{ "ticker": { "uuid": "e28fe035-e012-4b1b-be49-d0e051ab5322", "symbol": "MARA", "name": "Marathon Digital Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/e28fe035-e012-4b1b-be49-d0e051ab5322/", "api_url": "https://sharemaestro.com/factors/api/tickers/e28fe035-e012-4b1b-be49-d0e051ab5322/" }, "ticker_metadata": { "id": 7046, "uuid": "e28fe035-e012-4b1b-be49-d0e051ab5322", "symbol": "MARA", "name": "Marathon Digital Holdings Inc", "asset_type": "equity", "market_cap": 5463606000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "Marathon Digital Holdings, Inc. is a cryptocurrency mining digital asset technology company with a focus on the blockchain ecosystem and digital asset generation in the United States. The company is headquartered in Las Vegas, Nevada.", "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": "e28fe035-e012-4b1b-be49-d0e051ab5322", "symbol": "MARA", "name": "Marathon Digital Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/e28fe035-e012-4b1b-be49-d0e051ab5322/", "api_url": "https://sharemaestro.com/factors/api/tickers/e28fe035-e012-4b1b-be49-d0e051ab5322/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.3, "quality": 0.26, "momentum": 0.12, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 12.32, "market_cap": 4683534856, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2173, "shareholder_yield": 0, "roe": -0.913, "piotroski_f_score": 3, "momentum_12_1": -0.18, "volatility_252d": 0.7337 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:02.687281+00:00", "batch_id": "" }, "size": { "price_close": 12.32, "market_cap": 4683534856, "market_cap_usd": 4683534856, "enterprise_value": 6576840856, "shares_outstanding": 380157050, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.0984, "ptbv_ratio": 2.232, "ps_ratio": 5.3969, "pcf_ratio": 74.6713, "pfcf_ratio": 9.1751, "ev_ebitda": 4.6029, "ev_ebit": 10.5663, "ev_sales": 7.5786, "ev_fcf": 12.8841, "earnings_yield": null, "fcf_yield": 0.0776, "price_to_sales": 5.3969, "price_to_book": 2.0984, "price_to_cashflow": 74.6713, "ebitda_to_ev": 0.2173, "sales_yield": 0.132 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.003, "operating_margin": 0.7172, "net_margin": -2.3483, "ebitda_margin": 1.6465, "fcf_margin": 0.5882, "roe": -0.913, "roa": -0.4118, "roic": 0.1132, "roc_greenblatt": null, "asset_turnover": 0.1753, "cash_conversion": -0.2505, "accruals_ratio": -0.4244, "sbc_to_revenue": 0.1771, "piotroski_f_score": 3, "altman_z_score": 0.9976, "earnings_stability_5y": 2.8839, "revenue_stability_5y": 1.0935, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0005, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1721, "net_debt_to_ebitda": 1.325, "debt_to_assets": 0.4888, "interest_coverage": 12.6614, "current_ratio": 1.8437, "quick_ratio": 1.8437, "net_debt": 1893306000, "local_beta": 0.0019, "volatility_252d": 0.7337, "volatility_60d": 1.7329, "max_drawdown_12m": -0.5953, "risk_adjusted_momentum": -0.2453 }, "growth": { "revenue_growth_1y": 0.2308, "revenue_growth_3y_cagr": 0.975, "revenue_growth_5y_cagr": 1.9087, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2618, "revenue_growth": 0.2308, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0479, "price_return_3m": 0.5381, "price_return_6m": 0.0494, "price_return_9m": -0.1889, "price_return_12m": -0.2193, "price_return_12m_ex1m": -0.18, "momentum_6m": 0.0494, "momentum_12m": -0.2193, "momentum_12_1": -0.18, "distance_from_52w_high": -0.3705, "distance_from_52w_low": 0.5556, "relative_strength": -0.3772 }, "raw_ttm": { "revenue_ttm": 867823000, "gross_profit_ttm": 2592000, "ebit_ttm": 622435000, "ebitda_ttm": 1428862000, "net_income_ttm": -2037894000, "eps_diluted_ttm": -5.3607, "operating_cash_flow_ttm": 62722000, "capital_expenditure_ttm": 447738000, "fcf_ttm": 510460000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49160000, "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_current_liabilities": 331466000, "net_ppe": null, "total_assets": 4949269000, "total_debt": 2418959000, "total_equity": 2231975000, "net_working_capital": -45313000, "book_value_per_share": 5.8712, "retained_earnings": -2597486000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2098365000, "tangible_book_per_share": 5.5197 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 51, "rank_ptbv": 45, "rank_ps": 80, "rank_pcf": 96, "rank_ev_ebitda": 10, "rank_ev_ebit": 43, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 73, "rank_roe": 95, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 97, "rank_fcf_margin": 12, "rank_piotroski": 88, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 83 }, "composites": { "value_composite": 70, "quality_composite": 74, "momentum_composite": 88, "growth_composite": 20, "yield_composite": 82, "svqf_composite": 57, "vc1_composite": 75, "vc2_composite": 77, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.2793, "os_score": 0.07, "value_percentile": 0.3, "quality_percentile": 0.26, "momentum_percentile": 0.12, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 77, "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": 1885, "ticker_id": 7046, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:02.687281+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.32, "market_cap": 4683534856, "market_cap_usd": 4683534856, "enterprise_value": 6576840856, "shares_outstanding": 380157050, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.09838141, "ptbv_ratio": 2.23199246, "ps_ratio": 5.396878, "pcf_ratio": 74.67132515, "pfcf_ratio": 9.17512607, "ev_ebitda": 4.60285238, "ev_ebit": 10.5663095, "ev_sales": 7.57855099, "ev_fcf": 12.88414539, "earnings_yield": null, "fcf_yield": 0.07761477, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.00298678, "operating_margin": 0.71723727, "net_margin": -2.348283, "ebitda_margin": 1.64649013, "fcf_margin": 0.5882075, "roe": -0.91304517, "roa": -0.41175656, "roic": 0.11316229, "roc_greenblatt": null, "asset_turnover": 0.17534367, "cash_conversion": -0.25048408, "accruals_ratio": -0.42442955, "sbc_to_revenue": 0.17709372, "debt_to_equity": 1.17206868, "net_debt_to_ebitda": 1.32504469, "debt_to_assets": 0.48875076, "interest_coverage": 12.66141172, "current_ratio": 1.84365214, "quick_ratio": 1.84365214, "net_debt": 1893306000, "revenue_growth_1y": 0.23084287, "revenue_growth_3y_cagr": 0.97496746, "revenue_growth_5y_cagr": 1.90865928, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.26176227, "piotroski_f_score": 3, "altman_z_score": 0.99760637, "earnings_stability_5y": 2.883921, "revenue_stability_5y": 1.093545, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04791345, "price_return_3m": 0.5380774, "price_return_6m": 0.04940375, "price_return_9m": -0.18894009, "price_return_12m": -0.21926489, "price_return_12m_ex1m": -0.17997465, "distance_from_52w_high": -0.370465, "distance_from_52w_low": 0.55555556, "relative_strength": -0.37720594, "local_beta": 0.0019, "volatility_252d": 0.733714, "volatility_60d": 1.73292, "max_drawdown_12m": -0.59529893, "revenue_ttm": 867823000, "gross_profit_ttm": 2592000, "ebit_ttm": 622435000, "ebitda_ttm": 1428862000, "net_income_ttm": -2037894000, "eps_diluted_ttm": -5.36066344, "operating_cash_flow_ttm": 62722000, "capital_expenditure_ttm": 447738000, "fcf_ttm": 510460000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49160000, "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_current_liabilities": 331466000, "net_ppe": null, "total_assets": 4949269000, "total_debt": 2418959000, "total_equity": 2231975000, "net_working_capital": -45313000, "book_value_per_share": 5.87119192, "retained_earnings": -2597486000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2098365000, "tangible_book_per_share": 5.51973191, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 51, "rank_ptbv": 45, "rank_ps": 80, "rank_pcf": 96, "rank_ev_ebitda": 10, "rank_ev_ebit": 43, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 73, "rank_roe": 95, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 97, "rank_fcf_margin": 12, "rank_piotroski": 88, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 83, "value_composite": 70, "quality_composite": 74, "momentum_composite": 88, "growth_composite": 20, "yield_composite": 82, "svqf_composite": 57, "vc1_composite": 75, "vc2_composite": 77, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 77, "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": 12.32, "os": 0.07, "value": 0.3, "quality": 0.26, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.913, "momentum_12_1": -0.18, "complete_fields": { "id": 1885, "ticker_id": 7046, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:02.687281+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.32, "market_cap": 4683534856, "market_cap_usd": 4683534856, "enterprise_value": 6576840856, "shares_outstanding": 380157050, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.09838141, "ptbv_ratio": 2.23199246, "ps_ratio": 5.396878, "pcf_ratio": 74.67132515, "pfcf_ratio": 9.17512607, "ev_ebitda": 4.60285238, "ev_ebit": 10.5663095, "ev_sales": 7.57855099, "ev_fcf": 12.88414539, "earnings_yield": null, "fcf_yield": 0.07761477, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.00298678, "operating_margin": 0.71723727, "net_margin": -2.348283, "ebitda_margin": 1.64649013, "fcf_margin": 0.5882075, "roe": -0.91304517, "roa": -0.41175656, "roic": 0.11316229, "roc_greenblatt": null, "asset_turnover": 0.17534367, "cash_conversion": -0.25048408, "accruals_ratio": -0.42442955, "sbc_to_revenue": 0.17709372, "debt_to_equity": 1.17206868, "net_debt_to_ebitda": 1.32504469, "debt_to_assets": 0.48875076, "interest_coverage": 12.66141172, "current_ratio": 1.84365214, "quick_ratio": 1.84365214, "net_debt": 1893306000, "revenue_growth_1y": 0.23084287, "revenue_growth_3y_cagr": 0.97496746, "revenue_growth_5y_cagr": 1.90865928, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.26176227, "piotroski_f_score": 3, "altman_z_score": 0.99760637, "earnings_stability_5y": 2.883921, "revenue_stability_5y": 1.093545, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04791345, "price_return_3m": 0.5380774, "price_return_6m": 0.04940375, "price_return_9m": -0.18894009, "price_return_12m": -0.21926489, "price_return_12m_ex1m": -0.17997465, "distance_from_52w_high": -0.370465, "distance_from_52w_low": 0.55555556, "relative_strength": -0.37720594, "local_beta": 0.0019, "volatility_252d": 0.733714, "volatility_60d": 1.73292, "max_drawdown_12m": -0.59529893, "revenue_ttm": 867823000, "gross_profit_ttm": 2592000, "ebit_ttm": 622435000, "ebitda_ttm": 1428862000, "net_income_ttm": -2037894000, "eps_diluted_ttm": -5.36066344, "operating_cash_flow_ttm": 62722000, "capital_expenditure_ttm": 447738000, "fcf_ttm": 510460000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 49160000, "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_current_liabilities": 331466000, "net_ppe": null, "total_assets": 4949269000, "total_debt": 2418959000, "total_equity": 2231975000, "net_working_capital": -45313000, "book_value_per_share": 5.87119192, "retained_earnings": -2597486000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2098365000, "tangible_book_per_share": 5.51973191, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 51, "rank_ptbv": 45, "rank_ps": 80, "rank_pcf": 96, "rank_ev_ebitda": 10, "rank_ev_ebit": 43, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 73, "rank_roe": 95, "rank_roc": 50, "rank_roic": 33, "rank_gross_margin": 97, "rank_fcf_margin": 12, "rank_piotroski": 88, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 20, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 83, "value_composite": 70, "quality_composite": 74, "momentum_composite": 88, "growth_composite": 20, "yield_composite": 82, "svqf_composite": 57, "vc1_composite": 75, "vc2_composite": 77, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -822169000, "ebitda": -49401000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7424831000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3601822000, "total_liabilities": 3947741000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116553, "ticker_id": 7046, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-822169000", "ebitda": "-49401000", "netIncome": "-1311480000", "grossProfit": "-432943000", "depreciation": "None", "totalRevenue": "907093000", "costOfRevenue": "1340036000", "interestIncome": "55855000", "incomeBeforeTax": "-1368268000", "interestExpense": "48381000", "operatingIncome": "-822169000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-56376000", "reportedCurrency": "USD", "netInterestIncome": "7474000", "nonInterestIncome": "None", "operatingExpenses": "389226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30117000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1340036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772768000", "sellingGeneralAndAdministrative": "349941000", "netIncomeFromContinuingOperations": "-1311892000" }, "balance": { "goodwill": "109030000", "inventory": "None", "commonStock": "-1311480000", "currentDebt": "None", "investments": "None", "totalAssets": "7424831000", "longTermDebt": "3202082000", "shortTermDebt": "399740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "988000", "reportedCurrency": "USD", "retainedEarnings": "-1337867000", "totalLiabilities": "3947741000", "otherCurrentAssets": "98596000", "totalCurrentAssets": "664268000", "currentLongTermDebt": "397845000", "longTermInvestments": "3503059000", "shortTermInvestments": "2391000", "currentNetReceivables": "18540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6760563000", "currentAccountsPayable": "12546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3645353000", "totalShareholderEquity": "3471720000", "capitalLeaseObligations": "45426000", "otherCurrentLiabilities": "165965000", "totalCurrentLiabilities": "521875000", "otherNonCurrentLiabilities": "12464000", "totalNonCurrentLiabilities": "3425866000", "cashAndShortTermInvestments": "547132000", "commonStockSharesOutstanding": "355167578", "intangibleAssetsExcludingGoodwill": "988000", "cashAndCashEquivalentsAtCarryingValue": "547132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94723000", "capitalExpenditures": "407071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1627447000", "cashflowFromInvestment": "-669920000", "stockBasedCompensation": "172295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "772768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "research_and_development": 30117000, "selling_general_admin": 349941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -822169000, "depreciation_amortisation": 772768000, "ebitda": -49401000, "interest_expense": 48381000, "interest_income": null, "other_non_operating": null, "pretax_income": -1368268000, "tax_provision": -56376000, "effective_tax_rate": null, "net_income": -1311480000, "net_income_continuing_ops": -1311892000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547132000, "short_term_investments": 2391000, "net_receivables": 18540000, "inventory": null, "other_current_assets": null, "total_current_assets": 664268000, "net_ppe": null, "goodwill": 109030000, "intangible_assets": 988000, "goodwill_and_intangibles": 110018000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6760563000, "total_assets": 7424831000, "short_term_debt": 399740000, "accounts_payable": 12546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521875000, "long_term_debt": 3202082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3425866000, "total_liabilities": 3947741000, "total_debt": 3601822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1337867000, "total_equity": 3471720000, "shares_outstanding": 355167578, "operating_cash_flow": 94723000, "stock_based_compensation": 172295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -669920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1627447000, "free_cash_flow": 501794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-822169000", "ebitda": "-49401000", "netIncome": "-1311480000", "grossProfit": "-432943000", "depreciation": "None", "totalRevenue": "907093000", "costOfRevenue": "1340036000", "interestIncome": "55855000", "incomeBeforeTax": "-1368268000", "interestExpense": "48381000", "operatingIncome": "-822169000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-56376000", "reportedCurrency": "USD", "netInterestIncome": "7474000", "nonInterestIncome": "None", "operatingExpenses": "389226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30117000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1340036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772768000", "sellingGeneralAndAdministrative": "349941000", "netIncomeFromContinuingOperations": "-1311892000" }, "balance": { "goodwill": "109030000", "inventory": "None", "commonStock": "-1311480000", "currentDebt": "None", "investments": "None", "totalAssets": "7424831000", "longTermDebt": "3202082000", "shortTermDebt": "399740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "988000", "reportedCurrency": "USD", "retainedEarnings": "-1337867000", "totalLiabilities": "3947741000", "otherCurrentAssets": "98596000", "totalCurrentAssets": "664268000", "currentLongTermDebt": "397845000", "longTermInvestments": "3503059000", "shortTermInvestments": "2391000", "currentNetReceivables": "18540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6760563000", "currentAccountsPayable": "12546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3645353000", "totalShareholderEquity": "3471720000", "capitalLeaseObligations": "45426000", "otherCurrentLiabilities": "165965000", "totalCurrentLiabilities": "521875000", "otherNonCurrentLiabilities": "12464000", "totalNonCurrentLiabilities": "3425866000", "cashAndShortTermInvestments": "547132000", "commonStockSharesOutstanding": "355167578", "intangibleAssetsExcludingGoodwill": "988000", "cashAndCashEquivalentsAtCarryingValue": "547132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94723000", "capitalExpenditures": "407071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1627447000", "cashflowFromInvestment": "-669920000", "stockBasedCompensation": "172295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "772768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 656378000, "cost_of_revenue": 815751000, "gross_profit": -159373000, "ebit": 629499000, "ebitda": 1056124000, "pretax_income": 616503000, "tax_provision": 75495000, "net_income": 541253000, "net_income_to_common": 541253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391771000, "total_current_assets": 470373000, "total_assets": 6801317000, "short_term_debt": 407000, "long_term_debt": 2446578000, "total_debt": 2446985000, "total_liabilities": 2665375000, "total_equity": 4129033000, "shares_outstanding": 311841000, "goodwill_and_intangibles": 85465000 }, "cash_flow": { "operating_cash_flow": -677022000, "capital_expenditure": 253458000, "free_cash_flow": -423564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116558, "ticker_id": 7046, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629499000", "ebitda": "1056124000", "netIncome": "541253000", "grossProfit": "-159373000", "depreciation": "None", "totalRevenue": "656378000", "costOfRevenue": "815751000", "interestIncome": "16711000", "incomeBeforeTax": "616503000", "interestExpense": "12996000", "operatingIncome": "306111000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "75495000", "reportedCurrency": "USD", "netInterestIncome": "3715000", "nonInterestIncome": "None", "operatingExpenses": "-465484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13229000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "815751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426625000", "sellingGeneralAndAdministrative": "272078000", "netIncomeFromContinuingOperations": "541008000" }, "balance": { "goodwill": "82751000", "inventory": "-2451000", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "6801317000", "longTermDebt": "2446578000", "shortTermDebt": "407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2714000", "reportedCurrency": "USD", "retainedEarnings": "-26387000", "totalLiabilities": "2665375000", "otherCurrentAssets": "72257000", "totalCurrentAssets": "470373000", "currentLongTermDebt": "None", "longTermInvestments": "3335482000", "shortTermInvestments": "4327000", "currentNetReceivables": "6345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6330944000", "currentAccountsPayable": "12556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473671000", "totalShareholderEquity": "4129033000", "capitalLeaseObligations": "27093000", "otherCurrentLiabilities": "71997000", "totalCurrentLiabilities": "95197000", "otherNonCurrentLiabilities": "8411000", "totalNonCurrentLiabilities": "2570178000", "cashAndShortTermInvestments": "391771000", "commonStockSharesOutstanding": "311841000", "intangibleAssetsExcludingGoodwill": "2714000", "cashAndCashEquivalentsAtCarryingValue": "391771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-677022000", "capitalExpenditures": "253458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3952539000", "cashflowFromInvestment": "-3229059000", "stockBasedCompensation": "157642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34857000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 656378000, "cost_of_revenue": 815751000, "gross_profit": -159373000, "research_and_development": 13229000, "selling_general_admin": 272078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629499000, "depreciation_amortisation": 426625000, "ebitda": 1056124000, "interest_expense": 12996000, "interest_income": null, "other_non_operating": null, "pretax_income": 616503000, "tax_provision": 75495000, "effective_tax_rate": null, "net_income": 541253000, "net_income_continuing_ops": 541008000, "net_income_to_common": 541253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391771000, "short_term_investments": 4327000, "net_receivables": 6345000, "inventory": -2451000, "other_current_assets": null, "total_current_assets": 470373000, "net_ppe": null, "goodwill": 82751000, "intangible_assets": 2714000, "goodwill_and_intangibles": 85465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6330944000, "total_assets": 6801317000, "short_term_debt": 407000, "accounts_payable": 12556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95197000, "long_term_debt": 2446578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570178000, "total_liabilities": 2665375000, "total_debt": 2446985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26387000, "total_equity": 4129033000, "shares_outstanding": 311841000, "operating_cash_flow": -677022000, "stock_based_compensation": 157642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 253458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3229059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3952539000, "free_cash_flow": -423564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "629499000", "ebitda": "1056124000", "netIncome": "541253000", "grossProfit": "-159373000", "depreciation": "None", "totalRevenue": "656378000", "costOfRevenue": "815751000", "interestIncome": "16711000", "incomeBeforeTax": "616503000", "interestExpense": "12996000", "operatingIncome": "306111000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "75495000", "reportedCurrency": "USD", "netInterestIncome": "3715000", "nonInterestIncome": "None", "operatingExpenses": "-465484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13229000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "815751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "426625000", "sellingGeneralAndAdministrative": "272078000", "netIncomeFromContinuingOperations": "541008000" }, "balance": { "goodwill": "82751000", "inventory": "-2451000", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "6801317000", "longTermDebt": "2446578000", "shortTermDebt": "407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2714000", "reportedCurrency": "USD", "retainedEarnings": "-26387000", "totalLiabilities": "2665375000", "otherCurrentAssets": "72257000", "totalCurrentAssets": "470373000", "currentLongTermDebt": "None", "longTermInvestments": "3335482000", "shortTermInvestments": "4327000", "currentNetReceivables": "6345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6330944000", "currentAccountsPayable": "12556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473671000", "totalShareholderEquity": "4129033000", "capitalLeaseObligations": "27093000", "otherCurrentLiabilities": "71997000", "totalCurrentLiabilities": "95197000", "otherNonCurrentLiabilities": "8411000", "totalNonCurrentLiabilities": "2570178000", "cashAndShortTermInvestments": "391771000", "commonStockSharesOutstanding": "311841000", "intangibleAssetsExcludingGoodwill": "2714000", "cashAndCashEquivalentsAtCarryingValue": "391771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-677022000", "capitalExpenditures": "253458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3952539000", "cashflowFromInvestment": "-3229059000", "stockBasedCompensation": "157642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34857000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 387508000, "cost_of_revenue": 402851000, "gross_profit": -15343000, "ebit": 287949000, "ebitda": 467462000, "pretax_income": 277599000, "tax_provision": 16426000, "net_income": 261173000, "net_income_to_common": 261173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357313000, "total_current_assets": 1029803000, "total_assets": 1990973000, "short_term_debt": 248000, "long_term_debt": 325654000, "total_debt": 325902000, "total_liabilities": 375052000, "total_equity": 1615921000, "shares_outstanding": 192293277, "goodwill_and_intangibles": 242000 }, "cash_flow": { "operating_cash_flow": -315651000, "capital_expenditure": 27611000, "free_cash_flow": -288040000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116563, "ticker_id": 7046, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287949000", "ebitda": "467462000", "netIncome": "261173000", "grossProfit": "-15343000", "depreciation": "None", "totalRevenue": "387508000", "costOfRevenue": "402851000", "interestIncome": "2809000", "incomeBeforeTax": "277599000", "interestExpense": "10350000", "operatingIncome": "220911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16426000", "reportedCurrency": "USD", "netInterestIncome": "-13802000", "nonInterestIncome": "None", "operatingExpenses": "-236254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179513000", "sellingGeneralAndAdministrative": "95230000", "netIncomeFromContinuingOperations": "-346547000" }, "balance": { "goodwill": "0", "inventory": "14168000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "1990973000", "longTermDebt": "325654000", "shortTermDebt": "248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "242000", "reportedCurrency": "USD", "retainedEarnings": "-567640000", "totalLiabilities": "375052000", "otherCurrentAssets": "656231000", "totalCurrentAssets": "1029803000", "currentLongTermDebt": "None", "longTermInvestments": "106292000", "shortTermInvestments": "639660000", "currentNetReceivables": "2091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961170000", "currentAccountsPayable": "11343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "326132000", "totalShareholderEquity": "1615921000", "capitalLeaseObligations": "478000", "otherCurrentLiabilities": "22167000", "totalCurrentLiabilities": "33758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341294000", "cashAndShortTermInvestments": "357313000", "commonStockSharesOutstanding": "192293277", "intangibleAssetsExcludingGoodwill": "242000", "cashAndCashEquivalentsAtCarryingValue": "357313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-315651000", "capitalExpenditures": "27611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "555864000", "cashflowFromInvestment": "4595000", "stockBasedCompensation": "32644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 387508000, "cost_of_revenue": 402851000, "gross_profit": -15343000, "research_and_development": 2812000, "selling_general_admin": 95230000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287949000, "depreciation_amortisation": 179513000, "ebitda": 467462000, "interest_expense": 10350000, "interest_income": null, "other_non_operating": null, "pretax_income": 277599000, "tax_provision": 16426000, "effective_tax_rate": null, "net_income": 261173000, "net_income_continuing_ops": -346547000, "net_income_to_common": 261173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357313000, "short_term_investments": 639660000, "net_receivables": 2091000, "inventory": 14168000, "other_current_assets": null, "total_current_assets": 1029803000, "net_ppe": null, "goodwill": 0, "intangible_assets": 242000, "goodwill_and_intangibles": 242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 961170000, "total_assets": 1990973000, "short_term_debt": 248000, "accounts_payable": 11343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33758000, "long_term_debt": 325654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341294000, "total_liabilities": 375052000, "total_debt": 325902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567640000, "total_equity": 1615921000, "shares_outstanding": 192293277, "operating_cash_flow": -315651000, "stock_based_compensation": 32644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 555864000, "free_cash_flow": -288040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287949000", "ebitda": "467462000", "netIncome": "261173000", "grossProfit": "-15343000", "depreciation": "None", "totalRevenue": "387508000", "costOfRevenue": "402851000", "interestIncome": "2809000", "incomeBeforeTax": "277599000", "interestExpense": "10350000", "operatingIncome": "220911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16426000", "reportedCurrency": "USD", "netInterestIncome": "-13802000", "nonInterestIncome": "None", "operatingExpenses": "-236254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179513000", "sellingGeneralAndAdministrative": "95230000", "netIncomeFromContinuingOperations": "-346547000" }, "balance": { "goodwill": "0", "inventory": "14168000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "1990973000", "longTermDebt": "325654000", "shortTermDebt": "248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "242000", "reportedCurrency": "USD", "retainedEarnings": "-567640000", "totalLiabilities": "375052000", "otherCurrentAssets": "656231000", "totalCurrentAssets": "1029803000", "currentLongTermDebt": "None", "longTermInvestments": "106292000", "shortTermInvestments": "639660000", "currentNetReceivables": "2091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961170000", "currentAccountsPayable": "11343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "326132000", "totalShareholderEquity": "1615921000", "capitalLeaseObligations": "478000", "otherCurrentLiabilities": "22167000", "totalCurrentLiabilities": "33758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341294000", "cashAndShortTermInvestments": "357313000", "commonStockSharesOutstanding": "192293277", "intangibleAssetsExcludingGoodwill": "242000", "cashAndCashEquivalentsAtCarryingValue": "357313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-315651000", "capitalExpenditures": "27611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "555864000", "cashflowFromInvestment": "4595000", "stockBasedCompensation": "32644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 117753000, "cost_of_revenue": 151424000, "gross_profit": -33671000, "ebit": -703273000, "ebitda": -624564000, "pretax_income": -718254000, "tax_provision": -24232000, "net_income": -694022000, "net_income_to_common": -694022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103705000, "total_current_assets": 277548000, "total_assets": 1195244000, "short_term_debt": 326000, "long_term_debt": 782171000, "total_debt": 782497000, "total_liabilities": 809303000, "total_equity": 385941000, "shares_outstanding": 113467837, "goodwill_and_intangibles": 206000 }, "cash_flow": { "operating_cash_flow": -176481000, "capital_expenditure": 41108000, "free_cash_flow": -135373000, "dividends_paid": 81000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116568, "ticker_id": 7046, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-703273000", "ebitda": "-624564000", "netIncome": "-694022000", "grossProfit": "-33671000", "depreciation": "None", "totalRevenue": "117753000", "costOfRevenue": "151424000", "interestIncome": "1021000", "incomeBeforeTax": "-718254000", "interestExpense": "14981000", "operatingIncome": "-673543000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-24232000", "reportedCurrency": "USD", "netInterestIncome": "-14980000", "nonInterestIncome": "None", "operatingExpenses": "639872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98000", "otherNonOperatingIncome": "1283000", "costofGoodsAndServicesSold": "151424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78709000", "sellingGeneralAndAdministrative": "82772000", "netIncomeFromContinuingOperations": "-686740000" }, "balance": { "goodwill": "None", "inventory": "11150000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1195244000", "longTermDebt": "782171000", "shortTermDebt": "326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "206000", "reportedCurrency": "USD", "retainedEarnings": "-840341000", "totalLiabilities": "809303000", "otherCurrentAssets": "173825000", "totalCurrentAssets": "277548000", "currentLongTermDebt": "None", "longTermInvestments": "525299000", "shortTermInvestments": "121842000", "currentNetReceivables": "18000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917696000", "currentAccountsPayable": "1312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273026000", "shortLongTermDebtTotal": "783514000", "totalShareholderEquity": "385941000", "capitalLeaseObligations": "1343000", "otherCurrentLiabilities": "24477000", "totalCurrentLiabilities": "26115000", "otherNonCurrentLiabilities": "1017000", "totalNonCurrentLiabilities": "783188000", "cashAndShortTermInvestments": "103705000", "commonStockSharesOutstanding": "113467837", "intangibleAssetsExcludingGoodwill": "206000", "cashAndCashEquivalentsAtCarryingValue": "103705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-686740000", "profitLoss": "None", "dividendPayout": "81000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176481000", "capitalExpenditures": "41108000", "changeInReceivables": "-24469000", "changeInExchangeRate": "None", "cashflowFromFinancing": "410655000", "cashflowFromInvestment": "-390228000", "stockBasedCompensation": "24595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156054000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117753000, "cost_of_revenue": 151424000, "gross_profit": -33671000, "research_and_development": 98000, "selling_general_admin": 82772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -703273000, "depreciation_amortisation": 78709000, "ebitda": -624564000, "interest_expense": 14981000, "interest_income": null, "other_non_operating": null, "pretax_income": -718254000, "tax_provision": -24232000, "effective_tax_rate": null, "net_income": -694022000, "net_income_continuing_ops": -686740000, "net_income_to_common": -694022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103705000, "short_term_investments": 121842000, "net_receivables": 18000, "inventory": 11150000, "other_current_assets": null, "total_current_assets": 277548000, "net_ppe": null, "goodwill": null, "intangible_assets": 206000, "goodwill_and_intangibles": 206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 917696000, "total_assets": 1195244000, "short_term_debt": 326000, "accounts_payable": 1312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26115000, "long_term_debt": 782171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 783188000, "total_liabilities": 809303000, "total_debt": 782497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -840341000, "total_equity": 385941000, "shares_outstanding": 113467837, "operating_cash_flow": -176481000, "stock_based_compensation": 24595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -390228000, "dividends_paid": 81000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 410655000, "free_cash_flow": -135373000, "net_change_in_cash": -156054000 }, "raw_data": { "income": { "ebit": "-703273000", "ebitda": "-624564000", "netIncome": "-694022000", "grossProfit": "-33671000", "depreciation": "None", "totalRevenue": "117753000", "costOfRevenue": "151424000", "interestIncome": "1021000", "incomeBeforeTax": "-718254000", "interestExpense": "14981000", "operatingIncome": "-673543000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-24232000", "reportedCurrency": "USD", "netInterestIncome": "-14980000", "nonInterestIncome": "None", "operatingExpenses": "639872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98000", "otherNonOperatingIncome": "1283000", "costofGoodsAndServicesSold": "151424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78709000", "sellingGeneralAndAdministrative": "82772000", "netIncomeFromContinuingOperations": "-686740000" }, "balance": { "goodwill": "None", "inventory": "11150000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1195244000", "longTermDebt": "782171000", "shortTermDebt": "326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "206000", "reportedCurrency": "USD", "retainedEarnings": "-840341000", "totalLiabilities": "809303000", "otherCurrentAssets": "173825000", "totalCurrentAssets": "277548000", "currentLongTermDebt": "None", "longTermInvestments": "525299000", "shortTermInvestments": "121842000", "currentNetReceivables": "18000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917696000", "currentAccountsPayable": "1312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273026000", "shortLongTermDebtTotal": "783514000", "totalShareholderEquity": "385941000", "capitalLeaseObligations": "1343000", "otherCurrentLiabilities": "24477000", "totalCurrentLiabilities": "26115000", "otherNonCurrentLiabilities": "1017000", "totalNonCurrentLiabilities": "783188000", "cashAndShortTermInvestments": "103705000", "commonStockSharesOutstanding": "113467837", "intangibleAssetsExcludingGoodwill": "206000", "cashAndCashEquivalentsAtCarryingValue": "103705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-686740000", "profitLoss": "None", "dividendPayout": "81000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176481000", "capitalExpenditures": "41108000", "changeInReceivables": "-24469000", "changeInExchangeRate": "None", "cashflowFromFinancing": "410655000", "cashflowFromInvestment": "-390228000", "stockBasedCompensation": "24595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156054000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78709000", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 159163000, "cost_of_revenue": 42395000, "gross_profit": 116768000, "ebit": -12950000, "ebitda": 1954000, "pretax_income": -14520000, "tax_provision": 22576000, "net_income": -37096000, "net_income_to_common": -37096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268522019, "total_current_assets": 688150191, "total_assets": 1448244423, "short_term_debt": 728405922, "long_term_debt": 728405922, "total_debt": 1456811844, "total_liabilities": 765221042, "total_equity": 683023381, "shares_outstanding": 99337587, "goodwill_and_intangibles": 931226 }, "cash_flow": { "operating_cash_flow": -18218560, "capital_expenditure": 708916677, "free_cash_flow": 690698117, "dividends_paid": 4714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116573, "ticker_id": 7046, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12950000", "ebitda": "1954000", "netIncome": "-37096000", "grossProfit": "116768000", "depreciation": "None", "totalRevenue": "159163000", "costOfRevenue": "42395000", "interestIncome": "677415", "incomeBeforeTax": "-14520000", "interestExpense": "1569000", "operatingIncome": "-57587000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "22576000", "reportedCurrency": "USD", "netInterestIncome": "-892316", "nonInterestIncome": "None", "operatingExpenses": "174355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "73503676", "costofGoodsAndServicesSold": "42395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14904000", "sellingGeneralAndAdministrative": "174324000", "netIncomeFromContinuingOperations": "-36174506" }, "balance": { "goodwill": "None", "inventory": "34458347", "commonStock": "10273", "currentDebt": "None", "investments": "None", "totalAssets": "1448244423", "longTermDebt": "728405922", "shortTermDebt": "728405922", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "931226", "reportedCurrency": "USD", "retainedEarnings": "-152229783", "totalLiabilities": "765221042", "otherCurrentAssets": "131391280", "totalCurrentAssets": "688150191", "currentLongTermDebt": "None", "longTermInvestments": "3000000", "shortTermInvestments": "223778545", "currentNetReceivables": "30000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760094232", "currentAccountsPayable": "12927139", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "276242794", "shortLongTermDebtTotal": "728405922", "totalShareholderEquity": "683023381", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "867260", "totalCurrentLiabilities": "13794399", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "751426643", "cashAndShortTermInvestments": "268522019", "commonStockSharesOutstanding": "99337587", "intangibleAssetsExcludingGoodwill": "931226", "cashAndCashEquivalentsAtCarryingValue": "268522019", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36174506", "profitLoss": "None", "dividendPayout": "4714000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18218560", "capitalExpenditures": "708916677", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1037334480", "cashflowFromInvestment": "-891916677", "stockBasedCompensation": "160786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "127199243", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15102579", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159163000, "cost_of_revenue": 42395000, "gross_profit": 116768000, "research_and_development": null, "selling_general_admin": 174324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12950000, "depreciation_amortisation": 14904000, "ebitda": 1954000, "interest_expense": 1569000, "interest_income": null, "other_non_operating": null, "pretax_income": -14520000, "tax_provision": 22576000, "effective_tax_rate": null, "net_income": -37096000, "net_income_continuing_ops": -36174506, "net_income_to_common": -37096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268522019, "short_term_investments": 223778545, "net_receivables": 30000000, "inventory": 34458347, "other_current_assets": null, "total_current_assets": 688150191, "net_ppe": null, "goodwill": null, "intangible_assets": 931226, "goodwill_and_intangibles": 931226, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 760094232, "total_assets": 1448244423, "short_term_debt": 728405922, "accounts_payable": 12927139, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13794399, "long_term_debt": 728405922, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751426643, "total_liabilities": 765221042, "total_debt": 1456811844, "preferred_stock": null, "minority_interest": null, "retained_earnings": -152229783, "total_equity": 683023381, "shares_outstanding": 99337587, "operating_cash_flow": -18218560, "stock_based_compensation": 160786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 708916677, "acquisitions": null, "other_investing": null, "investing_cash_flow": -891916677, "dividends_paid": 4714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1037334480, "free_cash_flow": 690698117, "net_change_in_cash": 127199243 }, "raw_data": { "income": { "ebit": "-12950000", "ebitda": "1954000", "netIncome": "-37096000", "grossProfit": "116768000", "depreciation": "None", "totalRevenue": "159163000", "costOfRevenue": "42395000", "interestIncome": "677415", "incomeBeforeTax": "-14520000", "interestExpense": "1569000", "operatingIncome": "-57587000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "22576000", "reportedCurrency": "USD", "netInterestIncome": "-892316", "nonInterestIncome": "None", "operatingExpenses": "174355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "73503676", "costofGoodsAndServicesSold": "42395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14904000", "sellingGeneralAndAdministrative": "174324000", "netIncomeFromContinuingOperations": "-36174506" }, "balance": { "goodwill": "None", "inventory": "34458347", "commonStock": "10273", "currentDebt": "None", "investments": "None", "totalAssets": "1448244423", "longTermDebt": "728405922", "shortTermDebt": "728405922", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "931226", "reportedCurrency": "USD", "retainedEarnings": "-152229783", "totalLiabilities": "765221042", "otherCurrentAssets": "131391280", "totalCurrentAssets": "688150191", "currentLongTermDebt": "None", "longTermInvestments": "3000000", "shortTermInvestments": "223778545", "currentNetReceivables": "30000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760094232", "currentAccountsPayable": "12927139", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "276242794", "shortLongTermDebtTotal": "728405922", "totalShareholderEquity": "683023381", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "867260", "totalCurrentLiabilities": "13794399", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "751426643", "cashAndShortTermInvestments": "268522019", "commonStockSharesOutstanding": "99337587", "intangibleAssetsExcludingGoodwill": "931226", "cashAndCashEquivalentsAtCarryingValue": "268522019", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36174506", "profitLoss": "None", "dividendPayout": "4714000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18218560", "capitalExpenditures": "708916677", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1037334480", "cashflowFromInvestment": "-891916677", "stockBasedCompensation": "160786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "127199243", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15102579", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 4357000, "cost_of_revenue": 6915000, "gross_profit": -2558000, "ebit": -10425000, "ebitda": -7361000, "pretax_income": -10446000, "tax_provision": 2000, "net_income": -10448000, "net_income_to_common": -10448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141322776, "total_current_assets": 286409215, "total_assets": 313251239, "short_term_debt": 121596, "long_term_debt": 62500, "total_debt": 184096, "total_liabilities": 1506275, "total_equity": 311744964, "shares_outstanding": 81408340, "goodwill_and_intangibles": 1002402 }, "cash_flow": { "operating_cash_flow": -7773704, "capital_expenditure": 83389907, "free_cash_flow": 75616203, "dividends_paid": 62500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116578, "ticker_id": 7046, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10425000", "ebitda": "-7361000", "netIncome": "-10448000", "grossProfit": "-2558000", "depreciation": "None", "totalRevenue": "4357000", "costOfRevenue": "6915000", "interestIncome": "18343", "incomeBeforeTax": "-10446000", "interestExpense": "20984", "operatingIncome": "-9818000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-2641", "nonInterestIncome": "None", "operatingExpenses": "7260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-572699", "costofGoodsAndServicesSold": "6915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3064000", "sellingGeneralAndAdministrative": "6404000", "netIncomeFromContinuingOperations": "-10447771" }, "balance": { "goodwill": "None", "inventory": "65647592", "commonStock": "8197", "currentDebt": "None", "investments": "None", "totalAssets": "313251239", "longTermDebt": "62500", "shortTermDebt": "121596", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1002402", "reportedCurrency": "USD", "retainedEarnings": "-116055277", "totalLiabilities": "1506275", "otherCurrentAssets": "70319213", "totalCurrentAssets": "286409215", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "2271656", "currentNetReceivables": "74767226", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26842024", "currentAccountsPayable": "999742", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17424622", "shortLongTermDebtTotal": "184096", "totalShareholderEquity": "311744964", "capitalLeaseObligations": "121596", "otherCurrentLiabilities": "322437", "totalCurrentLiabilities": "1443775", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62500", "cashAndShortTermInvestments": "141322776", "commonStockSharesOutstanding": "81408340", "intangibleAssetsExcludingGoodwill": "1002402", "cashAndCashEquivalentsAtCarryingValue": "141322776", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10447771", "profitLoss": "None", "dividendPayout": "62500", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7773704", "capitalExpenditures": "83389907", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "229691030", "cashflowFromInvestment": "-81287513", "stockBasedCompensation": "1178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "140629813", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "171622", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3161198", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4357000, "cost_of_revenue": 6915000, "gross_profit": -2558000, "research_and_development": null, "selling_general_admin": 6404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10425000, "depreciation_amortisation": 3064000, "ebitda": -7361000, "interest_expense": 20984, "interest_income": null, "other_non_operating": null, "pretax_income": -10446000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -10448000, "net_income_continuing_ops": -10447771, "net_income_to_common": -10448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141322776, "short_term_investments": 2271656, "net_receivables": 74767226, "inventory": 65647592, "other_current_assets": null, "total_current_assets": 286409215, "net_ppe": null, "goodwill": null, "intangible_assets": 1002402, "goodwill_and_intangibles": 1002402, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26842024, "total_assets": 313251239, "short_term_debt": 121596, "accounts_payable": 999742, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1443775, "long_term_debt": 62500, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62500, "total_liabilities": 1506275, "total_debt": 184096, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116055277, "total_equity": 311744964, "shares_outstanding": 81408340, "operating_cash_flow": -7773704, "stock_based_compensation": 1178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83389907, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81287513, "dividends_paid": 62500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 229691030, "free_cash_flow": 75616203, "net_change_in_cash": 140629813 }, "raw_data": { "income": { "ebit": "-10425000", "ebitda": "-7361000", "netIncome": "-10448000", "grossProfit": "-2558000", "depreciation": "None", "totalRevenue": "4357000", "costOfRevenue": "6915000", "interestIncome": "18343", "incomeBeforeTax": "-10446000", "interestExpense": "20984", "operatingIncome": "-9818000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-2641", "nonInterestIncome": "None", "operatingExpenses": "7260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-572699", "costofGoodsAndServicesSold": "6915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3064000", "sellingGeneralAndAdministrative": "6404000", "netIncomeFromContinuingOperations": "-10447771" }, "balance": { "goodwill": "None", "inventory": "65647592", "commonStock": "8197", "currentDebt": "None", "investments": "None", "totalAssets": "313251239", "longTermDebt": "62500", "shortTermDebt": "121596", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1002402", "reportedCurrency": "USD", "retainedEarnings": "-116055277", "totalLiabilities": "1506275", "otherCurrentAssets": "70319213", "totalCurrentAssets": "286409215", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "2271656", "currentNetReceivables": "74767226", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26842024", "currentAccountsPayable": "999742", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17424622", "shortLongTermDebtTotal": "184096", "totalShareholderEquity": "311744964", "capitalLeaseObligations": "121596", "otherCurrentLiabilities": "322437", "totalCurrentLiabilities": "1443775", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "62500", "cashAndShortTermInvestments": "141322776", "commonStockSharesOutstanding": "81408340", "intangibleAssetsExcludingGoodwill": "1002402", "cashAndCashEquivalentsAtCarryingValue": "141322776", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10447771", "profitLoss": "None", "dividendPayout": "62500", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7773704", "capitalExpenditures": "83389907", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "229691030", "cashflowFromInvestment": "-81287513", "stockBasedCompensation": "1178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "140629813", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "171622", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3161198", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 1185227, "cost_of_revenue": 3957631, "gross_profit": -2772404, "ebit": -3465150, "ebitda": -2387829, "pretax_income": -3517065, "tax_provision": 559777, "net_income": -3517065, "net_income_to_common": -3517065, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 692963, "total_current_assets": 1494128, "total_assets": 6619962, "short_term_debt": 87959, "long_term_debt": 999106, "total_debt": 1087065, "total_liabilities": 2972290, "total_equity": 3647672, "shares_outstanding": 6664238, "goodwill_and_intangibles": 1073578 }, "cash_flow": { "operating_cash_flow": -3318655, "capital_expenditure": 5225, "free_cash_flow": -3313430, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116583, "ticker_id": 7046, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3465150", "ebitda": "-2387829", "netIncome": "-3517065", "grossProfit": "-2772404", "depreciation": "None", "totalRevenue": "1185227", "costOfRevenue": "3957631", "interestIncome": "33651", "incomeBeforeTax": "-3517065", "interestExpense": "51915", "operatingIncome": "-4239111", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "559777", "reportedCurrency": "USD", "netInterestIncome": "-18264", "nonInterestIncome": "None", "operatingExpenses": "1466707", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "773961", "costofGoodsAndServicesSold": "3957631", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1077321", "sellingGeneralAndAdministrative": "1018931", "netIncomeFromContinuingOperations": "-3517065" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "846", "currentDebt": "None", "investments": "None", "totalAssets": "6619962", "longTermDebt": "999106", "shortTermDebt": "87959", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1073578", "reportedCurrency": "USD", "retainedEarnings": "-105607506", "totalLiabilities": "2972290", "otherCurrentAssets": "801165", "totalCurrentAssets": "1494128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1141", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5125834", "currentAccountsPayable": "1238197", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3754969", "shortLongTermDebtTotal": "1207544", "totalShareholderEquity": "3647672", "capitalLeaseObligations": "208438", "otherCurrentLiabilities": "526549", "totalCurrentLiabilities": "1852705", "otherNonCurrentLiabilities": "120479", "totalNonCurrentLiabilities": "1119585", "cashAndShortTermInvestments": "692963", "commonStockSharesOutstanding": "6664238", "intangibleAssetsExcludingGoodwill": "1073578", "cashAndCashEquivalentsAtCarryingValue": "692963", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3517065", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3318655", "capitalExpenditures": "5225", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245494", "cashflowFromInvestment": "1214953", "stockBasedCompensation": "933682", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1858208", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3064687", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1077321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1185227, "cost_of_revenue": 3957631, "gross_profit": -2772404, "research_and_development": null, "selling_general_admin": 1018931, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3465150, "depreciation_amortisation": 1077321, "ebitda": -2387829, "interest_expense": 51915, "interest_income": null, "other_non_operating": null, "pretax_income": -3517065, "tax_provision": 559777, "effective_tax_rate": null, "net_income": -3517065, "net_income_continuing_ops": -3517065, "net_income_to_common": -3517065, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 692963, "short_term_investments": 1141, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1494128, "net_ppe": null, "goodwill": null, "intangible_assets": 1073578, "goodwill_and_intangibles": 1073578, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5125834, "total_assets": 6619962, "short_term_debt": 87959, "accounts_payable": 1238197, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1852705, "long_term_debt": 999106, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1119585, "total_liabilities": 2972290, "total_debt": 1087065, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105607506, "total_equity": 3647672, "shares_outstanding": 6664238, "operating_cash_flow": -3318655, "stock_based_compensation": 933682, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5225, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1214953, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245494, "free_cash_flow": -3313430, "net_change_in_cash": -1858208 }, "raw_data": { "income": { "ebit": "-3465150", "ebitda": "-2387829", "netIncome": "-3517065", "grossProfit": "-2772404", "depreciation": "None", "totalRevenue": "1185227", "costOfRevenue": "3957631", "interestIncome": "33651", "incomeBeforeTax": "-3517065", "interestExpense": "51915", "operatingIncome": "-4239111", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "559777", "reportedCurrency": "USD", "netInterestIncome": "-18264", "nonInterestIncome": "None", "operatingExpenses": "1466707", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "773961", "costofGoodsAndServicesSold": "3957631", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1077321", "sellingGeneralAndAdministrative": "1018931", "netIncomeFromContinuingOperations": "-3517065" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "846", "currentDebt": "None", "investments": "None", "totalAssets": "6619962", "longTermDebt": "999106", "shortTermDebt": "87959", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1073578", "reportedCurrency": "USD", "retainedEarnings": "-105607506", "totalLiabilities": "2972290", "otherCurrentAssets": "801165", "totalCurrentAssets": "1494128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1141", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5125834", "currentAccountsPayable": "1238197", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3754969", "shortLongTermDebtTotal": "1207544", "totalShareholderEquity": "3647672", "capitalLeaseObligations": "208438", "otherCurrentLiabilities": "526549", "totalCurrentLiabilities": "1852705", "otherNonCurrentLiabilities": "120479", "totalNonCurrentLiabilities": "1119585", "cashAndShortTermInvestments": "692963", "commonStockSharesOutstanding": "6664238", "intangibleAssetsExcludingGoodwill": "1073578", "cashAndCashEquivalentsAtCarryingValue": "692963", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3517065", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3318655", "capitalExpenditures": "5225", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245494", "cashflowFromInvestment": "1214953", "stockBasedCompensation": "933682", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1858208", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3064687", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1077321", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 1562372, "cost_of_revenue": 5336059, "gross_profit": -3773687, "ebit": -10373680, "ebitda": -8303968, "pretax_income": -12745190, "tax_provision": 69134, "net_income": -12814324, "net_income_to_common": -12814324, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2551171, "total_current_assets": 3015177, "total_assets": 5194507, "short_term_debt": 999106, "long_term_debt": null, "total_debt": 999106, "total_liabilities": 2273633, "total_equity": 2920874, "shares_outstanding": 5315944, "goodwill_and_intangibles": 1144755 }, "cash_flow": { "operating_cash_flow": -8238571, "capital_expenditure": 5501719, "free_cash_flow": -2736852, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116588, "ticker_id": 7046, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10373680", "ebitda": "-8303968", "netIncome": "-12814324", "grossProfit": "-3773687", "depreciation": "None", "totalRevenue": "1562372", "costOfRevenue": "5336059", "interestIncome": "14230", "incomeBeforeTax": "-12745190", "interestExpense": "2371510", "operatingIncome": "-12076336", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69134", "reportedCurrency": "USD", "netInterestIncome": "-2357280", "nonInterestIncome": "None", "operatingExpenses": "8302649", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-463805", "costofGoodsAndServicesSold": "5336059", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2069712", "sellingGeneralAndAdministrative": "3229961", "netIncomeFromContinuingOperations": "-12814324" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2552", "currentDebt": "None", "investments": "None", "totalAssets": "5194507", "longTermDebt": "None", "shortTermDebt": "999106", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1144755", "reportedCurrency": "USD", "retainedEarnings": "-102090441", "totalLiabilities": "2273633", "otherCurrentAssets": "928012", "totalCurrentAssets": "3015177", "currentLongTermDebt": "999106", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2179330", "currentAccountsPayable": "1235444", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1034575", "shortLongTermDebtTotal": "999106", "totalShareholderEquity": "2920874", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39083", "totalCurrentLiabilities": "2273633", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "999106", "cashAndShortTermInvestments": "2551171", "commonStockSharesOutstanding": "5315944", "intangibleAssetsExcludingGoodwill": "1144755", "cashAndCashEquivalentsAtCarryingValue": "2551171", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12814324", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8238571", "capitalExpenditures": "5501719", "changeInReceivables": "None", "changeInExchangeRate": "15", "cashflowFromFinancing": "960000", "cashflowFromInvestment": "-4158802", "stockBasedCompensation": "1425683", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12397358", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2069712", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1562372, "cost_of_revenue": 5336059, "gross_profit": -3773687, "research_and_development": 0, "selling_general_admin": 3229961, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10373680, "depreciation_amortisation": 2069712, "ebitda": -8303968, "interest_expense": 2371510, "interest_income": null, "other_non_operating": null, "pretax_income": -12745190, "tax_provision": 69134, "effective_tax_rate": null, "net_income": -12814324, "net_income_continuing_ops": -12814324, "net_income_to_common": -12814324, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2551171, "short_term_investments": null, "net_receivables": 0, "inventory": null, "other_current_assets": null, "total_current_assets": 3015177, "net_ppe": null, "goodwill": null, "intangible_assets": 1144755, "goodwill_and_intangibles": 1144755, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2179330, "total_assets": 5194507, "short_term_debt": 999106, "accounts_payable": 1235444, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2273633, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999106, "total_liabilities": 2273633, "total_debt": 999106, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102090441, "total_equity": 2920874, "shares_outstanding": 5315944, "operating_cash_flow": -8238571, "stock_based_compensation": 1425683, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5501719, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4158802, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 960000, "free_cash_flow": -2736852, "net_change_in_cash": -12397358 }, "raw_data": { "income": { "ebit": "-10373680", "ebitda": "-8303968", "netIncome": "-12814324", "grossProfit": "-3773687", "depreciation": "None", "totalRevenue": "1562372", "costOfRevenue": "5336059", "interestIncome": "14230", "incomeBeforeTax": "-12745190", "interestExpense": "2371510", "operatingIncome": "-12076336", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69134", "reportedCurrency": "USD", "netInterestIncome": "-2357280", "nonInterestIncome": "None", "operatingExpenses": "8302649", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-463805", "costofGoodsAndServicesSold": "5336059", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2069712", "sellingGeneralAndAdministrative": "3229961", "netIncomeFromContinuingOperations": "-12814324" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2552", "currentDebt": "None", "investments": "None", "totalAssets": "5194507", "longTermDebt": "None", "shortTermDebt": "999106", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1144755", "reportedCurrency": "USD", "retainedEarnings": "-102090441", "totalLiabilities": "2273633", "otherCurrentAssets": "928012", "totalCurrentAssets": "3015177", "currentLongTermDebt": "999106", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2179330", "currentAccountsPayable": "1235444", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1034575", "shortLongTermDebtTotal": "999106", "totalShareholderEquity": "2920874", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39083", "totalCurrentLiabilities": "2273633", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "999106", "cashAndShortTermInvestments": "2551171", "commonStockSharesOutstanding": "5315944", "intangibleAssetsExcludingGoodwill": "1144755", "cashAndCashEquivalentsAtCarryingValue": "2551171", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12814324", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8238571", "capitalExpenditures": "5501719", "changeInReceivables": "None", "changeInExchangeRate": "15", "cashflowFromFinancing": "960000", "cashflowFromInvestment": "-4158802", "stockBasedCompensation": "1425683", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12397358", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2069712", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2418959000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116551, "ticker_id": 7046, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-248871000", "ebitda": "-57315000", "netIncome": "-1259619000", "grossProfit": "-162354000", "depreciation": "None", "totalRevenue": "174614000", "costOfRevenue": "336968000", "interestIncome": "10532000", "incomeBeforeTax": "-1293329000", "interestExpense": "10720000", "operatingIncome": "-248871000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-30932000", "reportedCurrency": "USD", "netInterestIncome": "-188000", "nonInterestIncome": "None", "operatingExpenses": "86517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8247999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191556000", "sellingGeneralAndAdministrative": "86857000", "netIncomeFromContinuingOperations": "-1262397000" }, "balance": { "goodwill": "90487000", "inventory": "None", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "4949269000", "longTermDebt": "2218261000", "shortTermDebt": "200698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43123000", "reportedCurrency": "USD", "retainedEarnings": "-2597486000", "totalLiabilities": "2616028000", "otherCurrentAssets": "57910000", "totalCurrentAssets": "611108000", "currentLongTermDebt": "197908000", "longTermInvestments": "1858822000", "shortTermInvestments": "1903000", "currentNetReceivables": "25642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4338161000", "currentAccountsPayable": "7843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2463960000", "totalShareholderEquity": "2231975000", "capitalLeaseObligations": "47791000", "otherCurrentLiabilities": "122925000", "totalCurrentLiabilities": "331466000", "otherNonCurrentLiabilities": "12676000", "totalNonCurrentLiabilities": "2284562000", "cashAndShortTermInvestments": "525653000", "commonStockSharesOutstanding": "380157050", "intangibleAssetsExcludingGoodwill": "43123000", "cashAndCashEquivalentsAtCarryingValue": "525653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1262397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-247489000", "capitalExpenditures": "79523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1108297000", "cashflowFromInvestment": "1190286000", "stockBasedCompensation": "30506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "research_and_development": 8247999, "selling_general_admin": 86857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -248871000, "depreciation_amortisation": 191556000, "ebitda": -57315000, "interest_expense": 10720000, "interest_income": null, "other_non_operating": null, "pretax_income": -1293329000, "tax_provision": -30932000, "effective_tax_rate": null, "net_income": -1259619000, "net_income_continuing_ops": -1262397000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525653000, "short_term_investments": 1903000, "net_receivables": 25642000, "inventory": null, "other_current_assets": null, "total_current_assets": 611108000, "net_ppe": null, "goodwill": 90487000, "intangible_assets": 43123000, "goodwill_and_intangibles": 133610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4338161000, "total_assets": 4949269000, "short_term_debt": 200698000, "accounts_payable": 7843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331466000, "long_term_debt": 2218261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2284562000, "total_liabilities": 2616028000, "total_debt": 2418959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2597486000, "total_equity": 2231975000, "shares_outstanding": 380157050, "operating_cash_flow": -247489000, "stock_based_compensation": 30506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79523000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1190286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1108297000, "free_cash_flow": -167966000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-248871000", "ebitda": "-57315000", "netIncome": "-1259619000", "grossProfit": "-162354000", "depreciation": "None", "totalRevenue": "174614000", "costOfRevenue": "336968000", "interestIncome": "10532000", "incomeBeforeTax": "-1293329000", "interestExpense": "10720000", "operatingIncome": "-248871000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-30932000", "reportedCurrency": "USD", "netInterestIncome": "-188000", "nonInterestIncome": "None", "operatingExpenses": "86517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8247999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191556000", "sellingGeneralAndAdministrative": "86857000", "netIncomeFromContinuingOperations": "-1262397000" }, "balance": { "goodwill": "90487000", "inventory": "None", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "4949269000", "longTermDebt": "2218261000", "shortTermDebt": "200698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43123000", "reportedCurrency": "USD", "retainedEarnings": "-2597486000", "totalLiabilities": "2616028000", "otherCurrentAssets": "57910000", "totalCurrentAssets": "611108000", "currentLongTermDebt": "197908000", "longTermInvestments": "1858822000", "shortTermInvestments": "1903000", "currentNetReceivables": "25642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4338161000", "currentAccountsPayable": "7843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2463960000", "totalShareholderEquity": "2231975000", "capitalLeaseObligations": "47791000", "otherCurrentLiabilities": "122925000", "totalCurrentLiabilities": "331466000", "otherNonCurrentLiabilities": "12676000", "totalNonCurrentLiabilities": "2284562000", "cashAndShortTermInvestments": "525653000", "commonStockSharesOutstanding": "380157050", "intangibleAssetsExcludingGoodwill": "43123000", "cashAndCashEquivalentsAtCarryingValue": "525653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1262397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-247489000", "capitalExpenditures": "79523000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1108297000", "cashflowFromInvestment": "1190286000", "stockBasedCompensation": "30506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "ebit": -331810000, "ebitda": -45992000, "pretax_income": -1893174000, "tax_provision": -183386000, "net_income": -1709644000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3601822000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 672703000, "capital_expenditure": 164472000, "free_cash_flow": 837175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116552, "ticker_id": 7046, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-331810000", "ebitda": "-45992000", "netIncome": "-1709644000", "grossProfit": "-241139000", "depreciation": "None", "totalRevenue": "202314000", "costOfRevenue": "443453000", "interestIncome": "16540000", "incomeBeforeTax": "-1893174000", "interestExpense": "12845000", "operatingIncome": "-331810000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-183386000", "reportedCurrency": "USD", "netInterestIncome": "3695000", "nonInterestIncome": "None", "operatingExpenses": "90671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3557000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285818000", "sellingGeneralAndAdministrative": "85832000", "netIncomeFromContinuingOperations": "-1709788000" }, "balance": { "goodwill": "109030000", "inventory": "None", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "7286899000", "longTermDebt": "3202082000", "shortTermDebt": "399740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "988000", "reportedCurrency": "USD", "retainedEarnings": "-1337867000", "totalLiabilities": "3809809000", "otherCurrentAssets": "98596000", "totalCurrentAssets": "664268000", "currentLongTermDebt": "397845000", "longTermInvestments": "3503059000", "shortTermInvestments": "2391000", "currentNetReceivables": "18540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6622631000", "currentAccountsPayable": "12546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3645353000", "totalShareholderEquity": "3471720000", "capitalLeaseObligations": "45426000", "otherCurrentLiabilities": "165965000", "totalCurrentLiabilities": "521875000", "otherNonCurrentLiabilities": "12464000", "totalNonCurrentLiabilities": "3287934000", "cashAndShortTermInvestments": "547132000", "commonStockSharesOutstanding": "355167578", "intangibleAssetsExcludingGoodwill": "988000", "cashAndCashEquivalentsAtCarryingValue": "547132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2073000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "672703000", "capitalExpenditures": "164472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7816000", "cashflowFromInvestment": "-46699000", "stockBasedCompensation": "30058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "research_and_development": 3557000, "selling_general_admin": 85832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -331810000, "depreciation_amortisation": 285818000, "ebitda": -45992000, "interest_expense": 12845000, "interest_income": null, "other_non_operating": null, "pretax_income": -1893174000, "tax_provision": -183386000, "effective_tax_rate": null, "net_income": -1709644000, "net_income_continuing_ops": -1709788000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547132000, "short_term_investments": 2391000, "net_receivables": 18540000, "inventory": null, "other_current_assets": null, "total_current_assets": 664268000, "net_ppe": null, "goodwill": 109030000, "intangible_assets": 988000, "goodwill_and_intangibles": 110018000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6622631000, "total_assets": 7286899000, "short_term_debt": 399740000, "accounts_payable": 12546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521875000, "long_term_debt": 3202082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3287934000, "total_liabilities": 3809809000, "total_debt": 3601822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1337867000, "total_equity": 3471720000, "shares_outstanding": 355167578, "operating_cash_flow": 672703000, "stock_based_compensation": 30058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7816000, "free_cash_flow": 837175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-331810000", "ebitda": "-45992000", "netIncome": "-1709644000", "grossProfit": "-241139000", "depreciation": "None", "totalRevenue": "202314000", "costOfRevenue": "443453000", "interestIncome": "16540000", "incomeBeforeTax": "-1893174000", "interestExpense": "12845000", "operatingIncome": "-331810000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-183386000", "reportedCurrency": "USD", "netInterestIncome": "3695000", "nonInterestIncome": "None", "operatingExpenses": "90671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3557000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285818000", "sellingGeneralAndAdministrative": "85832000", "netIncomeFromContinuingOperations": "-1709788000" }, "balance": { "goodwill": "109030000", "inventory": "None", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "7286899000", "longTermDebt": "3202082000", "shortTermDebt": "399740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "988000", "reportedCurrency": "USD", "retainedEarnings": "-1337867000", "totalLiabilities": "3809809000", "otherCurrentAssets": "98596000", "totalCurrentAssets": "664268000", "currentLongTermDebt": "397845000", "longTermInvestments": "3503059000", "shortTermInvestments": "2391000", "currentNetReceivables": "18540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6622631000", "currentAccountsPayable": "12546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3645353000", "totalShareholderEquity": "3471720000", "capitalLeaseObligations": "45426000", "otherCurrentLiabilities": "165965000", "totalCurrentLiabilities": "521875000", "otherNonCurrentLiabilities": "12464000", "totalNonCurrentLiabilities": "3287934000", "cashAndShortTermInvestments": "547132000", "commonStockSharesOutstanding": "355167578", "intangibleAssetsExcludingGoodwill": "988000", "cashAndCashEquivalentsAtCarryingValue": "547132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2073000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "672703000", "capitalExpenditures": "164472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7816000", "cashflowFromInvestment": "-46699000", "stockBasedCompensation": "30058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 252410000, "cost_of_revenue": 43080000, "gross_profit": 209330000, "ebit": 173572000, "ebitda": 340884000, "pretax_income": 160812000, "tax_provision": 37678000, "net_income": 123134000, "net_income_to_common": 123134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 826392000, "total_current_assets": 961922000, "total_assets": 9153377000, "short_term_debt": 351489000, "long_term_debt": 3247561000, "total_debt": 3599050000, "total_liabilities": 3978365000, "total_equity": 5158335999, "shares_outstanding": 470126290, "goodwill_and_intangibles": 83547000 }, "cash_flow": { "operating_cash_flow": -199049000, "capital_expenditure": 84828000, "free_cash_flow": -114221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116554, "ticker_id": 7046, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173572000", "ebitda": "340884000", "netIncome": "123134000", "grossProfit": "209330000", "depreciation": "None", "totalRevenue": "252410000", "costOfRevenue": "43080000", "interestIncome": "17689000", "incomeBeforeTax": "160812000", "interestExpense": "12760000", "operatingIncome": "47591000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37678000", "reportedCurrency": "USD", "netInterestIncome": "4929000", "nonInterestIncome": "None", "operatingExpenses": "161739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8716000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167312000", "sellingGeneralAndAdministrative": "85296000", "netIncomeFromContinuingOperations": "123134000" }, "balance": { "goodwill": "82776000", "inventory": "None", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "9153377000", "longTermDebt": "3247561000", "shortTermDebt": "351489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "771000", "reportedCurrency": "USD", "retainedEarnings": "371777000", "totalLiabilities": "3978365000", "otherCurrentAssets": "135530000", "totalCurrentAssets": "961922000", "currentLongTermDebt": "350000000", "longTermInvestments": "4185692000", "shortTermInvestments": "3712000", "currentNetReceivables": "33119999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8191455000", "currentAccountsPayable": "11434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3642472000", "totalShareholderEquity": "5158335999", "capitalLeaseObligations": "44911000", "otherCurrentLiabilities": "96448000", "totalCurrentLiabilities": "459371000", "otherNonCurrentLiabilities": "12251000", "totalNonCurrentLiabilities": "3518994000", "cashAndShortTermInvestments": "826392000", "commonStockSharesOutstanding": "470126290", "intangibleAssetsExcludingGoodwill": "771000", "cashAndCashEquivalentsAtCarryingValue": "826392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-199049000", "capitalExpenditures": "84828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1201618000", "cashflowFromInvestment": "-285652000", "stockBasedCompensation": "38466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252410000, "cost_of_revenue": 43080000, "gross_profit": 209330000, "research_and_development": 8716000, "selling_general_admin": 85296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173572000, "depreciation_amortisation": 167312000, "ebitda": 340884000, "interest_expense": 12760000, "interest_income": null, "other_non_operating": null, "pretax_income": 160812000, "tax_provision": 37678000, "effective_tax_rate": null, "net_income": 123134000, "net_income_continuing_ops": 123134000, "net_income_to_common": 123134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 826392000, "short_term_investments": 3712000, "net_receivables": 33119999, "inventory": null, "other_current_assets": null, "total_current_assets": 961922000, "net_ppe": null, "goodwill": 82776000, "intangible_assets": 771000, "goodwill_and_intangibles": 83547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8191455000, "total_assets": 9153377000, "short_term_debt": 351489000, "accounts_payable": 11434000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459371000, "long_term_debt": 3247561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3518994000, "total_liabilities": 3978365000, "total_debt": 3599050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 371777000, "total_equity": 5158335999, "shares_outstanding": 470126290, "operating_cash_flow": -199049000, "stock_based_compensation": 38466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1201618000, "free_cash_flow": -114221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173572000", "ebitda": "340884000", "netIncome": "123134000", "grossProfit": "209330000", "depreciation": "None", "totalRevenue": "252410000", "costOfRevenue": "43080000", "interestIncome": "17689000", "incomeBeforeTax": "160812000", "interestExpense": "12760000", "operatingIncome": "47591000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37678000", "reportedCurrency": "USD", "netInterestIncome": "4929000", "nonInterestIncome": "None", "operatingExpenses": "161739000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8716000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167312000", "sellingGeneralAndAdministrative": "85296000", "netIncomeFromContinuingOperations": "123134000" }, "balance": { "goodwill": "82776000", "inventory": "None", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "9153377000", "longTermDebt": "3247561000", "shortTermDebt": "351489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "771000", "reportedCurrency": "USD", "retainedEarnings": "371777000", "totalLiabilities": "3978365000", "otherCurrentAssets": "135530000", "totalCurrentAssets": "961922000", "currentLongTermDebt": "350000000", "longTermInvestments": "4185692000", "shortTermInvestments": "3712000", "currentNetReceivables": "33119999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8191455000", "currentAccountsPayable": "11434000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3642472000", "totalShareholderEquity": "5158335999", "capitalLeaseObligations": "44911000", "otherCurrentLiabilities": "96448000", "totalCurrentLiabilities": "459371000", "otherNonCurrentLiabilities": "12251000", "totalNonCurrentLiabilities": "3518994000", "cashAndShortTermInvestments": "826392000", "commonStockSharesOutstanding": "470126290", "intangibleAssetsExcludingGoodwill": "771000", "cashAndCashEquivalentsAtCarryingValue": "826392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-199049000", "capitalExpenditures": "84828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1201618000", "cashflowFromInvestment": "-285652000", "stockBasedCompensation": "38466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 238485000, "cost_of_revenue": 41730000, "gross_profit": 196755000, "ebit": 1029544000, "ebitda": 1191285000, "pretax_income": 1016709000, "tax_provision": 208504000, "net_income": 808235000, "net_income_to_common": 808235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109475000, "total_current_assets": 236455000, "total_assets": 7721443000, "short_term_debt": 351225000, "long_term_debt": 2250546000, "total_debt": 2601771000, "total_liabilities": 2925231000, "total_equity": 4791653000, "shares_outstanding": 440912159, "goodwill_and_intangibles": 84926000 }, "cash_flow": { "operating_cash_flow": -163443000, "capital_expenditure": 118915000, "free_cash_flow": -44528000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116555, "ticker_id": 7046, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1029544000", "ebitda": "1191285000", "netIncome": "808235000", "grossProfit": "196755000", "depreciation": "None", "totalRevenue": "238485000", "costOfRevenue": "41730000", "interestIncome": "9631000", "incomeBeforeTax": "1016709000", "interestExpense": "12835000", "operatingIncome": "679777000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "208504000", "reportedCurrency": "USD", "netInterestIncome": "-3204000", "nonInterestIncome": "None", "operatingExpenses": "-483022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8546000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161741000", "sellingGeneralAndAdministrative": "92948000", "netIncomeFromContinuingOperations": "808205000" }, "balance": { "goodwill": "82776000", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "7721443000", "longTermDebt": "2250546000", "shortTermDebt": "351225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2150000", "reportedCurrency": "USD", "retainedEarnings": "248649000", "totalLiabilities": "2925231000", "otherCurrentAssets": "95954000", "totalCurrentAssets": "236455000", "currentLongTermDebt": "350000000", "longTermInvestments": "3821141000", "shortTermInvestments": "None", "currentNetReceivables": "31026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7484988000", "currentAccountsPayable": "9837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2645310000", "totalShareholderEquity": "4791653000", "capitalLeaseObligations": "44764000", "otherCurrentLiabilities": "79958000", "totalCurrentLiabilities": "441020000", "otherNonCurrentLiabilities": "12043000", "totalNonCurrentLiabilities": "2484211000", "cashAndShortTermInvestments": "109475000", "commonStockSharesOutstanding": "440912159", "intangibleAssetsExcludingGoodwill": "2150000", "cashAndCashEquivalentsAtCarryingValue": "109475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "808205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-163443000", "capitalExpenditures": "118915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203867000", "cashflowFromInvestment": "-127164000", "stockBasedCompensation": "54656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238485000, "cost_of_revenue": 41730000, "gross_profit": 196755000, "research_and_development": 8546000, "selling_general_admin": 92948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1029544000, "depreciation_amortisation": 161741000, "ebitda": 1191285000, "interest_expense": 12835000, "interest_income": null, "other_non_operating": null, "pretax_income": 1016709000, "tax_provision": 208504000, "effective_tax_rate": null, "net_income": 808235000, "net_income_continuing_ops": 808205000, "net_income_to_common": 808235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109475000, "short_term_investments": null, "net_receivables": 31026000, "inventory": null, "other_current_assets": null, "total_current_assets": 236455000, "net_ppe": null, "goodwill": 82776000, "intangible_assets": 2150000, "goodwill_and_intangibles": 84926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7484988000, "total_assets": 7721443000, "short_term_debt": 351225000, "accounts_payable": 9837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441020000, "long_term_debt": 2250546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2484211000, "total_liabilities": 2925231000, "total_debt": 2601771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 248649000, "total_equity": 4791653000, "shares_outstanding": 440912159, "operating_cash_flow": -163443000, "stock_based_compensation": 54656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118915000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 203867000, "free_cash_flow": -44528000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1029544000", "ebitda": "1191285000", "netIncome": "808235000", "grossProfit": "196755000", "depreciation": "None", "totalRevenue": "238485000", "costOfRevenue": "41730000", "interestIncome": "9631000", "incomeBeforeTax": "1016709000", "interestExpense": "12835000", "operatingIncome": "679777000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "208504000", "reportedCurrency": "USD", "netInterestIncome": "-3204000", "nonInterestIncome": "None", "operatingExpenses": "-483022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8546000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161741000", "sellingGeneralAndAdministrative": "92948000", "netIncomeFromContinuingOperations": "808205000" }, "balance": { "goodwill": "82776000", "inventory": "None", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "7721443000", "longTermDebt": "2250546000", "shortTermDebt": "351225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2150000", "reportedCurrency": "USD", "retainedEarnings": "248649000", "totalLiabilities": "2925231000", "otherCurrentAssets": "95954000", "totalCurrentAssets": "236455000", "currentLongTermDebt": "350000000", "longTermInvestments": "3821141000", "shortTermInvestments": "None", "currentNetReceivables": "31026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7484988000", "currentAccountsPayable": "9837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2645310000", "totalShareholderEquity": "4791653000", "capitalLeaseObligations": "44764000", "otherCurrentLiabilities": "79958000", "totalCurrentLiabilities": "441020000", "otherNonCurrentLiabilities": "12043000", "totalNonCurrentLiabilities": "2484211000", "cashAndShortTermInvestments": "109475000", "commonStockSharesOutstanding": "440912159", "intangibleAssetsExcludingGoodwill": "2150000", "cashAndCashEquivalentsAtCarryingValue": "109475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "808205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-163443000", "capitalExpenditures": "118915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203867000", "cashflowFromInvestment": "-127164000", "stockBasedCompensation": "54656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 213884000, "cost_of_revenue": 43481000, "gross_profit": 170403000, "ebit": -642674000, "ebitda": -484777000, "pretax_income": -652615000, "tax_provision": -119172000, "net_income": -533199000, "net_income_to_common": -533199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196215000, "total_current_assets": 291826000, "total_assets": 6444446000, "short_term_debt": 301040000, "long_term_debt": 2298549000, "total_debt": 2599589000, "total_liabilities": 2715766000, "total_equity": 3724727000, "shares_outstanding": 344098000, "goodwill_and_intangibles": 85183000 }, "cash_flow": { "operating_cash_flow": -215488000, "capital_expenditure": 38856000, "free_cash_flow": -176632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116556, "ticker_id": 7046, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-642674000", "ebitda": "-484777000", "netIncome": "-533199000", "grossProfit": "170403000", "depreciation": "None", "totalRevenue": "213884000", "costOfRevenue": "43481000", "interestIncome": "11995000", "incomeBeforeTax": "-652615000", "interestExpense": "9941000", "operatingIncome": "-541063000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-119172000", "reportedCurrency": "USD", "netInterestIncome": "2054000", "nonInterestIncome": "None", "operatingExpenses": "711466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9298000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157897000", "sellingGeneralAndAdministrative": "85865000", "netIncomeFromContinuingOperations": "-533443000" }, "balance": { "goodwill": "82751000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "6444446000", "longTermDebt": "2298549000", "shortTermDebt": "301040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2432000", "reportedCurrency": "USD", "retainedEarnings": "-559586000", "totalLiabilities": "2715766000", "otherCurrentAssets": "86983000", "totalCurrentAssets": "291826000", "currentLongTermDebt": "300000000", "longTermInvestments": "2882516000", "shortTermInvestments": "None", "currentNetReceivables": "8628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6152620000", "currentAccountsPayable": "6489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2636596000", "totalShareholderEquity": "3724727000", "capitalLeaseObligations": "38047000", "otherCurrentLiabilities": "60841000", "totalCurrentLiabilities": "368370000", "otherNonCurrentLiabilities": "11840000", "totalNonCurrentLiabilities": "2347396000", "cashAndShortTermInvestments": "196215000", "commonStockSharesOutstanding": "344098000", "intangibleAssetsExcludingGoodwill": "2432000", "cashAndCashEquivalentsAtCarryingValue": "196215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-533443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-215488000", "capitalExpenditures": "38856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "229778000", "cashflowFromInvestment": "-209846000", "stockBasedCompensation": "49115000", "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": "157897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213884000, "cost_of_revenue": 43481000, "gross_profit": 170403000, "research_and_development": 9298000, "selling_general_admin": 85865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -642674000, "depreciation_amortisation": 157897000, "ebitda": -484777000, "interest_expense": 9941000, "interest_income": null, "other_non_operating": null, "pretax_income": -652615000, "tax_provision": -119172000, "effective_tax_rate": null, "net_income": -533199000, "net_income_continuing_ops": -533443000, "net_income_to_common": -533199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196215000, "short_term_investments": null, "net_receivables": 8628000, "inventory": null, "other_current_assets": null, "total_current_assets": 291826000, "net_ppe": null, "goodwill": 82751000, "intangible_assets": 2432000, "goodwill_and_intangibles": 85183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6152620000, "total_assets": 6444446000, "short_term_debt": 301040000, "accounts_payable": 6489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368370000, "long_term_debt": 2298549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2347396000, "total_liabilities": 2715766000, "total_debt": 2599589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -559586000, "total_equity": 3724727000, "shares_outstanding": 344098000, "operating_cash_flow": -215488000, "stock_based_compensation": 49115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209846000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 229778000, "free_cash_flow": -176632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-642674000", "ebitda": "-484777000", "netIncome": "-533199000", "grossProfit": "170403000", "depreciation": "None", "totalRevenue": "213884000", "costOfRevenue": "43481000", "interestIncome": "11995000", "incomeBeforeTax": "-652615000", "interestExpense": "9941000", "operatingIncome": "-541063000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-119172000", "reportedCurrency": "USD", "netInterestIncome": "2054000", "nonInterestIncome": "None", "operatingExpenses": "711466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9298000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157897000", "sellingGeneralAndAdministrative": "85865000", "netIncomeFromContinuingOperations": "-533443000" }, "balance": { "goodwill": "82751000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "6444446000", "longTermDebt": "2298549000", "shortTermDebt": "301040000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2432000", "reportedCurrency": "USD", "retainedEarnings": "-559586000", "totalLiabilities": "2715766000", "otherCurrentAssets": "86983000", "totalCurrentAssets": "291826000", "currentLongTermDebt": "300000000", "longTermInvestments": "2882516000", "shortTermInvestments": "None", "currentNetReceivables": "8628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6152620000", "currentAccountsPayable": "6489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2636596000", "totalShareholderEquity": "3724727000", "capitalLeaseObligations": "38047000", "otherCurrentLiabilities": "60841000", "totalCurrentLiabilities": "368370000", "otherNonCurrentLiabilities": "11840000", "totalNonCurrentLiabilities": "2347396000", "cashAndShortTermInvestments": "196215000", "commonStockSharesOutstanding": "344098000", "intangibleAssetsExcludingGoodwill": "2432000", "cashAndCashEquivalentsAtCarryingValue": "196215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-533443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-215488000", "capitalExpenditures": "38856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "229778000", "cashflowFromInvestment": "-209846000", "stockBasedCompensation": "49115000", "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": "157897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 214394000, "cost_of_revenue": 267187000, "gross_profit": -52793000, "ebit": 654574000, "ebitda": 791602000, "pretax_income": 646545000, "tax_provision": 118262000, "net_income": 528528000, "net_income_to_common": 528528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391771000, "total_current_assets": 470373000, "total_assets": 6801317000, "short_term_debt": 407000, "long_term_debt": 2446578000, "total_debt": 2446985000, "total_liabilities": 2665375000, "total_equity": 4129033000, "shares_outstanding": 419880332, "goodwill_and_intangibles": 85465000 }, "cash_flow": { "operating_cash_flow": -313426000, "capital_expenditure": 189155000, "free_cash_flow": -124271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116557, "ticker_id": 7046, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "654574000", "ebitda": "791602000", "netIncome": "528528000", "grossProfit": "-52793000", "depreciation": "None", "totalRevenue": "214394000", "costOfRevenue": "267187000", "interestIncome": "8056000", "incomeBeforeTax": "646545000", "interestExpense": "8029000", "operatingIncome": "341027000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118262000", "reportedCurrency": "USD", "netInterestIncome": "27000", "nonInterestIncome": "None", "operatingExpenses": "-393820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4105000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137028000", "sellingGeneralAndAdministrative": "77924000", "netIncomeFromContinuingOperations": "528283000" }, "balance": { "goodwill": "82751000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "6801317000", "longTermDebt": "2446578000", "shortTermDebt": "407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2714000", "reportedCurrency": "USD", "retainedEarnings": "-26387000", "totalLiabilities": "2665375000", "otherCurrentAssets": "72257000", "totalCurrentAssets": "470373000", "currentLongTermDebt": "None", "longTermInvestments": "3335482000", "shortTermInvestments": "None", "currentNetReceivables": "6345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6330944000", "currentAccountsPayable": "12556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473671000", "totalShareholderEquity": "4129033000", "capitalLeaseObligations": "27093000", "otherCurrentLiabilities": "71997000", "totalCurrentLiabilities": "95197000", "otherNonCurrentLiabilities": "8411000", "totalNonCurrentLiabilities": "2570178000", "cashAndShortTermInvestments": "391771000", "commonStockSharesOutstanding": "419880332", "intangibleAssetsExcludingGoodwill": "2714000", "cashAndCashEquivalentsAtCarryingValue": "391771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528528000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-313426000", "capitalExpenditures": "189155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2537745000", "cashflowFromInvestment": "-1996804000", "stockBasedCompensation": "54057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214394000, "cost_of_revenue": 267187000, "gross_profit": -52793000, "research_and_development": 4105000, "selling_general_admin": 77924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 654574000, "depreciation_amortisation": 137028000, "ebitda": 791602000, "interest_expense": 8029000, "interest_income": null, "other_non_operating": null, "pretax_income": 646545000, "tax_provision": 118262000, "effective_tax_rate": null, "net_income": 528528000, "net_income_continuing_ops": 528283000, "net_income_to_common": 528528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391771000, "short_term_investments": null, "net_receivables": 6345000, "inventory": null, "other_current_assets": null, "total_current_assets": 470373000, "net_ppe": null, "goodwill": 82751000, "intangible_assets": 2714000, "goodwill_and_intangibles": 85465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6330944000, "total_assets": 6801317000, "short_term_debt": 407000, "accounts_payable": 12556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95197000, "long_term_debt": 2446578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570178000, "total_liabilities": 2665375000, "total_debt": 2446985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26387000, "total_equity": 4129033000, "shares_outstanding": 419880332, "operating_cash_flow": -313426000, "stock_based_compensation": 54057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1996804000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2537745000, "free_cash_flow": -124271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "654574000", "ebitda": "791602000", "netIncome": "528528000", "grossProfit": "-52793000", "depreciation": "None", "totalRevenue": "214394000", "costOfRevenue": "267187000", "interestIncome": "8056000", "incomeBeforeTax": "646545000", "interestExpense": "8029000", "operatingIncome": "341027000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "118262000", "reportedCurrency": "USD", "netInterestIncome": "27000", "nonInterestIncome": "None", "operatingExpenses": "-393820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4105000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137028000", "sellingGeneralAndAdministrative": "77924000", "netIncomeFromContinuingOperations": "528283000" }, "balance": { "goodwill": "82751000", "inventory": "None", "commonStock": "34000", "currentDebt": "None", "investments": "None", "totalAssets": "6801317000", "longTermDebt": "2446578000", "shortTermDebt": "407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2714000", "reportedCurrency": "USD", "retainedEarnings": "-26387000", "totalLiabilities": "2665375000", "otherCurrentAssets": "72257000", "totalCurrentAssets": "470373000", "currentLongTermDebt": "None", "longTermInvestments": "3335482000", "shortTermInvestments": "None", "currentNetReceivables": "6345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6330944000", "currentAccountsPayable": "12556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2473671000", "totalShareholderEquity": "4129033000", "capitalLeaseObligations": "27093000", "otherCurrentLiabilities": "71997000", "totalCurrentLiabilities": "95197000", "otherNonCurrentLiabilities": "8411000", "totalNonCurrentLiabilities": "2570178000", "cashAndShortTermInvestments": "391771000", "commonStockSharesOutstanding": "419880332", "intangibleAssetsExcludingGoodwill": "2714000", "cashAndCashEquivalentsAtCarryingValue": "391771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528528000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-313426000", "capitalExpenditures": "189155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2537745000", "cashflowFromInvestment": "-1996804000", "stockBasedCompensation": "54057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 131647000, "cost_of_revenue": 198663000, "gross_profit": -67016000, "ebit": -171608000, "ebitda": -70253000, "pretax_income": -173950000, "tax_provision": -49161000, "net_income": -124789000, "net_income_to_common": -124789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164256000, "total_current_assets": 239372000, "total_assets": 3580149000, "short_term_debt": 546000, "long_term_debt": 618683000, "total_debt": 619229000, "total_liabilities": 724556000, "total_equity": 2855593000, "shares_outstanding": 294943000, "goodwill_and_intangibles": 47337000 }, "cash_flow": { "operating_cash_flow": -440817000, "capital_expenditure": 37994000, "free_cash_flow": -402823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116559, "ticker_id": 7046, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-171608000", "ebitda": "-70253000", "netIncome": "-124789000", "grossProfit": "-67016000", "depreciation": "None", "totalRevenue": "131647000", "costOfRevenue": "198663000", "interestIncome": "3894000", "incomeBeforeTax": "-173950000", "interestExpense": "2342000", "operatingIncome": "-172223000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-49161000", "reportedCurrency": "USD", "netInterestIncome": "1552000", "nonInterestIncome": "None", "operatingExpenses": "105207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101355000", "sellingGeneralAndAdministrative": "63725000", "netIncomeFromContinuingOperations": "-124789000" }, "balance": { "goodwill": "45362000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3580149000", "longTermDebt": "618683000", "shortTermDebt": "546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1975000", "reportedCurrency": "USD", "retainedEarnings": "-554915000", "totalLiabilities": "724556000", "otherCurrentAssets": "72324000", "totalCurrentAssets": "239372000", "currentLongTermDebt": "None", "longTermInvestments": "1847168000", "shortTermInvestments": "17099000", "currentNetReceivables": "2792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3340777000", "currentAccountsPayable": "12561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639075000", "totalShareholderEquity": "2855593000", "capitalLeaseObligations": "20392000", "otherCurrentLiabilities": "46682000", "totalCurrentLiabilities": "59789000", "otherNonCurrentLiabilities": "8268000", "totalNonCurrentLiabilities": "664767000", "cashAndShortTermInvestments": "164256000", "commonStockSharesOutstanding": "294943000", "intangibleAssetsExcludingGoodwill": "1975000", "cashAndCashEquivalentsAtCarryingValue": "164256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "409441000", "operatingCashflow": "-440817000", "capitalExpenditures": "37994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "605982000", "cashflowFromInvestment": "-537668000", "stockBasedCompensation": "23340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131647000, "cost_of_revenue": 198663000, "gross_profit": -67016000, "research_and_development": 2813000, "selling_general_admin": 63725000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -171608000, "depreciation_amortisation": 101355000, "ebitda": -70253000, "interest_expense": 2342000, "interest_income": null, "other_non_operating": null, "pretax_income": -173950000, "tax_provision": -49161000, "effective_tax_rate": null, "net_income": -124789000, "net_income_continuing_ops": -124789000, "net_income_to_common": -124789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164256000, "short_term_investments": 17099000, "net_receivables": 2792000, "inventory": null, "other_current_assets": null, "total_current_assets": 239372000, "net_ppe": null, "goodwill": 45362000, "intangible_assets": 1975000, "goodwill_and_intangibles": 47337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3340777000, "total_assets": 3580149000, "short_term_debt": 546000, "accounts_payable": 12561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59789000, "long_term_debt": 618683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 664767000, "total_liabilities": 724556000, "total_debt": 619229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -554915000, "total_equity": 2855593000, "shares_outstanding": 294943000, "operating_cash_flow": -440817000, "stock_based_compensation": 23340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -537668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 605982000, "free_cash_flow": -402823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-171608000", "ebitda": "-70253000", "netIncome": "-124789000", "grossProfit": "-67016000", "depreciation": "None", "totalRevenue": "131647000", "costOfRevenue": "198663000", "interestIncome": "3894000", "incomeBeforeTax": "-173950000", "interestExpense": "2342000", "operatingIncome": "-172223000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-49161000", "reportedCurrency": "USD", "netInterestIncome": "1552000", "nonInterestIncome": "None", "operatingExpenses": "105207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101355000", "sellingGeneralAndAdministrative": "63725000", "netIncomeFromContinuingOperations": "-124789000" }, "balance": { "goodwill": "45362000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3580149000", "longTermDebt": "618683000", "shortTermDebt": "546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1975000", "reportedCurrency": "USD", "retainedEarnings": "-554915000", "totalLiabilities": "724556000", "otherCurrentAssets": "72324000", "totalCurrentAssets": "239372000", "currentLongTermDebt": "None", "longTermInvestments": "1847168000", "shortTermInvestments": "17099000", "currentNetReceivables": "2792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3340777000", "currentAccountsPayable": "12561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639075000", "totalShareholderEquity": "2855593000", "capitalLeaseObligations": "20392000", "otherCurrentLiabilities": "46682000", "totalCurrentLiabilities": "59789000", "otherNonCurrentLiabilities": "8268000", "totalNonCurrentLiabilities": "664767000", "cashAndShortTermInvestments": "164256000", "commonStockSharesOutstanding": "294943000", "intangibleAssetsExcludingGoodwill": "1975000", "cashAndCashEquivalentsAtCarryingValue": "164256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "409441000", "operatingCashflow": "-440817000", "capitalExpenditures": "37994000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "605982000", "cashflowFromInvestment": "-537668000", "stockBasedCompensation": "23340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5852000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 145139000, "cost_of_revenue": 93887000, "gross_profit": 51252000, "ebit": -229947000, "ebitda": -122669000, "pretax_income": -231316000, "tax_provision": -31657000, "net_income": -199659000, "net_income_to_common": -199659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256027000, "total_current_assets": 371946000, "total_assets": 3117155000, "short_term_debt": 496000, "long_term_debt": 326513000, "total_debt": 327009000, "total_liabilities": 474500000, "total_equity": 2642655000, "shares_outstanding": 278674506, "goodwill_and_intangibles": 47556000 }, "cash_flow": { "operating_cash_flow": 21138000, "capital_expenditure": 17221000, "free_cash_flow": 38359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116560, "ticker_id": 7046, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-229947000", "ebitda": "-122669000", "netIncome": "-199659000", "grossProfit": "51252000", "depreciation": "None", "totalRevenue": "145139000", "costOfRevenue": "93887000", "interestIncome": "2188000", "incomeBeforeTax": "-231316000", "interestExpense": "1369000", "operatingIncome": "-232397000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-31657000", "reportedCurrency": "USD", "netInterestIncome": "819000", "nonInterestIncome": "None", "operatingExpenses": "283649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3845000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107278000", "sellingGeneralAndAdministrative": "57118000", "netIncomeFromContinuingOperations": "-199659000" }, "balance": { "goodwill": "45362000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "3117155000", "longTermDebt": "326513000", "shortTermDebt": "496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2194000", "reportedCurrency": "USD", "retainedEarnings": "-430126000", "totalLiabilities": "474500000", "otherCurrentAssets": "97176000", "totalCurrentAssets": "371946000", "currentLongTermDebt": "None", "longTermInvestments": "1274897000", "shortTermInvestments": "1158615000", "currentNetReceivables": "18743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2745209000", "currentAccountsPayable": "28840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346949000", "totalShareholderEquity": "2642655000", "capitalLeaseObligations": "20436000", "otherCurrentLiabilities": "69875000", "totalCurrentLiabilities": "99211000", "otherNonCurrentLiabilities": "7994000", "totalNonCurrentLiabilities": "375289000", "cashAndShortTermInvestments": "256027000", "commonStockSharesOutstanding": "278674506", "intangibleAssetsExcludingGoodwill": "2194000", "cashAndCashEquivalentsAtCarryingValue": "256027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199659000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "15245000", "operatingCashflow": "21138000", "capitalExpenditures": "17221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336926000", "cashflowFromInvestment": "-277996000", "stockBasedCompensation": "28332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145139000, "cost_of_revenue": 93887000, "gross_profit": 51252000, "research_and_development": 3845000, "selling_general_admin": 57118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -229947000, "depreciation_amortisation": 107278000, "ebitda": -122669000, "interest_expense": 1369000, "interest_income": null, "other_non_operating": null, "pretax_income": -231316000, "tax_provision": -31657000, "effective_tax_rate": null, "net_income": -199659000, "net_income_continuing_ops": -199659000, "net_income_to_common": -199659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256027000, "short_term_investments": 1158615000, "net_receivables": 18743000, "inventory": null, "other_current_assets": null, "total_current_assets": 371946000, "net_ppe": null, "goodwill": 45362000, "intangible_assets": 2194000, "goodwill_and_intangibles": 47556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2745209000, "total_assets": 3117155000, "short_term_debt": 496000, "accounts_payable": 28840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99211000, "long_term_debt": 326513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375289000, "total_liabilities": 474500000, "total_debt": 327009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -430126000, "total_equity": 2642655000, "shares_outstanding": 278674506, "operating_cash_flow": 21138000, "stock_based_compensation": 28332000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17221000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 336926000, "free_cash_flow": 38359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-229947000", "ebitda": "-122669000", "netIncome": "-199659000", "grossProfit": "51252000", "depreciation": "None", "totalRevenue": "145139000", "costOfRevenue": "93887000", "interestIncome": "2188000", "incomeBeforeTax": "-231316000", "interestExpense": "1369000", "operatingIncome": "-232397000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-31657000", "reportedCurrency": "USD", "netInterestIncome": "819000", "nonInterestIncome": "None", "operatingExpenses": "283649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3845000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107278000", "sellingGeneralAndAdministrative": "57118000", "netIncomeFromContinuingOperations": "-199659000" }, "balance": { "goodwill": "45362000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "3117155000", "longTermDebt": "326513000", "shortTermDebt": "496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2194000", "reportedCurrency": "USD", "retainedEarnings": "-430126000", "totalLiabilities": "474500000", "otherCurrentAssets": "97176000", "totalCurrentAssets": "371946000", "currentLongTermDebt": "None", "longTermInvestments": "1274897000", "shortTermInvestments": "1158615000", "currentNetReceivables": "18743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2745209000", "currentAccountsPayable": "28840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "346949000", "totalShareholderEquity": "2642655000", "capitalLeaseObligations": "20436000", "otherCurrentLiabilities": "69875000", "totalCurrentLiabilities": "99211000", "otherNonCurrentLiabilities": "7994000", "totalNonCurrentLiabilities": "375289000", "cashAndShortTermInvestments": "256027000", "commonStockSharesOutstanding": "278674506", "intangibleAssetsExcludingGoodwill": "2194000", "cashAndCashEquivalentsAtCarryingValue": "256027000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199659000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "15245000", "operatingCashflow": "21138000", "capitalExpenditures": "17221000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336926000", "cashflowFromInvestment": "-277996000", "stockBasedCompensation": "28332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 165198000, "cost_of_revenue": 6088000, "gross_profit": 159110000, "ebit": 376480000, "ebitda": 458082000, "pretax_income": 375224000, "tax_provision": 38051000, "net_income": 337173000, "net_income_to_common": 337173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324268000, "total_current_assets": 1640760000, "total_assets": 2956987000, "short_term_debt": 1352000, "long_term_debt": 326083000, "total_debt": 327435000, "total_liabilities": 480094000, "total_equity": 2476893000, "shares_outstanding": 267912443, "goodwill_and_intangibles": 52516000 }, "cash_flow": { "operating_cash_flow": 56083000, "capital_expenditure": 9088000, "free_cash_flow": 65171000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116561, "ticker_id": 7046, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "376480000", "ebitda": "458082000", "netIncome": "337173000", "grossProfit": "159110000", "depreciation": "None", "totalRevenue": "165198000", "costOfRevenue": "6088000", "interestIncome": "2573000", "incomeBeforeTax": "375224000", "interestExpense": "1256000", "operatingIncome": "369704000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "38051000", "reportedCurrency": "USD", "netInterestIncome": "-1256000", "nonInterestIncome": "None", "operatingExpenses": "-210594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2466000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81602000", "sellingGeneralAndAdministrative": "68906000", "netIncomeFromContinuingOperations": "337173000" }, "balance": { "goodwill": "30852000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "2956987000", "longTermDebt": "326083000", "shortTermDebt": "1352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21664000", "reportedCurrency": "USD", "retainedEarnings": "-230467000", "totalLiabilities": "480094000", "otherCurrentAssets": "1308124000", "totalCurrentAssets": "1640760000", "currentLongTermDebt": "None", "longTermInvestments": "112203000", "shortTermInvestments": "1234695000", "currentNetReceivables": "8368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316227000", "currentAccountsPayable": "33274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340495000", "totalShareholderEquity": "2476893000", "capitalLeaseObligations": "14412000", "otherCurrentLiabilities": "36505000", "totalCurrentLiabilities": "71131000", "otherNonCurrentLiabilities": "16978000", "totalNonCurrentLiabilities": "408963000", "cashAndShortTermInvestments": "324268000", "commonStockSharesOutstanding": "267912443", "intangibleAssetsExcludingGoodwill": "21664000", "cashAndCashEquivalentsAtCarryingValue": "324268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "337173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1259000", "operatingCashflow": "56083000", "capitalExpenditures": "9088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471886000", "cashflowFromInvestment": "-416591000", "stockBasedCompensation": "51913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165198000, "cost_of_revenue": 6088000, "gross_profit": 159110000, "research_and_development": 2466000, "selling_general_admin": 68906000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 376480000, "depreciation_amortisation": 81602000, "ebitda": 458082000, "interest_expense": 1256000, "interest_income": null, "other_non_operating": null, "pretax_income": 375224000, "tax_provision": 38051000, "effective_tax_rate": null, "net_income": 337173000, "net_income_continuing_ops": 337173000, "net_income_to_common": 337173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324268000, "short_term_investments": 1234695000, "net_receivables": 8368000, "inventory": null, "other_current_assets": null, "total_current_assets": 1640760000, "net_ppe": null, "goodwill": 30852000, "intangible_assets": 21664000, "goodwill_and_intangibles": 52516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1316227000, "total_assets": 2956987000, "short_term_debt": 1352000, "accounts_payable": 33274000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71131000, "long_term_debt": 326083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 408963000, "total_liabilities": 480094000, "total_debt": 327435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -230467000, "total_equity": 2476893000, "shares_outstanding": 267912443, "operating_cash_flow": 56083000, "stock_based_compensation": 51913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 471886000, "free_cash_flow": 65171000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "376480000", "ebitda": "458082000", "netIncome": "337173000", "grossProfit": "159110000", "depreciation": "None", "totalRevenue": "165198000", "costOfRevenue": "6088000", "interestIncome": "2573000", "incomeBeforeTax": "375224000", "interestExpense": "1256000", "operatingIncome": "369704000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "38051000", "reportedCurrency": "USD", "netInterestIncome": "-1256000", "nonInterestIncome": "None", "operatingExpenses": "-210594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2466000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81602000", "sellingGeneralAndAdministrative": "68906000", "netIncomeFromContinuingOperations": "337173000" }, "balance": { "goodwill": "30852000", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "2956987000", "longTermDebt": "326083000", "shortTermDebt": "1352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21664000", "reportedCurrency": "USD", "retainedEarnings": "-230467000", "totalLiabilities": "480094000", "otherCurrentAssets": "1308124000", "totalCurrentAssets": "1640760000", "currentLongTermDebt": "None", "longTermInvestments": "112203000", "shortTermInvestments": "1234695000", "currentNetReceivables": "8368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1316227000", "currentAccountsPayable": "33274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340495000", "totalShareholderEquity": "2476893000", "capitalLeaseObligations": "14412000", "otherCurrentLiabilities": "36505000", "totalCurrentLiabilities": "71131000", "otherNonCurrentLiabilities": "16978000", "totalNonCurrentLiabilities": "408963000", "cashAndShortTermInvestments": "324268000", "commonStockSharesOutstanding": "267912443", "intangibleAssetsExcludingGoodwill": "21664000", "cashAndCashEquivalentsAtCarryingValue": "324268000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "337173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1259000", "operatingCashflow": "56083000", "capitalExpenditures": "9088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471886000", "cashflowFromInvestment": "-416591000", "stockBasedCompensation": "51913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81602000", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 156768000, "cost_of_revenue": 146068000, "gross_profit": 10700000, "ebit": 240693000, "ebitda": 311650000, "pretax_income": 239479000, "tax_provision": 16075000, "net_income": 223404000, "net_income_to_common": 223404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357313000, "total_current_assets": 1029803000, "total_assets": 1990973000, "short_term_debt": 248000, "long_term_debt": 325654000, "total_debt": 325902000, "total_liabilities": 375052000, "total_equity": 1615921000, "shares_outstanding": 233358831, "goodwill_and_intangibles": 242000 }, "cash_flow": { "operating_cash_flow": 64055000, "capital_expenditure": 1798000, "free_cash_flow": 65853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116562, "ticker_id": 7046, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240693000", "ebitda": "311650000", "netIncome": "223404000", "grossProfit": "10700000", "depreciation": "None", "totalRevenue": "156768000", "costOfRevenue": "146068000", "interestIncome": "None", "incomeBeforeTax": "239479000", "interestExpense": "1214000", "operatingIncome": "-28553000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16075000", "reportedCurrency": "USD", "netInterestIncome": "-1214000", "nonInterestIncome": "None", "operatingExpenses": "39253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1239000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70957000", "sellingGeneralAndAdministrative": "39253000", "netIncomeFromContinuingOperations": "223404000" }, "balance": { "goodwill": "None", "inventory": "14168000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "1990973000", "longTermDebt": "325654000", "shortTermDebt": "248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "242000", "reportedCurrency": "USD", "retainedEarnings": "-567640000", "totalLiabilities": "375052000", "otherCurrentAssets": "656231000", "totalCurrentAssets": "1029803000", "currentLongTermDebt": "None", "longTermInvestments": "106292000", "shortTermInvestments": "639660000", "currentNetReceivables": "2091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961170000", "currentAccountsPayable": "11343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "326132000", "totalShareholderEquity": "1615921000", "capitalLeaseObligations": "478000", "otherCurrentLiabilities": "22167000", "totalCurrentLiabilities": "33758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341294000", "cashAndShortTermInvestments": "357313000", "commonStockSharesOutstanding": "233358831", "intangibleAssetsExcludingGoodwill": "242000", "cashAndCashEquivalentsAtCarryingValue": "357313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64055000", "capitalExpenditures": "1798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342299000", "cashflowFromInvestment": "4968000", "stockBasedCompensation": "18737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156768000, "cost_of_revenue": 146068000, "gross_profit": 10700000, "research_and_development": 1239000, "selling_general_admin": 39253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240693000, "depreciation_amortisation": 70957000, "ebitda": 311650000, "interest_expense": 1214000, "interest_income": null, "other_non_operating": null, "pretax_income": 239479000, "tax_provision": 16075000, "effective_tax_rate": null, "net_income": 223404000, "net_income_continuing_ops": 223404000, "net_income_to_common": 223404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357313000, "short_term_investments": 639660000, "net_receivables": 2091000, "inventory": 14168000, "other_current_assets": null, "total_current_assets": 1029803000, "net_ppe": null, "goodwill": null, "intangible_assets": 242000, "goodwill_and_intangibles": 242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 961170000, "total_assets": 1990973000, "short_term_debt": 248000, "accounts_payable": 11343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33758000, "long_term_debt": 325654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341294000, "total_liabilities": 375052000, "total_debt": 325902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567640000, "total_equity": 1615921000, "shares_outstanding": 233358831, "operating_cash_flow": 64055000, "stock_based_compensation": 18737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 342299000, "free_cash_flow": 65853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240693000", "ebitda": "311650000", "netIncome": "223404000", "grossProfit": "10700000", "depreciation": "None", "totalRevenue": "156768000", "costOfRevenue": "146068000", "interestIncome": "None", "incomeBeforeTax": "239479000", "interestExpense": "1214000", "operatingIncome": "-28553000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16075000", "reportedCurrency": "USD", "netInterestIncome": "-1214000", "nonInterestIncome": "None", "operatingExpenses": "39253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1239000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70957000", "sellingGeneralAndAdministrative": "39253000", "netIncomeFromContinuingOperations": "223404000" }, "balance": { "goodwill": "None", "inventory": "14168000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "1990973000", "longTermDebt": "325654000", "shortTermDebt": "248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "242000", "reportedCurrency": "USD", "retainedEarnings": "-567640000", "totalLiabilities": "375052000", "otherCurrentAssets": "656231000", "totalCurrentAssets": "1029803000", "currentLongTermDebt": "None", "longTermInvestments": "106292000", "shortTermInvestments": "639660000", "currentNetReceivables": "2091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961170000", "currentAccountsPayable": "11343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "326132000", "totalShareholderEquity": "1615921000", "capitalLeaseObligations": "478000", "otherCurrentLiabilities": "22167000", "totalCurrentLiabilities": "33758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341294000", "cashAndShortTermInvestments": "357313000", "commonStockSharesOutstanding": "233358831", "intangibleAssetsExcludingGoodwill": "242000", "cashAndCashEquivalentsAtCarryingValue": "357313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64055000", "capitalExpenditures": "1798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "342299000", "cashflowFromInvestment": "4968000", "stockBasedCompensation": "18737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70957000", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 97849000, "cost_of_revenue": 113176000, "gross_profit": -15327000, "ebit": 2219000, "ebitda": 55767000, "pretax_income": -317000, "tax_provision": 73000, "net_income": -390000, "net_income_to_common": -390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101210000, "total_current_assets": 432646000, "total_assets": 1383780000, "short_term_debt": 150000, "long_term_debt": 325266000, "total_debt": 325416000, "total_liabilities": 363827000, "total_equity": 1019953000, "shares_outstanding": 189506521, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -81619000, "capital_expenditure": 2497000, "free_cash_flow": -79122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116564, "ticker_id": 7046, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2219000", "ebitda": "55767000", "netIncome": "-390000", "grossProfit": "-15327000", "depreciation": "None", "totalRevenue": "97849000", "costOfRevenue": "113176000", "interestIncome": "426000", "incomeBeforeTax": "-317000", "interestExpense": "2536000", "operatingIncome": "-80160000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-2536000", "nonInterestIncome": "None", "operatingExpenses": "64833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "713000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53548000", "sellingGeneralAndAdministrative": "19428000", "netIncomeFromContinuingOperations": "64137000" }, "balance": { "goodwill": "None", "inventory": "7104000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1383780000", "longTermDebt": "325266000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-802572000", "totalLiabilities": "363827000", "otherCurrentAssets": "330243000", "totalCurrentAssets": "432646000", "currentLongTermDebt": "None", "longTermInvestments": "103038000", "shortTermInvestments": "286801000", "currentNetReceivables": "1193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951134000", "currentAccountsPayable": "15219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "325804000", "totalShareholderEquity": "1019953000", "capitalLeaseObligations": "538000", "otherCurrentLiabilities": "22804000", "totalCurrentLiabilities": "38173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325654000", "cashAndShortTermInvestments": "101210000", "commonStockSharesOutstanding": "189506521", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-81619000", "capitalExpenditures": "2497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21290000", "cashflowFromInvestment": "33578000", "stockBasedCompensation": "5511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97849000, "cost_of_revenue": 113176000, "gross_profit": -15327000, "research_and_development": 713000, "selling_general_admin": 19428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2219000, "depreciation_amortisation": 53548000, "ebitda": 55767000, "interest_expense": 2536000, "interest_income": null, "other_non_operating": null, "pretax_income": -317000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": -390000, "net_income_continuing_ops": 64137000, "net_income_to_common": -390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101210000, "short_term_investments": 286801000, "net_receivables": 1193000, "inventory": 7104000, "other_current_assets": null, "total_current_assets": 432646000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 951134000, "total_assets": 1383780000, "short_term_debt": 150000, "accounts_payable": 15219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38173000, "long_term_debt": 325266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325654000, "total_liabilities": 363827000, "total_debt": 325416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -802572000, "total_equity": 1019953000, "shares_outstanding": 189506521, "operating_cash_flow": -81619000, "stock_based_compensation": 5511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33578000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21290000, "free_cash_flow": -79122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2219000", "ebitda": "55767000", "netIncome": "-390000", "grossProfit": "-15327000", "depreciation": "None", "totalRevenue": "97849000", "costOfRevenue": "113176000", "interestIncome": "426000", "incomeBeforeTax": "-317000", "interestExpense": "2536000", "operatingIncome": "-80160000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-2536000", "nonInterestIncome": "None", "operatingExpenses": "64833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "713000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53548000", "sellingGeneralAndAdministrative": "19428000", "netIncomeFromContinuingOperations": "64137000" }, "balance": { "goodwill": "None", "inventory": "7104000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "1383780000", "longTermDebt": "325266000", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-802572000", "totalLiabilities": "363827000", "otherCurrentAssets": "330243000", "totalCurrentAssets": "432646000", "currentLongTermDebt": "None", "longTermInvestments": "103038000", "shortTermInvestments": "286801000", "currentNetReceivables": "1193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951134000", "currentAccountsPayable": "15219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "325804000", "totalShareholderEquity": "1019953000", "capitalLeaseObligations": "538000", "otherCurrentLiabilities": "22804000", "totalCurrentLiabilities": "38173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325654000", "cashAndShortTermInvestments": "101210000", "commonStockSharesOutstanding": "189506521", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-81619000", "capitalExpenditures": "2497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21290000", "cashflowFromInvestment": "33578000", "stockBasedCompensation": "5511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53548000", "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": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "income_statement": { "revenue": 81759000, "cost_of_revenue": 92497000, "gross_profit": -10738000, "ebit": -5919000, "ebitda": 31356000, "pretax_income": -8759000, "tax_provision": 203000, "net_income": -8962000, "net_income_to_common": -8962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113675000, "total_current_assets": 422437000, "total_assets": 1373237000, "short_term_debt": 174000, "long_term_debt": 734231000, "total_debt": 734405000, "total_liabilities": 762991000, "total_equity": 610246000, "shares_outstanding": 168474882, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -51410000, "capital_expenditure": 6046000, "free_cash_flow": -45364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116565, "ticker_id": 7046, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:08.928176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5919000", "ebitda": "31356000", "netIncome": "-8962000", "grossProfit": "-10738000", "depreciation": "None", "totalRevenue": "81759000", "costOfRevenue": "92497000", "interestIncome": "118000", "incomeBeforeTax": "-8759000", "interestExpense": "2840000", "operatingIncome": "-6067000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "203000", "reportedCurrency": "USD", "netInterestIncome": "-2840000", "nonInterestIncome": "None", "operatingExpenses": "-4671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "651000", "otherNonOperatingIncome": "148000", "costofGoodsAndServicesSold": "92497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37275000", "sellingGeneralAndAdministrative": "19840000", "netIncomeFromContinuingOperations": "-19133000" }, "balance": { "goodwill": "None", "inventory": "21794000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1373237000", "longTermDebt": "734231000", "shortTermDebt": "174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-866709000", "totalLiabilities": "762991000", "otherCurrentAssets": "308003000", "totalCurrentAssets": "422437000", "currentLongTermDebt": "None", "longTermInvestments": "107269000", "shortTermInvestments": "234412000", "currentNetReceivables": "759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950800000", "currentAccountsPayable": "7150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783865000", "shortLongTermDebtTotal": "734828000", "totalShareholderEquity": "610246000", "capitalLeaseObligations": "597000", "otherCurrentLiabilities": "21013000", "totalCurrentLiabilities": "28337000", "otherNonCurrentLiabilities": "423000", "totalNonCurrentLiabilities": "734654000", "cashAndShortTermInvestments": "113675000", "commonStockSharesOutstanding": "168474882", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51410000", "capitalExpenditures": "6046000", "changeInReceivables": "3799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79057000", "cashflowFromInvestment": "-24568000", "stockBasedCompensation": "4451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81759000, "cost_of_revenue": 92497000, "gross_profit": -10738000, "research_and_development": 651000, "selling_general_admin": 19840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5919000, "depreciation_amortisation": 37275000, "ebitda": 31356000, "interest_expense": 2840000, "interest_income": null, "other_non_operating": null, "pretax_income": -8759000, "tax_provision": 203000, "effective_tax_rate": null, "net_income": -8962000, "net_income_continuing_ops": -19133000, "net_income_to_common": -8962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113675000, "short_term_investments": 234412000, "net_receivables": 759000, "inventory": 21794000, "other_current_assets": null, "total_current_assets": 422437000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 950800000, "total_assets": 1373237000, "short_term_debt": 174000, "accounts_payable": 7150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28337000, "long_term_debt": 734231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 734654000, "total_liabilities": 762991000, "total_debt": 734405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -866709000, "total_equity": 610246000, "shares_outstanding": 168474882, "operating_cash_flow": -51410000, "stock_based_compensation": 4451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79057000, "free_cash_flow": -45364000, "net_change_in_cash": 3079000 }, "raw_data": { "income": { "ebit": "-5919000", "ebitda": "31356000", "netIncome": "-8962000", "grossProfit": "-10738000", "depreciation": "None", "totalRevenue": "81759000", "costOfRevenue": "92497000", "interestIncome": "118000", "incomeBeforeTax": "-8759000", "interestExpense": "2840000", "operatingIncome": "-6067000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "203000", "reportedCurrency": "USD", "netInterestIncome": "-2840000", "nonInterestIncome": "None", "operatingExpenses": "-4671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "651000", "otherNonOperatingIncome": "148000", "costofGoodsAndServicesSold": "92497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37275000", "sellingGeneralAndAdministrative": "19840000", "netIncomeFromContinuingOperations": "-19133000" }, "balance": { "goodwill": "None", "inventory": "21794000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1373237000", "longTermDebt": "734231000", "shortTermDebt": "174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-866709000", "totalLiabilities": "762991000", "otherCurrentAssets": "308003000", "totalCurrentAssets": "422437000", "currentLongTermDebt": "None", "longTermInvestments": "107269000", "shortTermInvestments": "234412000", "currentNetReceivables": "759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950800000", "currentAccountsPayable": "7150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783865000", "shortLongTermDebtTotal": "734828000", "totalShareholderEquity": "610246000", "capitalLeaseObligations": "597000", "otherCurrentLiabilities": "21013000", "totalCurrentLiabilities": "28337000", "otherNonCurrentLiabilities": "423000", "totalNonCurrentLiabilities": "734654000", "cashAndShortTermInvestments": "113675000", "commonStockSharesOutstanding": "168474882", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "113675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51410000", "capitalExpenditures": "6046000", "changeInReceivables": "3799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79057000", "cashflowFromInvestment": "-24568000", "stockBasedCompensation": "4451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37275000", "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" ] } } }