeneralAndAdministrative": "169500000", "netIncomeFromContinuingOperations": "-186600000" }, "balance": { "goodwill": "739700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3145800000", "longTermDebt": "2782400000", "shortTermDebt": "149700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "883400000", "reportedCurrency": "USD", "retainedEarnings": "-3626400000", "totalLiabilities": "4095500000", "otherCurrentAssets": "179800000", "totalCurrentAssets": "648700000", "currentLongTermDebt": "27100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "311800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497100000", "currentAccountsPayable": "407900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3312700000", "totalShareholderEquity": "-949700000", "capitalLeaseObligations": "503200000", "otherCurrentLiabilities": "142500000", "totalCurrentLiabilities": "768900000", "otherNonCurrentLiabilities": "137600000", "totalNonCurrentLiabilities": "3326600000", "cashAndShortTermInvestments": "157100000", "commonStockSharesOutstanding": "226400000", "intangibleAssetsExcludingGoodwill": "883400000", "cashAndCashEquivalentsAtCarryingValue": "157100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51800000", "capitalExpenditures": "24500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67400000", "cashflowFromInvestment": "-19400000", "stockBasedCompensation": "15500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90200000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 684900000, "cost_of_revenue": 553500000, "gross_profit": 131400000, "ebit": 13500000, "ebitda": 87700000, "pretax_income": -4900000, "tax_provision": -29900000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190200000, "total_current_assets": 696300000, "total_assets": 3393700000, "short_term_debt": 180400000, "long_term_debt": 2816000000, "total_debt": 2996400000, "total_liabilities": 4149900000, "total_equity": -756200000, "shares_outstanding": 229600000, "goodwill_and_intangibles": 1799200000 }, "cash_flow": { "operating_cash_flow": 24100000, "capital_expenditure": 38600000, "free_cash_flow": 62700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163182, "ticker_id": 8102, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13500000", "ebitda": "87700000", "netIncome": "25000000", "grossProfit": "131400000", "depreciation": "None", "totalRevenue": "684900000", "costOfRevenue": "553500000", "interestIncome": "None", "incomeBeforeTax": "-4900000", "interestExpense": "18400000", "operatingIncome": "-53800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-29900000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "185200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74200000", "sellingGeneralAndAdministrative": "185200000", "netIncomeFromContinuingOperations": "25000000" }, "balance": { "goodwill": "877700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3393700000", "longTermDebt": "2816000000", "shortTermDebt": "180400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "921500000", "reportedCurrency": "USD", "retainedEarnings": "-3439800000", "totalLiabilities": "4149900000", "otherCurrentAssets": "183300000", "totalCurrentAssets": "696300000", "currentLongTermDebt": "54000000", "longTermInvestments": "None", "shortTermInvestments": "49900000", "currentNetReceivables": "322800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2697400000", "currentAccountsPayable": "401900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3381700000", "totalShareholderEquity": "-756200000", "capitalLeaseObligations": "511700000", "otherCurrentLiabilities": "116600000", "totalCurrentLiabilities": "771400000", "otherNonCurrentLiabilities": "141600000", "totalNonCurrentLiabilities": "3378500000", "cashAndShortTermInvestments": "190200000", "commonStockSharesOutstanding": "229600000", "intangibleAssetsExcludingGoodwill": "921500000", "cashAndCashEquivalentsAtCarryingValue": "190200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24100000", "capitalExpenditures": "38600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77800000", "cashflowFromInvestment": "-38400000", "stockBasedCompensation": "19500000", "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": "92600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684900000, "cost_of_revenue": 553500000, "gross_profit": 131400000, "research_and_development": null, "selling_general_admin": 185200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13500000, "depreciation_amortisation": 74200000, "ebitda": 87700000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": -4900000, "tax_provision": -29900000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190200000, "short_term_investments": 49900000, "net_receivables": 322800000, "inventory": null, "other_current_assets": null, "total_current_assets": 696300000, "net_ppe": null, "goodwill": 877700000, "intangible_assets": 921500000, "goodwill_and_intangibles": 1799200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2697400000, "total_assets": 3393700000, "short_term_debt": 180400000, "accounts_payable": 401900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771400000, "long_term_debt": 2816000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3378500000, "total_liabilities": 4149900000, "total_debt": 2996400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3439800000, "total_equity": -756200000, "shares_outstanding": 229600000, "operating_cash_flow": 24100000, "stock_based_compensation": 19500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77800000, "free_cash_flow": 62700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13500000", "ebitda": "87700000", "netIncome": "25000000", "grossProfit": "131400000", "depreciation": "None", "totalRevenue": "684900000", "costOfRevenue": "553500000", "interestIncome": "None", "incomeBeforeTax": "-4900000", "interestExpense": "18400000", "operatingIncome": "-53800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-29900000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "185200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74200000", "sellingGeneralAndAdministrative": "185200000", "netIncomeFromContinuingOperations": "25000000" }, "balance": { "goodwill": "877700000", "inventory": "None", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3393700000", "longTermDebt": "2816000000", "shortTermDebt": "180400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "921500000", "reportedCurrency": "USD", "retainedEarnings": "-3439800000", "totalLiabilities": "4149900000", "otherCurrentAssets": "183300000", "totalCurrentAssets": "696300000", "currentLongTermDebt": "54000000", "longTermInvestments": "None", "shortTermInvestments": "49900000", "currentNetReceivables": "322800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2697400000", "currentAccountsPayable": "401900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3381700000", "totalShareholderEquity": "-756200000", "capitalLeaseObligations": "511700000", "otherCurrentLiabilities": "116600000", "totalCurrentLiabilities": "771400000", "otherNonCurrentLiabilities": "141600000", "totalNonCurrentLiabilities": "3378500000", "cashAndShortTermInvestments": "190200000", "commonStockSharesOutstanding": "229600000", "intangibleAssetsExcludingGoodwill": "921500000", "cashAndCashEquivalentsAtCarryingValue": "190200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24100000", "capitalExpenditures": "38600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77800000", "cashflowFromInvestment": "-38400000", "stockBasedCompensation": "19500000", "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": "92600000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 690800000, "cost_of_revenue": 558000000, "gross_profit": 132800000, "ebit": -601600000, "ebitda": -526800000, "pretax_income": -645300000, "tax_provision": -4700000, "net_income": -640600000, "net_income_to_common": -640600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282600000, "total_current_assets": 788300000, "total_assets": 3516000000, "short_term_debt": 146700000, "long_term_debt": 2974400000, "total_debt": 3121100000, "total_liabilities": 4303200000, "total_equity": -787200000, "shares_outstanding": 219800000, "goodwill_and_intangibles": 1837900000 }, "cash_flow": { "operating_cash_flow": -90300000, "capital_expenditure": 28100000, "free_cash_flow": -62200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163183, "ticker_id": 8102, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-601600000", "ebitda": "-526800000", "netIncome": "-640600000", "grossProfit": "132800000", "depreciation": "None", "totalRevenue": "690800000", "costOfRevenue": "558000000", "interestIncome": "None", "incomeBeforeTax": "-645300000", "interestExpense": "43700000", "operatingIncome": "-652800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-43700000", "nonInterestIncome": "None", "operatingExpenses": "785600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74800000", "sellingGeneralAndAdministrative": "192400000", "netIncomeFromContinuingOperations": "-640600000" }, "balance": { "goodwill": "877700000", "inventory": "-49999999", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3516000000", "longTermDebt": "2974400000", "shortTermDebt": "146700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "960200000", "reportedCurrency": "USD", "retainedEarnings": "-3464800000", "totalLiabilities": "4303200000", "otherCurrentAssets": "202400000", "totalCurrentAssets": "788300000", "currentLongTermDebt": "20300000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "303300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2727700000", "currentAccountsPayable": "410200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3486200000", "totalShareholderEquity": "-787200000", "capitalLeaseObligations": "491500000", "otherCurrentLiabilities": "118300000", "totalCurrentLiabilities": "753900000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "3549300000", "cashAndShortTermInvestments": "282600000", "commonStockSharesOutstanding": "219800000", "intangibleAssetsExcludingGoodwill": "960200000", "cashAndCashEquivalentsAtCarryingValue": "282600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-640600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90300000", "capitalExpenditures": "28100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188200000", "cashflowFromInvestment": "-11100000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 690800000, "cost_of_revenue": 558000000, "gross_profit": 132800000, "research_and_development": null, "selling_general_admin": 192400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -601600000, "depreciation_amortisation": 74800000, "ebitda": -526800000, "interest_expense": 43700000, "interest_income": null, "other_non_operating": null, "pretax_income": -645300000, "tax_provision": -4700000, "effective_tax_rate": null, "net_income": -640600000, "net_income_continuing_ops": -640600000, "net_income_to_common": -640600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282600000, "short_term_investments": 50000000, "net_receivables": 303300000, "inventory": -49999999, "other_current_assets": null, "total_current_assets": 788300000, "net_ppe": null, "goodwill": 877700000, "intangible_assets": 960200000, "goodwill_and_intangibles": 1837900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2727700000, "total_assets": 3516000000, "short_term_debt": 146700000, "accounts_payable": 410200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753900000, "long_term_debt": 2974400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3549300000, "total_liabilities": 4303200000, "total_debt": 3121100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3464800000, "total_equity": -787200000, "shares_outstanding": 219800000, "operating_cash_flow": -90300000, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188200000, "free_cash_flow": -62200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-601600000", "ebitda": "-526800000", "netIncome": "-640600000", "grossProfit": "132800000", "depreciation": "None", "totalRevenue": "690800000", "costOfRevenue": "558000000", "interestIncome": "None", "incomeBeforeTax": "-645300000", "interestExpense": "43700000", "operatingIncome": "-652800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4700000", "reportedCurrency": "USD", "netInterestIncome": "-43700000", "nonInterestIncome": "None", "operatingExpenses": "785600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "558000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74800000", "sellingGeneralAndAdministrative": "192400000", "netIncomeFromContinuingOperations": "-640600000" }, "balance": { "goodwill": "877700000", "inventory": "-49999999", "commonStock": "2300000", "currentDebt": "None", "investments": "None", "totalAssets": "3516000000", "longTermDebt": "2974400000", "shortTermDebt": "146700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "960200000", "reportedCurrency": "USD", "retainedEarnings": "-3464800000", "totalLiabilities": "4303200000", "otherCurrentAssets": "202400000", "totalCurrentAssets": "788300000", "currentLongTermDebt": "20300000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "303300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2727700000", "currentAccountsPayable": "410200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3486200000", "totalShareholderEquity": "-787200000", "capitalLeaseObligations": "491500000", "otherCurrentLiabilities": "118300000", "totalCurrentLiabilities": "753900000", "otherNonCurrentLiabilities": "150500000", "totalNonCurrentLiabilities": "3549300000", "cashAndShortTermInvestments": "282600000", "commonStockSharesOutstanding": "219800000", "intangibleAssetsExcludingGoodwill": "960200000", "cashAndCashEquivalentsAtCarryingValue": "282600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-640600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90300000", "capitalExpenditures": "28100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188200000", "cashflowFromInvestment": "-11100000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90600000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 719700000, "cost_of_revenue": 565600000, "gross_profit": 154100000, "ebit": 88400000, "ebitda": 190900000, "pretax_income": 37500000, "tax_provision": 9500000, "net_income": 28000000, "net_income_to_common": 28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196800000, "total_current_assets": 738100000, "total_assets": 4096200000, "short_term_debt": 158800000, "long_term_debt": 2839600000, "total_debt": 2998400000, "total_liabilities": 4250700000, "total_equity": -154500000, "shares_outstanding": 219600000, "goodwill_and_intangibles": 2471400000 }, "cash_flow": { "operating_cash_flow": 72200000, "capital_expenditure": 33900000, "free_cash_flow": 106100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163184, "ticker_id": 8102, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88400000", "ebitda": "190900000", "netIncome": "28000000", "grossProfit": "154100000", "depreciation": "None", "totalRevenue": "719700000", "costOfRevenue": "565600000", "interestIncome": "None", "incomeBeforeTax": "37500000", "interestExpense": "50900000", "operatingIncome": "-15200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-50900000", "nonInterestIncome": "None", "operatingExpenses": "169300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102500000", "sellingGeneralAndAdministrative": "98500000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "1452400000", "inventory": "-47000000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4096200000", "longTermDebt": "2839600000", "shortTermDebt": "158800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1019000000", "reportedCurrency": "USD", "retainedEarnings": "-2824200000", "totalLiabilities": "4250700000", "otherCurrentAssets": "190900000", "totalCurrentAssets": "738100000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "350400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3358100000", "currentAccountsPayable": "432700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3433400000", "totalShareholderEquity": "-154500000", "capitalLeaseObligations": "570800000", "otherCurrentLiabilities": "129200000", "totalCurrentLiabilities": "799500000", "otherNonCurrentLiabilities": "97400000", "totalNonCurrentLiabilities": "3451200000", "cashAndShortTermInvestments": "196800000", "commonStockSharesOutstanding": "219600000", "intangibleAssetsExcludingGoodwill": "1019000000", "cashAndCashEquivalentsAtCarryingValue": "196800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21500000", "operatingCashflow": "72200000", "capitalExpenditures": "33900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121400000", "cashflowFromInvestment": "-33700000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719700000, "cost_of_revenue": 565600000, "gross_profit": 154100000, "research_and_development": 43700000, "selling_general_admin": 98500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88400000, "depreciation_amortisation": 102500000, "ebitda": 190900000, "interest_expense": 50900000, "interest_income": null, "other_non_operating": null, "pretax_income": 37500000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 28000000, "net_income_continuing_ops": 28000000, "net_income_to_common": 28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196800000, "short_term_investments": 47000000, "net_receivables": 350400000, "inventory": -47000000, "other_current_assets": null, "total_current_assets": 738100000, "net_ppe": null, "goodwill": 1452400000, "intangible_assets": 1019000000, "goodwill_and_intangibles": 2471400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3358100000, "total_assets": 4096200000, "short_term_debt": 158800000, "accounts_payable": 432700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 799500000, "long_term_debt": 2839600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3451200000, "total_liabilities": 4250700000, "total_debt": 2998400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2824200000, "total_equity": -154500000, "shares_outstanding": 219600000, "operating_cash_flow": 72200000, "stock_based_compensation": 13500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121400000, "free_cash_flow": 106100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88400000", "ebitda": "190900000", "netIncome": "28000000", "grossProfit": "154100000", "depreciation": "None", "totalRevenue": "719700000", "costOfRevenue": "565600000", "interestIncome": "None", "incomeBeforeTax": "37500000", "interestExpense": "50900000", "operatingIncome": "-15200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-50900000", "nonInterestIncome": "None", "operatingExpenses": "169300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102500000", "sellingGeneralAndAdministrative": "98500000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "1452400000", "inventory": "-47000000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4096200000", "longTermDebt": "2839600000", "shortTermDebt": "158800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1019000000", "reportedCurrency": "USD", "retainedEarnings": "-2824200000", "totalLiabilities": "4250700000", "otherCurrentAssets": "190900000", "totalCurrentAssets": "738100000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "47000000", "currentNetReceivables": "350400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3358100000", "currentAccountsPayable": "432700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3433400000", "totalShareholderEquity": "-154500000", "capitalLeaseObligations": "570800000", "otherCurrentLiabilities": "129200000", "totalCurrentLiabilities": "799500000", "otherNonCurrentLiabilities": "97400000", "totalNonCurrentLiabilities": "3451200000", "cashAndShortTermInvestments": "196800000", "commonStockSharesOutstanding": "219600000", "intangibleAssetsExcludingGoodwill": "1019000000", "cashAndCashEquivalentsAtCarryingValue": "196800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "21500000", "operatingCashflow": "72200000", "capitalExpenditures": "33900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121400000", "cashflowFromInvestment": "-33700000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102500000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 732400000, "cost_of_revenue": 580400000, "gross_profit": 152000000, "ebit": -186600000, "ebitda": -81100000, "pretax_income": -243100000, "tax_provision": -16500000, "net_income": -226600000, "net_income_to_common": -226600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277800000, "total_current_assets": 845100000, "total_assets": 4280300000, "short_term_debt": 188500000, "long_term_debt": 3011600000, "total_debt": 3200100000, "total_liabilities": 4463100000, "total_equity": -182800000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 2505900000 }, "cash_flow": { "operating_cash_flow": 266800000, "capital_expenditure": 27500000, "free_cash_flow": 294300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163186, "ticker_id": 8102, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-186600000", "ebitda": "-81100000", "netIncome": "-226600000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "732400000", "costOfRevenue": "580400000", "interestIncome": "None", "incomeBeforeTax": "-243100000", "interestExpense": "56500000", "operatingIncome": "-239400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16500000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "391400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105500000", "sellingGeneralAndAdministrative": "177300000", "netIncomeFromContinuingOperations": "-226600000" }, "balance": { "goodwill": "1448100000", "inventory": "93300000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4280300000", "longTermDebt": "3011600000", "shortTermDebt": "188500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1057800000", "reportedCurrency": "USD", "retainedEarnings": "-2852200000", "totalLiabilities": "4463100000", "otherCurrentAssets": "114500000", "totalCurrentAssets": "845100000", "currentLongTermDebt": "47400000", "longTermInvestments": "None", "shortTermInvestments": "54700000", "currentNetReceivables": "359500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3435200000", "currentAccountsPayable": "416800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3640500000", "totalShareholderEquity": "-182800000", "capitalLeaseObligations": "581500000", "otherCurrentLiabilities": "137900000", "totalCurrentLiabilities": "824800000", "otherNonCurrentLiabilities": "94500000", "totalNonCurrentLiabilities": "3638300000", "cashAndShortTermInvestments": "277800000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "1057800000", "cashAndCashEquivalentsAtCarryingValue": "277800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-35600000", "operatingCashflow": "266800000", "capitalExpenditures": "27500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120600000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "17200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732400000, "cost_of_revenue": 580400000, "gross_profit": 152000000, "research_and_development": null, "selling_general_admin": 177300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -186600000, "depreciation_amortisation": 105500000, "ebitda": -81100000, "interest_expense": 56500000, "interest_income": null, "other_non_operating": null, "pretax_income": -243100000, "tax_provision": -16500000, "effective_tax_rate": null, "net_income": -226600000, "net_income_continuing_ops": -226600000, "net_income_to_common": -226600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277800000, "short_term_investments": 54700000, "net_receivables": 359500000, "inventory": 93300000, "other_current_assets": null, "total_current_assets": 845100000, "net_ppe": null, "goodwill": 1448100000, "intangible_assets": 1057800000, "goodwill_and_intangibles": 2505900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3435200000, "total_assets": 4280300000, "short_term_debt": 188500000, "accounts_payable": 416800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 824800000, "long_term_debt": 3011600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3638300000, "total_liabilities": 4463100000, "total_debt": 3200100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2852200000, "total_equity": -182800000, "shares_outstanding": 216000000, "operating_cash_flow": 266800000, "stock_based_compensation": 17200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120600000, "free_cash_flow": 294300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-186600000", "ebitda": "-81100000", "netIncome": "-226600000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "732400000", "costOfRevenue": "580400000", "interestIncome": "None", "incomeBeforeTax": "-243100000", "interestExpense": "56500000", "operatingIncome": "-239400000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16500000", "reportedCurrency": "USD", "netInterestIncome": "-56500000", "nonInterestIncome": "None", "operatingExpenses": "391400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105500000", "sellingGeneralAndAdministrative": "177300000", "netIncomeFromContinuingOperations": "-226600000" }, "balance": { "goodwill": "1448100000", "inventory": "93300000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4280300000", "longTermDebt": "3011600000", "shortTermDebt": "188500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1057800000", "reportedCurrency": "USD", "retainedEarnings": "-2852200000", "totalLiabilities": "4463100000", "otherCurrentAssets": "114500000", "totalCurrentAssets": "845100000", "currentLongTermDebt": "47400000", "longTermInvestments": "None", "shortTermInvestments": "54700000", "currentNetReceivables": "359500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3435200000", "currentAccountsPayable": "416800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3640500000", "totalShareholderEquity": "-182800000", "capitalLeaseObligations": "581500000", "otherCurrentLiabilities": "137900000", "totalCurrentLiabilities": "824800000", "otherNonCurrentLiabilities": "94500000", "totalNonCurrentLiabilities": "3638300000", "cashAndShortTermInvestments": "277800000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "1057800000", "cashAndCashEquivalentsAtCarryingValue": "277800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-35600000", "operatingCashflow": "266800000", "capitalExpenditures": "27500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120600000", "cashflowFromInvestment": "-27400000", "stockBasedCompensation": "17200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105500000", "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": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "income_statement": { "revenue": 746300000, "cost_of_revenue": 593200000, "gross_profit": 153100000, "ebit": 31400000, "ebitda": 156500000, "pretax_income": -25900000, "tax_provision": 1300000, "net_income": -27200000, "net_income_to_common": -27200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159900000, "total_current_assets": 913500000, "total_assets": 4664500000, "short_term_debt": 175400000, "long_term_debt": 3174400000, "total_debt": 3349800000, "total_liabilities": 4632600000, "total_equity": 31900000, "shares_outstanding": 215100000, "goodwill_and_intangibles": 2772500000 }, "cash_flow": { "operating_cash_flow": 37800000, "capital_expenditure": 23400000, "free_cash_flow": 61200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 163187, "ticker_id": 8102, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:57.653543+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31400000", "ebitda": "156500000", "netIncome": "-27200000", "grossProfit": "153100000", "depreciation": "None", "totalRevenue": "746300000", "costOfRevenue": "593200000", "interestIncome": "None", "incomeBeforeTax": "-25900000", "interestExpense": "57300000", "operatingIncome": "-63800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "216900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "95200000", "costofGoodsAndServicesSold": "593200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125100000", "sellingGeneralAndAdministrative": "216900000", "netIncomeFromContinuingOperations": "-27200000" }, "balance": { "goodwill": "1617500000", "inventory": "90000000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4664500000", "longTermDebt": "3174400000", "shortTermDebt": "175400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1155000000", "reportedCurrency": "USD", "retainedEarnings": "-2625600000", "totalLiabilities": "4632600000", "otherCurrentAssets": "108300000", "totalCurrentAssets": "913500000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "54000000", "currentNetReceivables": "555300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3751000000", "currentAccountsPayable": "397000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "779200000", "shortLongTermDebtTotal": "3819000000", "totalShareholderEquity": "31900000", "capitalLeaseObligations": "621600000", "otherCurrentLiabilities": "130400000", "totalCurrentLiabilities": "776300000", "otherNonCurrentLiabilities": "99700000", "totalNonCurrentLiabilities": "3856300000", "cashAndShortTermInvestments": "159900000", "commonStockSharesOutstanding": "215100000", "intangibleAssetsExcludingGoodwill": "1155000000", "cashAndCashEquivalentsAtCarryingValue": "159900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14100000", "operatingCashflow": "37800000", "capitalExpenditures": "23400000", "changeInReceivables": "24200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29500000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746300000, "cost_of_revenue": 593200000, "gross_profit": 153100000, "research_and_development": null, "selling_general_admin": 216900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31400000, "depreciation_amortisation": 125100000, "ebitda": 156500000, "interest_expense": 57300000, "interest_income": null, "other_non_operating": null, "pretax_income": -25900000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": -27200000, "net_income_continuing_ops": -27200000, "net_income_to_common": -27200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159900000, "short_term_investments": 54000000, "net_receivables": 555300000, "inventory": 90000000, "other_current_assets": null, "total_current_assets": 913500000, "net_ppe": null, "goodwill": 1617500000, "intangible_assets": 1155000000, "goodwill_and_intangibles": 2772500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3751000000, "total_assets": 4664500000, "short_term_debt": 175400000, "accounts_payable": 397000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 776300000, "long_term_debt": 3174400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3856300000, "total_liabilities": 4632600000, "total_debt": 3349800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2625600000, "total_equity": 31900000, "shares_outstanding": 215100000, "operating_cash_flow": 37800000, "stock_based_compensation": 19500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29500000, "free_cash_flow": 61200000, "net_change_in_cash": -14900000 }, "raw_data": { "income": { "ebit": "31400000", "ebitda": "156500000", "netIncome": "-27200000", "grossProfit": "153100000", "depreciation": "None", "totalRevenue": "746300000", "costOfRevenue": "593200000", "interestIncome": "None", "incomeBeforeTax": "-25900000", "interestExpense": "57300000", "operatingIncome": "-63800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "216900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "95200000", "costofGoodsAndServicesSold": "593200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125100000", "sellingGeneralAndAdministrative": "216900000", "netIncomeFromContinuingOperations": "-27200000" }, "balance": { "goodwill": "1617500000", "inventory": "90000000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "4664500000", "longTermDebt": "3174400000", "shortTermDebt": "175400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1155000000", "reportedCurrency": "USD", "retainedEarnings": "-2625600000", "totalLiabilities": "4632600000", "otherCurrentAssets": "108300000", "totalCurrentAssets": "913500000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "54000000", "currentNetReceivables": "555300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3751000000", "currentAccountsPayable": "397000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "779200000", "shortLongTermDebtTotal": "3819000000", "totalShareholderEquity": "31900000", "capitalLeaseObligations": "621600000", "otherCurrentLiabilities": "130400000", "totalCurrentLiabilities": "776300000", "otherNonCurrentLiabilities": "99700000", "totalNonCurrentLiabilities": "3856300000", "cashAndShortTermInvestments": "159900000", "commonStockSharesOutstanding": "215100000", "intangibleAssetsExcludingGoodwill": "1155000000", "cashAndCashEquivalentsAtCarryingValue": "159900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14100000", "operatingCashflow": "37800000", "capitalExpenditures": "23400000", "changeInReceivables": "24200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29500000", "cashflowFromInvestment": "-23200000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125100000", "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" ] } } }