{ "ticker": { "uuid": "e2bb4a2c-deb8-401a-bf47-89a1a173322b", "symbol": "BALY", "name": "Bally's Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/e2bb4a2c-deb8-401a-bf47-89a1a173322b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e2bb4a2c-deb8-401a-bf47-89a1a173322b/" }, "ticker_metadata": { "id": 354, "uuid": "e2bb4a2c-deb8-401a-bf47-89a1a173322b", "symbol": "BALY", "name": "Bally's Corp", "asset_type": "equity", "market_cap": 684794000, "stock_exchange_id": 3, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Bally's Corporation owns and operates racing and gaming facilities in the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e2bb4a2c-deb8-401a-bf47-89a1a173322b", "symbol": "BALY", "name": "Bally's Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/e2bb4a2c-deb8-401a-bf47-89a1a173322b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e2bb4a2c-deb8-401a-bf47-89a1a173322b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.3, "quality": 0.08, "momentum": 0.79, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 13.51, "market_cap": 813950480, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0774, "shareholder_yield": 0, "roe": -1.0697, "piotroski_f_score": 4, "momentum_12_1": 0.3169, "volatility_252d": 0.6906 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:09.329892+00:00", "batch_id": "" }, "size": { "price_close": 13.51, "market_cap": 813950480, "market_cap_usd": 813950480, "enterprise_value": 4644549480, "shares_outstanding": 60248000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0286, "ptbv_ratio": null, "ps_ratio": 0.2883, "pcf_ratio": null, "pfcf_ratio": -37.4058, "ev_ebitda": 12.9274, "ev_ebit": 286.7183, "ev_sales": 1.6451, "ev_fcf": -213.4444, "earnings_yield": null, "fcf_yield": -0.0047, "price_to_sales": 0.2883, "price_to_book": 1.0286, "price_to_cashflow": null, "ebitda_to_ev": 0.0774, "sales_yield": 0.6079 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4473, "operating_margin": 0.0057, "net_margin": -0.2998, "ebitda_margin": 0.1273, "fcf_margin": -0.0077, "roe": -1.0697, "roa": -0.0774, "roic": 0.0026, "roc_greenblatt": null, "asset_turnover": 0.2583, "cash_conversion": 0.0257, "accruals_ratio": -0.0593, "sbc_to_revenue": 0.005, "piotroski_f_score": 4, "altman_z_score": 0.2287, "earnings_stability_5y": 0.7177, "revenue_stability_5y": 0.5638, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1155, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.8518, "net_debt_to_ebitda": 10.6619, "debt_to_assets": 0.4016, "interest_coverage": 0.0328, "current_ratio": 1.1126, "quick_ratio": 1.0528, "net_debt": 3830599000, "local_beta": 0.0009, "volatility_252d": 0.6906, "volatility_60d": 1.6625, "max_drawdown_12m": -0.495, "risk_adjusted_momentum": 0.4589 }, "growth": { "revenue_growth_1y": 0.166, "revenue_growth_3y_cagr": 0.0561, "revenue_growth_5y_cagr": 0.4811, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0648, "book_value_growth_1y": 24.7076, "revenue_growth": 0.166, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0522, "price_return_3m": -0.0189, "price_return_6m": -0.2141, "price_return_9m": 0.4621, "price_return_12m": 0.3856, "price_return_12m_ex1m": 0.3169, "momentum_6m": -0.2141, "momentum_12m": 0.3856, "momentum_12_1": 0.3169, "distance_from_52w_high": -0.293, "distance_from_52w_low": 0.4637, "relative_strength": 0.2857 }, "raw_ttm": { "revenue_ttm": 2823217000, "gross_profit_ttm": 1262698000, "ebit_ttm": 16199000, "ebitda_ttm": 359279000, "net_income_ttm": -846504000, "eps_diluted_ttm": -14.0503, "operating_cash_flow_ttm": -198036000, "capital_expenditure_ttm": 176276000, "fcf_ttm": -21760000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 493593000, "cash_and_equivalents": 559304000, "total_current_assets": 1139941000, "total_current_liabilities": 1024611000, "net_ppe": null, "total_assets": 10930062000, "total_debt": 4389903000, "total_equity": 791341000, "net_working_capital": -301983000, "book_value_per_share": 13.1347, "retained_earnings": -811988000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5505878000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 56, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 75, "rank_roe": 95, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 51, "rank_fcf_margin": 87, "rank_piotroski": 74, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 29 }, "composites": { "value_composite": 70, "quality_composite": 92, "momentum_composite": 21, "growth_composite": 24, "yield_composite": 83, "svqf_composite": 26, "vc1_composite": 19, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.1549, "os_score": 0.24, "value_percentile": 0.3, "quality_percentile": 0.08, "momentum_percentile": 0.79, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3605, "ticker_id": 354, "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": "2026-06-07T06:52:09.329892+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.51, "market_cap": 813950480, "market_cap_usd": 813950480, "enterprise_value": 4644549480, "shares_outstanding": 60248000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.0285711, "ptbv_ratio": null, "ps_ratio": 0.28830603, "pcf_ratio": null, "pfcf_ratio": -37.4058125, "ev_ebitda": 12.92741708, "ev_ebit": 286.71828384, "ev_sales": 1.64512663, "ev_fcf": -213.44436949, "earnings_yield": null, "fcf_yield": -0.00468506, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44725503, "operating_margin": 0.00573778, "net_margin": -0.29983668, "ebitda_margin": 0.12725873, "fcf_margin": -0.00770752, "roe": -1.06970825, "roa": -0.07744732, "roic": 0.0026286, "roc_greenblatt": null, "asset_turnover": 0.25829835, "cash_conversion": 0.02570573, "accruals_ratio": -0.05932885, "sbc_to_revenue": 0.00504566, "debt_to_equity": 10.85180219, "net_debt_to_ebitda": 10.66190621, "debt_to_assets": 0.40163569, "interest_coverage": 0.03281854, "current_ratio": 1.11255979, "quick_ratio": 1.05276441, "net_debt": 3830599000, "revenue_growth_1y": 0.16604617, "revenue_growth_3y_cagr": 0.05605377, "revenue_growth_5y_cagr": 0.48106719, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.06479469, "book_value_growth_1y": 24.70761138, "piotroski_f_score": 4, "altman_z_score": 0.22871598, "earnings_stability_5y": 0.717708, "revenue_stability_5y": 0.563814, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05218069, "price_return_3m": -0.01888163, "price_return_6m": -0.21407795, "price_return_9m": 0.46212121, "price_return_12m": 0.38564103, "price_return_12m_ex1m": 0.31692308, "distance_from_52w_high": -0.29304029, "distance_from_52w_low": 0.46370531, "relative_strength": 0.28567745, "local_beta": 0.0009, "volatility_252d": 0.690561, "volatility_60d": 1.662489, "max_drawdown_12m": -0.49502878, "revenue_ttm": 2823217000, "gross_profit_ttm": 1262698000, "ebit_ttm": 16199000, "ebitda_ttm": 359279000, "net_income_ttm": -846504000, "eps_diluted_ttm": -14.05032532, "operating_cash_flow_ttm": -198036000, "capital_expenditure_ttm": 176276000, "fcf_ttm": -21760000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 493593000, "cash_and_equivalents": 559304000, "total_current_assets": 1139941000, "total_current_liabilities": 1024611000, "net_ppe": null, "total_assets": 10930062000, "total_debt": 4389903000, "total_equity": 791341000, "net_working_capital": -301983000, "book_value_per_share": 13.13472646, "retained_earnings": -811988000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5505878000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 56, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 75, "rank_roe": 95, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 51, "rank_fcf_margin": 87, "rank_piotroski": 74, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 29, "value_composite": 70, "quality_composite": 92, "momentum_composite": 21, "growth_composite": 24, "yield_composite": 83, "svqf_composite": 26, "vc1_composite": 19, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.51, "os": 0.24, "value": 0.3, "quality": 0.08, "momentum": 0.79, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.0697, "momentum_12_1": 0.3169, "complete_fields": { "id": 3605, "ticker_id": 354, "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": "2026-06-07T06:52:09.329892+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.51, "market_cap": 813950480, "market_cap_usd": 813950480, "enterprise_value": 4644549480, "shares_outstanding": 60248000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.0285711, "ptbv_ratio": null, "ps_ratio": 0.28830603, "pcf_ratio": null, "pfcf_ratio": -37.4058125, "ev_ebitda": 12.92741708, "ev_ebit": 286.71828384, "ev_sales": 1.64512663, "ev_fcf": -213.44436949, "earnings_yield": null, "fcf_yield": -0.00468506, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44725503, "operating_margin": 0.00573778, "net_margin": -0.29983668, "ebitda_margin": 0.12725873, "fcf_margin": -0.00770752, "roe": -1.06970825, "roa": -0.07744732, "roic": 0.0026286, "roc_greenblatt": null, "asset_turnover": 0.25829835, "cash_conversion": 0.02570573, "accruals_ratio": -0.05932885, "sbc_to_revenue": 0.00504566, "debt_to_equity": 10.85180219, "net_debt_to_ebitda": 10.66190621, "debt_to_assets": 0.40163569, "interest_coverage": 0.03281854, "current_ratio": 1.11255979, "quick_ratio": 1.05276441, "net_debt": 3830599000, "revenue_growth_1y": 0.16604617, "revenue_growth_3y_cagr": 0.05605377, "revenue_growth_5y_cagr": 0.48106719, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.06479469, "book_value_growth_1y": 24.70761138, "piotroski_f_score": 4, "altman_z_score": 0.22871598, "earnings_stability_5y": 0.717708, "revenue_stability_5y": 0.563814, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05218069, "price_return_3m": -0.01888163, "price_return_6m": -0.21407795, "price_return_9m": 0.46212121, "price_return_12m": 0.38564103, "price_return_12m_ex1m": 0.31692308, "distance_from_52w_high": -0.29304029, "distance_from_52w_low": 0.46370531, "relative_strength": 0.28567745, "local_beta": 0.0009, "volatility_252d": 0.690561, "volatility_60d": 1.662489, "max_drawdown_12m": -0.49502878, "revenue_ttm": 2823217000, "gross_profit_ttm": 1262698000, "ebit_ttm": 16199000, "ebitda_ttm": 359279000, "net_income_ttm": -846504000, "eps_diluted_ttm": -14.05032532, "operating_cash_flow_ttm": -198036000, "capital_expenditure_ttm": 176276000, "fcf_ttm": -21760000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 493593000, "cash_and_equivalents": 559304000, "total_current_assets": 1139941000, "total_current_liabilities": 1024611000, "net_ppe": null, "total_assets": 10930062000, "total_debt": 4389903000, "total_equity": 791341000, "net_working_capital": -301983000, "book_value_per_share": 13.13472646, "retained_earnings": -811988000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5505878000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 56, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 87, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 75, "rank_roe": 95, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 51, "rank_fcf_margin": 87, "rank_piotroski": 74, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 28, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 29, "value_composite": 70, "quality_composite": 92, "momentum_composite": 21, "growth_composite": 24, "yield_composite": 83, "svqf_composite": 26, "vc1_composite": 19, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 2656687000, "cost_of_revenue": 1515317000, "gross_profit": 1141370000, "ebit": 28770000, "ebitda": 344231000, "pretax_income": -668335000, "tax_provision": 48228000, "net_income": -701098000, "net_income_to_common": -701098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 798423000, "total_current_assets": 1346794000, "total_assets": 11230376000, "short_term_debt": 141991000, "long_term_debt": 4463313000, "total_debt": 4605304000, "total_liabilities": 8685546000, "total_equity": 994658000, "shares_outstanding": 60686000, "goodwill_and_intangibles": 6433876000 }, "cash_flow": { "operating_cash_flow": -91200000, "capital_expenditure": 184293000, "free_cash_flow": 93093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222417, "ticker_id": 354, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28770000", "ebitda": "344231000", "netIncome": "-701098000", "grossProfit": "1141370000", "depreciation": "None", "totalRevenue": "2656687000", "costOfRevenue": "1515317000", "interestIncome": "None", "incomeBeforeTax": "-668335000", "interestExpense": "400802000", "operatingIncome": "28770000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48228000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1112600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1515317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315461000", "sellingGeneralAndAdministrative": "496871927", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3432893000", "inventory": "55842000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "11230376000", "longTermDebt": "4463313000", "shortTermDebt": "141991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3000983000", "reportedCurrency": "USD", "retainedEarnings": "-650074000", "totalLiabilities": "8685546000", "otherCurrentAssets": "308984000", "totalCurrentAssets": "1346794000", "currentLongTermDebt": "37344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9883582000", "currentAccountsPayable": "196890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6434494000", "totalShareholderEquity": "994658000", "capitalLeaseObligations": "1933837000", "otherCurrentLiabilities": "1348173000", "totalCurrentLiabilities": "1687054000", "otherNonCurrentLiabilities": "152476000", "totalNonCurrentLiabilities": "6998492000", "cashAndShortTermInvestments": "798423000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "3000983000", "cashAndCashEquivalentsAtCarryingValue": "798423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-701098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-91200000", "capitalExpenditures": "184293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1043203000", "cashflowFromInvestment": "1824592000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2656687000, "cost_of_revenue": 1515317000, "gross_profit": 1141370000, "research_and_development": null, "selling_general_admin": 496871927, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28770000, "depreciation_amortisation": 315461000, "ebitda": 344231000, "interest_expense": 400802000, "interest_income": null, "other_non_operating": null, "pretax_income": -668335000, "tax_provision": 48228000, "effective_tax_rate": null, "net_income": -701098000, "net_income_continuing_ops": null, "net_income_to_common": -701098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 798423000, "short_term_investments": null, "net_receivables": 239387000, "inventory": 55842000, "other_current_assets": null, "total_current_assets": 1346794000, "net_ppe": null, "goodwill": 3432893000, "intangible_assets": 3000983000, "goodwill_and_intangibles": 6433876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9883582000, "total_assets": 11230376000, "short_term_debt": 141991000, "accounts_payable": 196890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1687054000, "long_term_debt": 4463313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6998492000, "total_liabilities": 8685546000, "total_debt": 4605304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -650074000, "total_equity": 994658000, "shares_outstanding": 60686000, "operating_cash_flow": -91200000, "stock_based_compensation": 14752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1824592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1043203000, "free_cash_flow": 93093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28770000", "ebitda": "344231000", "netIncome": "-701098000", "grossProfit": "1141370000", "depreciation": "None", "totalRevenue": "2656687000", "costOfRevenue": "1515317000", "interestIncome": "None", "incomeBeforeTax": "-668335000", "interestExpense": "400802000", "operatingIncome": "28770000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "48228000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1112600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1515317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315461000", "sellingGeneralAndAdministrative": "496871927", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3432893000", "inventory": "55842000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "11230376000", "longTermDebt": "4463313000", "shortTermDebt": "141991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3000983000", "reportedCurrency": "USD", "retainedEarnings": "-650074000", "totalLiabilities": "8685546000", "otherCurrentAssets": "308984000", "totalCurrentAssets": "1346794000", "currentLongTermDebt": "37344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9883582000", "currentAccountsPayable": "196890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6434494000", "totalShareholderEquity": "994658000", "capitalLeaseObligations": "1933837000", "otherCurrentLiabilities": "1348173000", "totalCurrentLiabilities": "1687054000", "otherNonCurrentLiabilities": "152476000", "totalNonCurrentLiabilities": "6998492000", "cashAndShortTermInvestments": "798423000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "3000983000", "cashAndCashEquivalentsAtCarryingValue": "798423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-701098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-91200000", "capitalExpenditures": "184293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1043203000", "cashflowFromInvestment": "1824592000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315461000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 2450478000, "cost_of_revenue": 1123151000, "gross_profit": 1327327000, "ebit": 41872000, "ebitda": 341299000, "pretax_income": -552502000, "tax_provision": 15252000, "net_income": -567754000, "net_income_to_common": -567754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171233000, "total_current_assets": 447873000, "total_assets": 5860137000, "short_term_debt": 85277000, "long_term_debt": 3299323000, "total_debt": 3384600000, "total_liabilities": 5829235000, "total_equity": 30902000, "shares_outstanding": 48468887, "goodwill_and_intangibles": 3107287000 }, "cash_flow": { "operating_cash_flow": 113999000, "capital_expenditure": 199827000, "free_cash_flow": 313826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222422, "ticker_id": 354, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41872000", "ebitda": "341299000", "netIncome": "-567754000", "grossProfit": "1327327000", "depreciation": "None", "totalRevenue": "2450478000", "costOfRevenue": "1123151000", "interestIncome": "20718000", "incomeBeforeTax": "-552502000", "interestExpense": "310347000", "operatingIncome": "-258327999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15252000", "reportedCurrency": "USD", "netInterestIncome": "-289629000", "nonInterestIncome": "None", "operatingExpenses": "1585654999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1123151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299427000", "sellingGeneralAndAdministrative": "973828000", "netIncomeFromContinuingOperations": "-567754000" }, "balance": { "goodwill": "1799944000", "inventory": "19317000", "commonStock": "408000", "currentDebt": "None", "investments": "None", "totalAssets": "5860137000", "longTermDebt": "3299323000", "shortTermDebt": "85277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1307343000", "reportedCurrency": "USD", "retainedEarnings": "-1123649000", "totalLiabilities": "5829235000", "otherCurrentAssets": "139162000", "totalCurrentAssets": "447873000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412264000", "currentAccountsPayable": "85771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4939079000", "totalShareholderEquity": "30902000", "capitalLeaseObligations": "1620306000", "otherCurrentLiabilities": "481292000", "totalCurrentLiabilities": "677808000", "otherNonCurrentLiabilities": "179411000", "totalNonCurrentLiabilities": "5151427000", "cashAndShortTermInvestments": "171233000", "commonStockSharesOutstanding": "48468887", "intangibleAssetsExcludingGoodwill": "1307343000", "cashAndCashEquivalentsAtCarryingValue": "171233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-567754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113999000", "capitalExpenditures": "199827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287840000", "cashflowFromInvestment": "97835000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2450478000, "cost_of_revenue": 1123151000, "gross_profit": 1327327000, "research_and_development": null, "selling_general_admin": 973828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41872000, "depreciation_amortisation": 299427000, "ebitda": 341299000, "interest_expense": 310347000, "interest_income": null, "other_non_operating": null, "pretax_income": -552502000, "tax_provision": 15252000, "effective_tax_rate": null, "net_income": -567754000, "net_income_continuing_ops": -567754000, "net_income_to_common": -567754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171233000, "short_term_investments": null, "net_receivables": 118161000, "inventory": 19317000, "other_current_assets": null, "total_current_assets": 447873000, "net_ppe": null, "goodwill": 1799944000, "intangible_assets": 1307343000, "goodwill_and_intangibles": 3107287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5412264000, "total_assets": 5860137000, "short_term_debt": 85277000, "accounts_payable": 85771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677808000, "long_term_debt": 3299323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5151427000, "total_liabilities": 5829235000, "total_debt": 3384600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123649000, "total_equity": 30902000, "shares_outstanding": 48468887, "operating_cash_flow": 113999000, "stock_based_compensation": 14752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287840000, "free_cash_flow": 313826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41872000", "ebitda": "341299000", "netIncome": "-567754000", "grossProfit": "1327327000", "depreciation": "None", "totalRevenue": "2450478000", "costOfRevenue": "1123151000", "interestIncome": "20718000", "incomeBeforeTax": "-552502000", "interestExpense": "310347000", "operatingIncome": "-258327999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15252000", "reportedCurrency": "USD", "netInterestIncome": "-289629000", "nonInterestIncome": "None", "operatingExpenses": "1585654999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1123151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "299427000", "sellingGeneralAndAdministrative": "973828000", "netIncomeFromContinuingOperations": "-567754000" }, "balance": { "goodwill": "1799944000", "inventory": "19317000", "commonStock": "408000", "currentDebt": "None", "investments": "None", "totalAssets": "5860137000", "longTermDebt": "3299323000", "shortTermDebt": "85277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1307343000", "reportedCurrency": "USD", "retainedEarnings": "-1123649000", "totalLiabilities": "5829235000", "otherCurrentAssets": "139162000", "totalCurrentAssets": "447873000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412264000", "currentAccountsPayable": "85771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4939079000", "totalShareholderEquity": "30902000", "capitalLeaseObligations": "1620306000", "otherCurrentLiabilities": "481292000", "totalCurrentLiabilities": "677808000", "otherNonCurrentLiabilities": "179411000", "totalNonCurrentLiabilities": "5151427000", "cashAndShortTermInvestments": "171233000", "commonStockSharesOutstanding": "48468887", "intangibleAssetsExcludingGoodwill": "1307343000", "cashAndCashEquivalentsAtCarryingValue": "171233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-567754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113999000", "capitalExpenditures": "199827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287840000", "cashflowFromInvestment": "97835000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "379544000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 2449073000, "cost_of_revenue": 1105176000, "gross_profit": 1343897000, "ebit": -40181000, "ebitda": 310227000, "pretax_income": -185738000, "tax_provision": 1762000, "net_income": -187500000, "net_income_to_common": -187500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163194000, "total_current_assets": 572345000, "total_assets": 6861103000, "short_term_debt": 74292000, "long_term_debt": 3643185000, "total_debt": 3717477000, "total_liabilities": 6225249000, "total_equity": 635426000, "shares_outstanding": 53350817, "goodwill_and_intangibles": 3807231000 }, "cash_flow": { "operating_cash_flow": 188614000, "capital_expenditure": 311483000, "free_cash_flow": 500097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222427, "ticker_id": 354, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40181000", "ebitda": "310227000", "netIncome": "-187500000", "grossProfit": "1343897000", "depreciation": "None", "totalRevenue": "2449073000", "costOfRevenue": "1105176000", "interestIncome": "6099000", "incomeBeforeTax": "-185738000", "interestExpense": "277561000", "operatingIncome": "104009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1762000", "reportedCurrency": "USD", "netInterestIncome": "-264055000", "nonInterestIncome": "None", "operatingExpenses": "1239888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1105176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350408000", "sellingGeneralAndAdministrative": "1014670000", "netIncomeFromContinuingOperations": "-396646000" }, "balance": { "goodwill": "1935803000", "inventory": "14629000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "6861103000", "longTermDebt": "3643185000", "shortTermDebt": "74292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1871428000", "reportedCurrency": "USD", "retainedEarnings": "-555895000", "totalLiabilities": "6225249000", "otherCurrentAssets": "229344000", "totalCurrentAssets": "572345000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "5356000", "currentNetReceivables": "165178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6288758000", "currentAccountsPayable": "69161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5065884000", "totalShareholderEquity": "635426000", "capitalLeaseObligations": "1403249000", "otherCurrentLiabilities": "653026000", "totalCurrentLiabilities": "874780000", "otherNonCurrentLiabilities": "233287000", "totalNonCurrentLiabilities": "5350469000", "cashAndShortTermInvestments": "163194000", "commonStockSharesOutstanding": "53350817", "intangibleAssetsExcludingGoodwill": "1871428000", "cashAndCashEquivalentsAtCarryingValue": "163194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188614000", "capitalExpenditures": "311483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65754999", "cashflowFromInvestment": "-207791000", "stockBasedCompensation": "24074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2449073000, "cost_of_revenue": 1105176000, "gross_profit": 1343897000, "research_and_development": null, "selling_general_admin": 1014670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40181000, "depreciation_amortisation": 350408000, "ebitda": 310227000, "interest_expense": 277561000, "interest_income": null, "other_non_operating": null, "pretax_income": -185738000, "tax_provision": 1762000, "effective_tax_rate": null, "net_income": -187500000, "net_income_continuing_ops": -396646000, "net_income_to_common": -187500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163194000, "short_term_investments": 5356000, "net_receivables": 165178000, "inventory": 14629000, "other_current_assets": null, "total_current_assets": 572345000, "net_ppe": null, "goodwill": 1935803000, "intangible_assets": 1871428000, "goodwill_and_intangibles": 3807231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6288758000, "total_assets": 6861103000, "short_term_debt": 74292000, "accounts_payable": 69161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 874780000, "long_term_debt": 3643185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5350469000, "total_liabilities": 6225249000, "total_debt": 3717477000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555895000, "total_equity": 635426000, "shares_outstanding": 53350817, "operating_cash_flow": 188614000, "stock_based_compensation": 24074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65754999, "free_cash_flow": 500097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40181000", "ebitda": "310227000", "netIncome": "-187500000", "grossProfit": "1343897000", "depreciation": "None", "totalRevenue": "2449073000", "costOfRevenue": "1105176000", "interestIncome": "6099000", "incomeBeforeTax": "-185738000", "interestExpense": "277561000", "operatingIncome": "104009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1762000", "reportedCurrency": "USD", "netInterestIncome": "-264055000", "nonInterestIncome": "None", "operatingExpenses": "1239888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1105176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350408000", "sellingGeneralAndAdministrative": "1014670000", "netIncomeFromContinuingOperations": "-396646000" }, "balance": { "goodwill": "1935803000", "inventory": "14629000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "6861103000", "longTermDebt": "3643185000", "shortTermDebt": "74292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1871428000", "reportedCurrency": "USD", "retainedEarnings": "-555895000", "totalLiabilities": "6225249000", "otherCurrentAssets": "229344000", "totalCurrentAssets": "572345000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "5356000", "currentNetReceivables": "165178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6288758000", "currentAccountsPayable": "69161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5065884000", "totalShareholderEquity": "635426000", "capitalLeaseObligations": "1403249000", "otherCurrentLiabilities": "653026000", "totalCurrentLiabilities": "874780000", "otherNonCurrentLiabilities": "233287000", "totalNonCurrentLiabilities": "5350469000", "cashAndShortTermInvestments": "163194000", "commonStockSharesOutstanding": "53350817", "intangibleAssetsExcludingGoodwill": "1871428000", "cashAndCashEquivalentsAtCarryingValue": "163194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188614000", "capitalExpenditures": "311483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65754999", "cashflowFromInvestment": "-207791000", "stockBasedCompensation": "24074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350408000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 2255705000, "cost_of_revenue": 1009236000, "gross_profit": 1246469000, "ebit": 169684000, "ebitda": 470243000, "pretax_income": -454469000, "tax_provision": 28923000, "net_income": -425546000, "net_income_to_common": -425546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212515000, "total_current_assets": 522713000, "total_assets": 6300113000, "short_term_debt": 52379000, "long_term_debt": 3469105000, "total_debt": 3521484000, "total_liabilities": 5493866000, "total_equity": 805819000, "shares_outstanding": 58111699, "goodwill_and_intangibles": 3708140000 }, "cash_flow": { "operating_cash_flow": 270971000, "capital_expenditure": 412256000, "free_cash_flow": 683227000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222432, "ticker_id": 354, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169684000", "ebitda": "470243000", "netIncome": "-425546000", "grossProfit": "1246469000", "depreciation": "None", "totalRevenue": "2255705000", "costOfRevenue": "1009236000", "interestIncome": "1095000", "incomeBeforeTax": "-454469000", "interestExpense": "208769000", "operatingIncome": "-293008000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "28923000", "reportedCurrency": "USD", "netInterestIncome": "-208153000", "nonInterestIncome": "None", "operatingExpenses": "1539477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1009236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300559000", "sellingGeneralAndAdministrative": "749426000", "netIncomeFromContinuingOperations": "-425546000" }, "balance": { "goodwill": "1746202000", "inventory": "14191000", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "6300113000", "longTermDebt": "3469105000", "shortTermDebt": "52379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1961938000", "reportedCurrency": "USD", "retainedEarnings": "-535373000", "totalLiabilities": "5493866000", "otherCurrentAssets": "129398000", "totalCurrentAssets": "522713000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5777400000", "currentAccountsPayable": "70071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1202102000", "shortLongTermDebtTotal": "4524696000", "totalShareholderEquity": "805819000", "capitalLeaseObligations": "1036141000", "otherCurrentLiabilities": "577340000", "totalCurrentLiabilities": "755802000", "otherNonCurrentLiabilities": "327730000", "totalNonCurrentLiabilities": "4738064000", "cashAndShortTermInvestments": "212515000", "commonStockSharesOutstanding": "58111699", "intangibleAssetsExcludingGoodwill": "1961938000", "cashAndCashEquivalentsAtCarryingValue": "212515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425546000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270971000", "capitalExpenditures": "412256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43237000", "cashflowFromInvestment": "-302922000", "stockBasedCompensation": "27912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2255705000, "cost_of_revenue": 1009236000, "gross_profit": 1246469000, "research_and_development": null, "selling_general_admin": 749426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169684000, "depreciation_amortisation": 300559000, "ebitda": 470243000, "interest_expense": 208769000, "interest_income": null, "other_non_operating": null, "pretax_income": -454469000, "tax_provision": 28923000, "effective_tax_rate": null, "net_income": -425546000, "net_income_continuing_ops": -425546000, "net_income_to_common": -425546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212515000, "short_term_investments": null, "net_receivables": 166609000, "inventory": 14191000, "other_current_assets": null, "total_current_assets": 522713000, "net_ppe": null, "goodwill": 1746202000, "intangible_assets": 1961938000, "goodwill_and_intangibles": 3708140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5777400000, "total_assets": 6300113000, "short_term_debt": 52379000, "accounts_payable": 70071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 755802000, "long_term_debt": 3469105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4738064000, "total_liabilities": 5493866000, "total_debt": 3521484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535373000, "total_equity": 805819000, "shares_outstanding": 58111699, "operating_cash_flow": 270971000, "stock_based_compensation": 27912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 412256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302922000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43237000, "free_cash_flow": 683227000, "net_change_in_cash": 11286000 }, "raw_data": { "income": { "ebit": "169684000", "ebitda": "470243000", "netIncome": "-425546000", "grossProfit": "1246469000", "depreciation": "None", "totalRevenue": "2255705000", "costOfRevenue": "1009236000", "interestIncome": "1095000", "incomeBeforeTax": "-454469000", "interestExpense": "208769000", "operatingIncome": "-293008000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "28923000", "reportedCurrency": "USD", "netInterestIncome": "-208153000", "nonInterestIncome": "None", "operatingExpenses": "1539477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1009236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300559000", "sellingGeneralAndAdministrative": "749426000", "netIncomeFromContinuingOperations": "-425546000" }, "balance": { "goodwill": "1746202000", "inventory": "14191000", "commonStock": "466000", "currentDebt": "None", "investments": "None", "totalAssets": "6300113000", "longTermDebt": "3469105000", "shortTermDebt": "52379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1961938000", "reportedCurrency": "USD", "retainedEarnings": "-535373000", "totalLiabilities": "5493866000", "otherCurrentAssets": "129398000", "totalCurrentAssets": "522713000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5777400000", "currentAccountsPayable": "70071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1202102000", "shortLongTermDebtTotal": "4524696000", "totalShareholderEquity": "805819000", "capitalLeaseObligations": "1036141000", "otherCurrentLiabilities": "577340000", "totalCurrentLiabilities": "755802000", "otherNonCurrentLiabilities": "327730000", "totalNonCurrentLiabilities": "4738064000", "cashAndShortTermInvestments": "212515000", "commonStockSharesOutstanding": "58111699", "intangibleAssetsExcludingGoodwill": "1961938000", "cashAndCashEquivalentsAtCarryingValue": "212515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425546000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270971000", "capitalExpenditures": "412256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43237000", "cashflowFromInvestment": "-302922000", "stockBasedCompensation": "27912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11286000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300559000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 1322443000, "cost_of_revenue": 535079000, "gross_profit": 787364000, "ebit": 159919000, "ebitda": 304705000, "pretax_income": -76176000, "tax_provision": -4377000, "net_income": -71799000, "net_income_to_common": -71799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206193000, "total_current_assets": 567187000, "total_assets": 6553217000, "short_term_debt": 43956000, "long_term_debt": 3426777000, "total_debt": 3470733000, "total_liabilities": 4937415000, "total_equity": 1612042000, "shares_outstanding": 49643991, "goodwill_and_intangibles": 4600605000 }, "cash_flow": { "operating_cash_flow": 82754000, "capital_expenditure": 162732000, "free_cash_flow": 245486000, "dividends_paid": 3837553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222437, "ticker_id": 354, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159919000", "ebitda": "304705000", "netIncome": "-71799000", "grossProfit": "787364000", "depreciation": "None", "totalRevenue": "1322443000", "costOfRevenue": "535079000", "interestIncome": "2250000", "incomeBeforeTax": "-76176000", "interestExpense": "120174000", "operatingIncome": "159919000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4377000", "reportedCurrency": "USD", "netInterestIncome": "-117924000", "nonInterestIncome": "None", "operatingExpenses": "658227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144786000", "sellingGeneralAndAdministrative": "511669000", "netIncomeFromContinuingOperations": "-71799000" }, "balance": { "goodwill": "2122653000", "inventory": "11489000", "commonStock": "530000", "currentDebt": "None", "investments": "None", "totalAssets": "6553217000", "longTermDebt": "3426777000", "shortTermDebt": "43956000", "treasuryStock": "-29166000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2477952000", "reportedCurrency": "USD", "retainedEarnings": "-181581000", "totalLiabilities": "4937415000", "otherCurrentAssets": "138818000", "totalCurrentAssets": "567187000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5986030000", "currentAccountsPayable": "87540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838651000", "shortLongTermDebtTotal": "3977208000", "totalShareholderEquity": "1612042000", "capitalLeaseObligations": "530981000", "otherCurrentLiabilities": "401428000", "totalCurrentLiabilities": "570132000", "otherNonCurrentLiabilities": "219564000", "totalNonCurrentLiabilities": "4367283000", "cashAndShortTermInvestments": "206193000", "commonStockSharesOutstanding": "49643991", "intangibleAssetsExcludingGoodwill": "2477952000", "cashAndCashEquivalentsAtCarryingValue": "206193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71799000", "profitLoss": "None", "dividendPayout": "3837553000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82754000", "capitalExpenditures": "162732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2404598000", "cashflowFromInvestment": "-2296904000", "stockBasedCompensation": "20143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3837553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "190448000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1322443000, "cost_of_revenue": 535079000, "gross_profit": 787364000, "research_and_development": null, "selling_general_admin": 511669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159919000, "depreciation_amortisation": 144786000, "ebitda": 304705000, "interest_expense": 120174000, "interest_income": null, "other_non_operating": null, "pretax_income": -76176000, "tax_provision": -4377000, "effective_tax_rate": null, "net_income": -71799000, "net_income_continuing_ops": -71799000, "net_income_to_common": -71799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206193000, "short_term_investments": null, "net_receivables": 210687000, "inventory": 11489000, "other_current_assets": null, "total_current_assets": 567187000, "net_ppe": null, "goodwill": 2122653000, "intangible_assets": 2477952000, "goodwill_and_intangibles": 4600605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5986030000, "total_assets": 6553217000, "short_term_debt": 43956000, "accounts_payable": 87540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570132000, "long_term_debt": 3426777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4367283000, "total_liabilities": 4937415000, "total_debt": 3470733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -181581000, "total_equity": 1612042000, "shares_outstanding": 49643991, "operating_cash_flow": 82754000, "stock_based_compensation": 20143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2296904000, "dividends_paid": 3837553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2404598000, "free_cash_flow": 245486000, "net_change_in_cash": 190448000 }, "raw_data": { "income": { "ebit": "159919000", "ebitda": "304705000", "netIncome": "-71799000", "grossProfit": "787364000", "depreciation": "None", "totalRevenue": "1322443000", "costOfRevenue": "535079000", "interestIncome": "2250000", "incomeBeforeTax": "-76176000", "interestExpense": "120174000", "operatingIncome": "159919000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4377000", "reportedCurrency": "USD", "netInterestIncome": "-117924000", "nonInterestIncome": "None", "operatingExpenses": "658227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144786000", "sellingGeneralAndAdministrative": "511669000", "netIncomeFromContinuingOperations": "-71799000" }, "balance": { "goodwill": "2122653000", "inventory": "11489000", "commonStock": "530000", "currentDebt": "None", "investments": "None", "totalAssets": "6553217000", "longTermDebt": "3426777000", "shortTermDebt": "43956000", "treasuryStock": "-29166000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2477952000", "reportedCurrency": "USD", "retainedEarnings": "-181581000", "totalLiabilities": "4937415000", "otherCurrentAssets": "138818000", "totalCurrentAssets": "567187000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "210687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5986030000", "currentAccountsPayable": "87540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838651000", "shortLongTermDebtTotal": "3977208000", "totalShareholderEquity": "1612042000", "capitalLeaseObligations": "530981000", "otherCurrentLiabilities": "401428000", "totalCurrentLiabilities": "570132000", "otherNonCurrentLiabilities": "219564000", "totalNonCurrentLiabilities": "4367283000", "cashAndShortTermInvestments": "206193000", "commonStockSharesOutstanding": "49643991", "intangibleAssetsExcludingGoodwill": "2477952000", "cashAndCashEquivalentsAtCarryingValue": "206193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71799000", "profitLoss": "None", "dividendPayout": "3837553000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82754000", "capitalExpenditures": "162732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2404598000", "cashflowFromInvestment": "-2296904000", "stockBasedCompensation": "20143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3837553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "190448000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144786000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 372792000, "cost_of_revenue": 138669000, "gross_profit": 234123000, "ebit": 3530000, "ebitda": 41372000, "pretax_income": -74811000, "tax_provision": 69324000, "net_income": -5487000, "net_income_to_common": -5487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123445000, "total_current_assets": 288955000, "total_assets": 1929855000, "short_term_debt": 7270000, "long_term_debt": 1094105000, "total_debt": 1101375000, "total_liabilities": 1603257000, "total_equity": 326598000, "shares_outstanding": 31315151, "goodwill_and_intangibles": 850374000 }, "cash_flow": { "operating_cash_flow": 19502000, "capital_expenditure": 15783000, "free_cash_flow": 35285000, "dividends_paid": 3204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222442, "ticker_id": 354, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3530000", "ebitda": "41372000", "netIncome": "-5487000", "grossProfit": "234123000", "depreciation": "None", "totalRevenue": "372792000", "costOfRevenue": "138669000", "interestIncome": "612000", "incomeBeforeTax": "-74811000", "interestExpense": "63248000", "operatingIncome": "-18386000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "69324000", "reportedCurrency": "USD", "netInterestIncome": "-62636000", "nonInterestIncome": "None", "operatingExpenses": "252509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37842000", "sellingGeneralAndAdministrative": "188251000", "netIncomeFromContinuingOperations": "-5487000" }, "balance": { "goodwill": "186979000", "inventory": "9296000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1929855000", "longTermDebt": "1094105000", "shortTermDebt": "7270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "663395000", "reportedCurrency": "USD", "retainedEarnings": "34792000", "totalLiabilities": "1603257000", "otherCurrentAssets": "142834000", "totalCurrentAssets": "288955000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "4674000", "currentNetReceivables": "8706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640900000", "currentAccountsPayable": "15869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "785141000", "shortLongTermDebtTotal": "1163400000", "totalShareholderEquity": "326598000", "capitalLeaseObligations": "63545000", "otherCurrentLiabilities": "120055000", "totalCurrentLiabilities": "143194000", "otherNonCurrentLiabilities": "257735000", "totalNonCurrentLiabilities": "1460063000", "cashAndShortTermInvestments": "123445000", "commonStockSharesOutstanding": "31315151", "intangibleAssetsExcludingGoodwill": "663395000", "cashAndCashEquivalentsAtCarryingValue": "123445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5487000", "profitLoss": "None", "dividendPayout": "3204000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "125000", "operatingCashflow": "19502000", "capitalExpenditures": "15783000", "changeInReceivables": "11622000", "changeInExchangeRate": "None", "cashflowFromFinancing": "366397000", "cashflowFromInvestment": "-444846000", "stockBasedCompensation": "17706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58947000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372792000, "cost_of_revenue": 138669000, "gross_profit": 234123000, "research_and_development": null, "selling_general_admin": 188251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3530000, "depreciation_amortisation": 37842000, "ebitda": 41372000, "interest_expense": 63248000, "interest_income": null, "other_non_operating": null, "pretax_income": -74811000, "tax_provision": 69324000, "effective_tax_rate": null, "net_income": -5487000, "net_income_continuing_ops": -5487000, "net_income_to_common": -5487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123445000, "short_term_investments": 4674000, "net_receivables": 8706000, "inventory": 9296000, "other_current_assets": null, "total_current_assets": 288955000, "net_ppe": null, "goodwill": 186979000, "intangible_assets": 663395000, "goodwill_and_intangibles": 850374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1640900000, "total_assets": 1929855000, "short_term_debt": 7270000, "accounts_payable": 15869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143194000, "long_term_debt": 1094105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1460063000, "total_liabilities": 1603257000, "total_debt": 1101375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34792000, "total_equity": 326598000, "shares_outstanding": 31315151, "operating_cash_flow": 19502000, "stock_based_compensation": 17706000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15783000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444846000, "dividends_paid": 3204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 366397000, "free_cash_flow": 35285000, "net_change_in_cash": -58947000 }, "raw_data": { "income": { "ebit": "3530000", "ebitda": "41372000", "netIncome": "-5487000", "grossProfit": "234123000", "depreciation": "None", "totalRevenue": "372792000", "costOfRevenue": "138669000", "interestIncome": "612000", "incomeBeforeTax": "-74811000", "interestExpense": "63248000", "operatingIncome": "-18386000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "69324000", "reportedCurrency": "USD", "netInterestIncome": "-62636000", "nonInterestIncome": "None", "operatingExpenses": "252509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37842000", "sellingGeneralAndAdministrative": "188251000", "netIncomeFromContinuingOperations": "-5487000" }, "balance": { "goodwill": "186979000", "inventory": "9296000", "commonStock": "307000", "currentDebt": "None", "investments": "None", "totalAssets": "1929855000", "longTermDebt": "1094105000", "shortTermDebt": "7270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "663395000", "reportedCurrency": "USD", "retainedEarnings": "34792000", "totalLiabilities": "1603257000", "otherCurrentAssets": "142834000", "totalCurrentAssets": "288955000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "4674000", "currentNetReceivables": "8706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1640900000", "currentAccountsPayable": "15869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "785141000", "shortLongTermDebtTotal": "1163400000", "totalShareholderEquity": "326598000", "capitalLeaseObligations": "63545000", "otherCurrentLiabilities": "120055000", "totalCurrentLiabilities": "143194000", "otherNonCurrentLiabilities": "257735000", "totalNonCurrentLiabilities": "1460063000", "cashAndShortTermInvestments": "123445000", "commonStockSharesOutstanding": "31315151", "intangibleAssetsExcludingGoodwill": "663395000", "cashAndCashEquivalentsAtCarryingValue": "123445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5487000", "profitLoss": "None", "dividendPayout": "3204000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "125000", "operatingCashflow": "19502000", "capitalExpenditures": "15783000", "changeInReceivables": "11622000", "changeInExchangeRate": "None", "cashflowFromFinancing": "366397000", "cashflowFromInvestment": "-444846000", "stockBasedCompensation": "17706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58947000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38646000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 523577000, "cost_of_revenue": 185172000, "gross_profit": 338405000, "ebit": 125613000, "ebitda": 158005000, "pretax_income": 75180000, "tax_provision": 20050000, "net_income": 55130000, "net_income_to_common": 55130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182581000, "total_current_assets": 245031000, "total_assets": 1021887000, "short_term_debt": 4014000, "long_term_debt": 680601000, "total_debt": 684615000, "total_liabilities": 810476000, "total_equity": 211411000, "shares_outstanding": 37819617, "goodwill_and_intangibles": 243455000 }, "cash_flow": { "operating_cash_flow": 94100000, "capital_expenditure": 28237000, "free_cash_flow": 122337000, "dividends_paid": 7539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222447, "ticker_id": 354, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125613000", "ebitda": "158005000", "netIncome": "55130000", "grossProfit": "338405000", "depreciation": "None", "totalRevenue": "523577000", "costOfRevenue": "185172000", "interestIncome": "1904000", "incomeBeforeTax": "75180000", "interestExpense": "39830000", "operatingIncome": "114626000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "20050000", "reportedCurrency": "USD", "netInterestIncome": "-37926000", "nonInterestIncome": "None", "operatingExpenses": "223779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32392000", "sellingGeneralAndAdministrative": "172800000", "netIncomeFromContinuingOperations": "55130000" }, "balance": { "goodwill": "133082000", "inventory": "7900000", "commonStock": "412000", "currentDebt": "None", "investments": "None", "totalAssets": "1021887000", "longTermDebt": "680601000", "shortTermDebt": "4014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "110373000", "reportedCurrency": "USD", "retainedEarnings": "250418000", "totalLiabilities": "810476000", "otherCurrentAssets": "31360000", "totalCurrentAssets": "245031000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776856000", "currentAccountsPayable": "14921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "527661000", "shortLongTermDebtTotal": "700829000", "totalShareholderEquity": "211411000", "capitalLeaseObligations": "17228000", "otherCurrentLiabilities": "67929000", "totalCurrentLiabilities": "89784000", "otherNonCurrentLiabilities": "1399000", "totalNonCurrentLiabilities": "720692000", "cashAndShortTermInvestments": "182581000", "commonStockSharesOutstanding": "37819617", "intangibleAssetsExcludingGoodwill": "110373000", "cashAndCashEquivalentsAtCarryingValue": "182581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55130000", "profitLoss": "None", "dividendPayout": "7539000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-89000", "operatingCashflow": "94100000", "capitalExpenditures": "28237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48896000", "cashflowFromInvestment": "-38925000", "stockBasedCompensation": "3826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523577000, "cost_of_revenue": 185172000, "gross_profit": 338405000, "research_and_development": null, "selling_general_admin": 172800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125613000, "depreciation_amortisation": 32392000, "ebitda": 158005000, "interest_expense": 39830000, "interest_income": null, "other_non_operating": null, "pretax_income": 75180000, "tax_provision": 20050000, "effective_tax_rate": null, "net_income": 55130000, "net_income_continuing_ops": 55130000, "net_income_to_common": 55130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182581000, "short_term_investments": null, "net_receivables": 23190000, "inventory": 7900000, "other_current_assets": null, "total_current_assets": 245031000, "net_ppe": null, "goodwill": 133082000, "intangible_assets": 110373000, "goodwill_and_intangibles": 243455000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 776856000, "total_assets": 1021887000, "short_term_debt": 4014000, "accounts_payable": 14921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89784000, "long_term_debt": 680601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720692000, "total_liabilities": 810476000, "total_debt": 684615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 250418000, "total_equity": 211411000, "shares_outstanding": 37819617, "operating_cash_flow": 94100000, "stock_based_compensation": 3826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38925000, "dividends_paid": 7539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48896000, "free_cash_flow": 122337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125613000", "ebitda": "158005000", "netIncome": "55130000", "grossProfit": "338405000", "depreciation": "None", "totalRevenue": "523577000", "costOfRevenue": "185172000", "interestIncome": "1904000", "incomeBeforeTax": "75180000", "interestExpense": "39830000", "operatingIncome": "114626000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "20050000", "reportedCurrency": "USD", "netInterestIncome": "-37926000", "nonInterestIncome": "None", "operatingExpenses": "223779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32392000", "sellingGeneralAndAdministrative": "172800000", "netIncomeFromContinuingOperations": "55130000" }, "balance": { "goodwill": "133082000", "inventory": "7900000", "commonStock": "412000", "currentDebt": "None", "investments": "None", "totalAssets": "1021887000", "longTermDebt": "680601000", "shortTermDebt": "4014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "110373000", "reportedCurrency": "USD", "retainedEarnings": "250418000", "totalLiabilities": "810476000", "otherCurrentAssets": "31360000", "totalCurrentAssets": "245031000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776856000", "currentAccountsPayable": "14921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "527661000", "shortLongTermDebtTotal": "700829000", "totalShareholderEquity": "211411000", "capitalLeaseObligations": "17228000", "otherCurrentLiabilities": "67929000", "totalCurrentLiabilities": "89784000", "otherNonCurrentLiabilities": "1399000", "totalNonCurrentLiabilities": "720692000", "cashAndShortTermInvestments": "182581000", "commonStockSharesOutstanding": "37819617", "intangibleAssetsExcludingGoodwill": "110373000", "cashAndCashEquivalentsAtCarryingValue": "182581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55130000", "profitLoss": "None", "dividendPayout": "7539000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-89000", "operatingCashflow": "94100000", "capitalExpenditures": "28237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48896000", "cashflowFromInvestment": "-38925000", "stockBasedCompensation": "3826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33607000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 437537000, "cost_of_revenue": 135242000, "gross_profit": 302295000, "ebit": 134007000, "ebitda": 156339000, "pretax_income": 97797000, "tax_provision": 26359000, "net_income": 71438000, "net_income_to_common": 71438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77580000, "total_current_assets": 122462000, "total_assets": 782352000, "short_term_debt": 3595000, "long_term_debt": 390578000, "total_debt": 394173000, "total_liabilities": 483692000, "total_equity": 298660000, "shares_outstanding": 38551708, "goodwill_and_intangibles": 242139000 }, "cash_flow": { "operating_cash_flow": 109244000, "capital_expenditure": 128890000, "free_cash_flow": 238134000, "dividends_paid": 640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222452, "ticker_id": 354, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134007000", "ebitda": "156339000", "netIncome": "71438000", "grossProfit": "302295000", "depreciation": "None", "totalRevenue": "437537000", "costOfRevenue": "135242000", "interestIncome": "173000", "incomeBeforeTax": "97797000", "interestExpense": "23025000", "operatingIncome": "120649000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26359000", "reportedCurrency": "USD", "netInterestIncome": "-22852000", "nonInterestIncome": "None", "operatingExpenses": "181646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22332000", "sellingGeneralAndAdministrative": "140056000", "netIncomeFromContinuingOperations": "71438000" }, "balance": { "goodwill": "132035000", "inventory": "6418000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "782352000", "longTermDebt": "390578000", "shortTermDebt": "3595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "110104000", "reportedCurrency": "USD", "retainedEarnings": "202884000", "totalLiabilities": "483692000", "otherCurrentAssets": "15498000", "totalCurrentAssets": "122462000", "currentLongTermDebt": "3595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659890000", "currentAccountsPayable": "14215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416148000", "shortLongTermDebtTotal": "394173000", "totalShareholderEquity": "298660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55196000", "totalCurrentLiabilities": "75588000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "408104000", "cashAndShortTermInvestments": "77580000", "commonStockSharesOutstanding": "38551708", "intangibleAssetsExcludingGoodwill": "110104000", "cashAndCashEquivalentsAtCarryingValue": "77580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71438000", "profitLoss": "None", "dividendPayout": "640000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "842000", "operatingCashflow": "109244000", "capitalExpenditures": "128890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3429000", "cashflowFromInvestment": "-117600000", "stockBasedCompensation": "-1474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437537000, "cost_of_revenue": 135242000, "gross_profit": 302295000, "research_and_development": null, "selling_general_admin": 140056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134007000, "depreciation_amortisation": 22332000, "ebitda": 156339000, "interest_expense": 23025000, "interest_income": null, "other_non_operating": null, "pretax_income": 97797000, "tax_provision": 26359000, "effective_tax_rate": null, "net_income": 71438000, "net_income_continuing_ops": 71438000, "net_income_to_common": 71438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77580000, "short_term_investments": null, "net_receivables": 22966000, "inventory": 6418000, "other_current_assets": null, "total_current_assets": 122462000, "net_ppe": null, "goodwill": 132035000, "intangible_assets": 110104000, "goodwill_and_intangibles": 242139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 659890000, "total_assets": 782352000, "short_term_debt": 3595000, "accounts_payable": 14215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75588000, "long_term_debt": 390578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 408104000, "total_liabilities": 483692000, "total_debt": 394173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 202884000, "total_equity": 298660000, "shares_outstanding": 38551708, "operating_cash_flow": 109244000, "stock_based_compensation": -1474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117600000, "dividends_paid": 640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3429000, "free_cash_flow": 238134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134007000", "ebitda": "156339000", "netIncome": "71438000", "grossProfit": "302295000", "depreciation": "None", "totalRevenue": "437537000", "costOfRevenue": "135242000", "interestIncome": "173000", "incomeBeforeTax": "97797000", "interestExpense": "23025000", "operatingIncome": "120649000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26359000", "reportedCurrency": "USD", "netInterestIncome": "-22852000", "nonInterestIncome": "None", "operatingExpenses": "181646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22332000", "sellingGeneralAndAdministrative": "140056000", "netIncomeFromContinuingOperations": "71438000" }, "balance": { "goodwill": "132035000", "inventory": "6418000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "782352000", "longTermDebt": "390578000", "shortTermDebt": "3595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "110104000", "reportedCurrency": "USD", "retainedEarnings": "202884000", "totalLiabilities": "483692000", "otherCurrentAssets": "15498000", "totalCurrentAssets": "122462000", "currentLongTermDebt": "3595000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659890000", "currentAccountsPayable": "14215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416148000", "shortLongTermDebtTotal": "394173000", "totalShareholderEquity": "298660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55196000", "totalCurrentLiabilities": "75588000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "408104000", "cashAndShortTermInvestments": "77580000", "commonStockSharesOutstanding": "38551708", "intangibleAssetsExcludingGoodwill": "110104000", "cashAndCashEquivalentsAtCarryingValue": "77580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71438000", "profitLoss": "None", "dividendPayout": "640000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "842000", "operatingCashflow": "109244000", "capitalExpenditures": "128890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3429000", "cashflowFromInvestment": "-117600000", "stockBasedCompensation": "-1474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22332000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 755722000, "cost_of_revenue": 453910000, "gross_profit": 301812000, "ebit": 1164000, "ebitda": 98607000, "pretax_income": -164106000, "tax_provision": -3249000, "net_income": -161914000, "net_income_to_common": -161914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559304000, "total_current_assets": 1139941000, "total_assets": 10930062000, "short_term_debt": null, "long_term_debt": 4389903000, "total_debt": 4389903000, "total_liabilities": 8587476000, "total_equity": 791341000, "shares_outstanding": 60248000, "goodwill_and_intangibles": 6297219000 }, "cash_flow": { "operating_cash_flow": -145021000, "capital_expenditure": 38864000, "free_cash_flow": -106157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222415, "ticker_id": 354, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1164000", "ebitda": "98607000", "netIncome": "-161914000", "grossProfit": "301812000", "depreciation": "None", "totalRevenue": "755722000", "costOfRevenue": "453910000", "interestIncome": "None", "incomeBeforeTax": "-164106000", "interestExpense": "112496000", "operatingIncome": "1164000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3249000", "reportedCurrency": "USD", "netInterestIncome": "-109905000", "nonInterestIncome": "None", "operatingExpenses": "300648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97443000", "sellingGeneralAndAdministrative": "316046000", "netIncomeFromContinuingOperations": "-160857000" }, "balance": { "goodwill": "3372719000", "inventory": "61267000", "commonStock": "488000", "currentDebt": "None", "investments": "None", "totalAssets": "10930062000", "longTermDebt": "4389903000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2924500000", "reportedCurrency": "USD", "retainedEarnings": "-811988000", "totalLiabilities": "8587476000", "otherCurrentAssets": "313994000", "totalCurrentAssets": "1139941000", "currentLongTermDebt": "17198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9790121000", "currentAccountsPayable": "146862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2295612000", "totalShareholderEquity": "791341000", "capitalLeaseObligations": "2418264000", "otherCurrentLiabilities": "859340000", "totalCurrentLiabilities": "1024611000", "otherNonCurrentLiabilities": "318067000", "totalNonCurrentLiabilities": "7562865000", "cashAndShortTermInvestments": "559304000", "commonStockSharesOutstanding": "60248000", "intangibleAssetsExcludingGoodwill": "2924500000", "cashAndCashEquivalentsAtCarryingValue": "559304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161914000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-145021000", "capitalExpenditures": "38864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242446000", "cashflowFromInvestment": "120187000", "stockBasedCompensation": "2551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755722000, "cost_of_revenue": 453910000, "gross_profit": 301812000, "research_and_development": null, "selling_general_admin": 316046000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1164000, "depreciation_amortisation": 97443000, "ebitda": 98607000, "interest_expense": 112496000, "interest_income": null, "other_non_operating": null, "pretax_income": -164106000, "tax_provision": -3249000, "effective_tax_rate": null, "net_income": -161914000, "net_income_continuing_ops": -160857000, "net_income_to_common": -161914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559304000, "short_term_investments": null, "net_receivables": 205376000, "inventory": 61267000, "other_current_assets": null, "total_current_assets": 1139941000, "net_ppe": null, "goodwill": 3372719000, "intangible_assets": 2924500000, "goodwill_and_intangibles": 6297219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9790121000, "total_assets": 10930062000, "short_term_debt": null, "accounts_payable": 146862000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1024611000, "long_term_debt": 4389903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7562865000, "total_liabilities": 8587476000, "total_debt": 4389903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -811988000, "total_equity": 791341000, "shares_outstanding": 60248000, "operating_cash_flow": -145021000, "stock_based_compensation": 2551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 120187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -242446000, "free_cash_flow": -106157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1164000", "ebitda": "98607000", "netIncome": "-161914000", "grossProfit": "301812000", "depreciation": "None", "totalRevenue": "755722000", "costOfRevenue": "453910000", "interestIncome": "None", "incomeBeforeTax": "-164106000", "interestExpense": "112496000", "operatingIncome": "1164000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3249000", "reportedCurrency": "USD", "netInterestIncome": "-109905000", "nonInterestIncome": "None", "operatingExpenses": "300648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97443000", "sellingGeneralAndAdministrative": "316046000", "netIncomeFromContinuingOperations": "-160857000" }, "balance": { "goodwill": "3372719000", "inventory": "61267000", "commonStock": "488000", "currentDebt": "None", "investments": "None", "totalAssets": "10930062000", "longTermDebt": "4389903000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2924500000", "reportedCurrency": "USD", "retainedEarnings": "-811988000", "totalLiabilities": "8587476000", "otherCurrentAssets": "313994000", "totalCurrentAssets": "1139941000", "currentLongTermDebt": "17198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "205376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9790121000", "currentAccountsPayable": "146862000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2295612000", "totalShareholderEquity": "791341000", "capitalLeaseObligations": "2418264000", "otherCurrentLiabilities": "859340000", "totalCurrentLiabilities": "1024611000", "otherNonCurrentLiabilities": "318067000", "totalNonCurrentLiabilities": "7562865000", "cashAndShortTermInvestments": "559304000", "commonStockSharesOutstanding": "60248000", "intangibleAssetsExcludingGoodwill": "2924500000", "cashAndCashEquivalentsAtCarryingValue": "559304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161914000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-145021000", "capitalExpenditures": "38864000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-242446000", "cashflowFromInvestment": "120187000", "stockBasedCompensation": "2551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97443000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 746245000, "cost_of_revenue": 446296000, "gross_profit": 299949000, "ebit": -34252000, "ebitda": 61282000, "pretax_income": -364894000, "tax_provision": 526000, "net_income": -353242000, "net_income_to_common": -353242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 798423000, "total_current_assets": 1346794000, "total_assets": 11230376000, "short_term_debt": 141991000, "long_term_debt": 4463313000, "total_debt": 4605304000, "total_liabilities": 8685546000, "total_equity": 994658000, "shares_outstanding": 60686000, "goodwill_and_intangibles": 6433876000 }, "cash_flow": { "operating_cash_flow": 18796000, "capital_expenditure": 37714000, "free_cash_flow": 56510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222416, "ticker_id": 354, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34252000", "ebitda": "61282000", "netIncome": "-353242000", "grossProfit": "299949000", "depreciation": "None", "totalRevenue": "746245000", "costOfRevenue": "446296000", "interestIncome": "None", "incomeBeforeTax": "-364894000", "interestExpense": "108127000", "operatingIncome": "-34252000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "526000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "334201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95534000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3432893000", "inventory": "55842000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "11230376000", "longTermDebt": "4463313000", "shortTermDebt": "141991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3000983000", "reportedCurrency": "USD", "retainedEarnings": "-650074000", "totalLiabilities": "8685546000", "otherCurrentAssets": "308984000", "totalCurrentAssets": "1346794000", "currentLongTermDebt": "37344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9883582000", "currentAccountsPayable": "196890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6434494000", "totalShareholderEquity": "994658000", "capitalLeaseObligations": "1933837000", "otherCurrentLiabilities": "1348173000", "totalCurrentLiabilities": "1687054000", "otherNonCurrentLiabilities": "152476000", "totalNonCurrentLiabilities": "6998492000", "cashAndShortTermInvestments": "798423000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "3000983000", "cashAndCashEquivalentsAtCarryingValue": "798423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-353242000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18796000", "capitalExpenditures": "37714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1442098000", "cashflowFromInvestment": "2077998999", "stockBasedCompensation": "10653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746245000, "cost_of_revenue": 446296000, "gross_profit": 299949000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34252000, "depreciation_amortisation": 95534000, "ebitda": 61282000, "interest_expense": 108127000, "interest_income": null, "other_non_operating": null, "pretax_income": -364894000, "tax_provision": 526000, "effective_tax_rate": null, "net_income": -353242000, "net_income_continuing_ops": null, "net_income_to_common": -353242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 798423000, "short_term_investments": null, "net_receivables": 239387000, "inventory": 55842000, "other_current_assets": null, "total_current_assets": 1346794000, "net_ppe": null, "goodwill": 3432893000, "intangible_assets": 3000983000, "goodwill_and_intangibles": 6433876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9883582000, "total_assets": 11230376000, "short_term_debt": 141991000, "accounts_payable": 196890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1687054000, "long_term_debt": 4463313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6998492000, "total_liabilities": 8685546000, "total_debt": 4605304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -650074000, "total_equity": 994658000, "shares_outstanding": 60686000, "operating_cash_flow": 18796000, "stock_based_compensation": 10653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2077998999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1442098000, "free_cash_flow": 56510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34252000", "ebitda": "61282000", "netIncome": "-353242000", "grossProfit": "299949000", "depreciation": "None", "totalRevenue": "746245000", "costOfRevenue": "446296000", "interestIncome": "None", "incomeBeforeTax": "-364894000", "interestExpense": "108127000", "operatingIncome": "-34252000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "526000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "334201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95534000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "3432893000", "inventory": "55842000", "commonStock": "484000", "currentDebt": "None", "investments": "None", "totalAssets": "11230376000", "longTermDebt": "4463313000", "shortTermDebt": "141991000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3000983000", "reportedCurrency": "USD", "retainedEarnings": "-650074000", "totalLiabilities": "8685546000", "otherCurrentAssets": "308984000", "totalCurrentAssets": "1346794000", "currentLongTermDebt": "37344000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9883582000", "currentAccountsPayable": "196890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6434494000", "totalShareholderEquity": "994658000", "capitalLeaseObligations": "1933837000", "otherCurrentLiabilities": "1348173000", "totalCurrentLiabilities": "1687054000", "otherNonCurrentLiabilities": "152476000", "totalNonCurrentLiabilities": "6998492000", "cashAndShortTermInvestments": "798423000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "3000983000", "cashAndCashEquivalentsAtCarryingValue": "798423000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-353242000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18796000", "capitalExpenditures": "37714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1442098000", "cashflowFromInvestment": "2077998999", "stockBasedCompensation": "10653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95534000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 663716000, "cost_of_revenue": 370272000, "gross_profit": 293444000, "ebit": 27939000, "ebitda": 106310000, "pretax_income": -147509000, "tax_provision": -41310000, "net_income": -102912000, "net_income_to_common": -102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239913000, "total_current_assets": 637091000, "total_assets": 7554927000, "short_term_debt": 112645000, "long_term_debt": 3722621000, "total_debt": 3835266000, "total_liabilities": 7033028000, "total_equity": 521547000, "shares_outstanding": 60686000, "goodwill_and_intangibles": 3575269000 }, "cash_flow": { "operating_cash_flow": -88609000, "capital_expenditure": 50733000, "free_cash_flow": -37876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222418, "ticker_id": 354, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27939000", "ebitda": "106310000", "netIncome": "-102912000", "grossProfit": "293444000", "depreciation": "None", "totalRevenue": "663716000", "costOfRevenue": "370272000", "interestIncome": "None", "incomeBeforeTax": "-147509000", "interestExpense": "175448000", "operatingIncome": "30843000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-41310000", "reportedCurrency": "USD", "netInterestIncome": "-105866000", "nonInterestIncome": "None", "operatingExpenses": "262601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78371000", "sellingGeneralAndAdministrative": "292455000", "netIncomeFromContinuingOperations": "-106199000" }, "balance": { "goodwill": "1699952000", "inventory": "22611000", "commonStock": "490000", "currentDebt": "None", "investments": "None", "totalAssets": "7554927000", "longTermDebt": "3722621000", "shortTermDebt": "112645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1875317000", "reportedCurrency": "USD", "retainedEarnings": "-296832000", "totalLiabilities": "7033028000", "otherCurrentAssets": "128285000", "totalCurrentAssets": "637091000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6917835999", "currentAccountsPayable": "145110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5628815000", "totalShareholderEquity": "521547000", "capitalLeaseObligations": "1886744000", "otherCurrentLiabilities": "674941000", "totalCurrentLiabilities": "932696000", "otherNonCurrentLiabilities": "137246000", "totalNonCurrentLiabilities": "6100332000", "cashAndShortTermInvestments": "239913000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "1875317000", "cashAndCashEquivalentsAtCarryingValue": "239913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-88609000", "capitalExpenditures": "50733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181212000", "cashflowFromInvestment": "-72158000", "stockBasedCompensation": "4099000", "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": "78371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663716000, "cost_of_revenue": 370272000, "gross_profit": 293444000, "research_and_development": null, "selling_general_admin": 292455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27939000, "depreciation_amortisation": 78371000, "ebitda": 106310000, "interest_expense": 175448000, "interest_income": null, "other_non_operating": null, "pretax_income": -147509000, "tax_provision": -41310000, "effective_tax_rate": null, "net_income": -102912000, "net_income_continuing_ops": -106199000, "net_income_to_common": -102912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239913000, "short_term_investments": null, "net_receivables": 246282000, "inventory": 22611000, "other_current_assets": null, "total_current_assets": 637091000, "net_ppe": null, "goodwill": 1699952000, "intangible_assets": 1875317000, "goodwill_and_intangibles": 3575269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6917835999, "total_assets": 7554927000, "short_term_debt": 112645000, "accounts_payable": 145110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 932696000, "long_term_debt": 3722621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6100332000, "total_liabilities": 7033028000, "total_debt": 3835266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -296832000, "total_equity": 521547000, "shares_outstanding": 60686000, "operating_cash_flow": -88609000, "stock_based_compensation": 4099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181212000, "free_cash_flow": -37876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27939000", "ebitda": "106310000", "netIncome": "-102912000", "grossProfit": "293444000", "depreciation": "None", "totalRevenue": "663716000", "costOfRevenue": "370272000", "interestIncome": "None", "incomeBeforeTax": "-147509000", "interestExpense": "175448000", "operatingIncome": "30843000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-41310000", "reportedCurrency": "USD", "netInterestIncome": "-105866000", "nonInterestIncome": "None", "operatingExpenses": "262601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78371000", "sellingGeneralAndAdministrative": "292455000", "netIncomeFromContinuingOperations": "-106199000" }, "balance": { "goodwill": "1699952000", "inventory": "22611000", "commonStock": "490000", "currentDebt": "None", "investments": "None", "totalAssets": "7554927000", "longTermDebt": "3722621000", "shortTermDebt": "112645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1875317000", "reportedCurrency": "USD", "retainedEarnings": "-296832000", "totalLiabilities": "7033028000", "otherCurrentAssets": "128285000", "totalCurrentAssets": "637091000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "246282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6917835999", "currentAccountsPayable": "145110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5628815000", "totalShareholderEquity": "521547000", "capitalLeaseObligations": "1886744000", "otherCurrentLiabilities": "674941000", "totalCurrentLiabilities": "932696000", "otherNonCurrentLiabilities": "137246000", "totalNonCurrentLiabilities": "6100332000", "cashAndShortTermInvestments": "239913000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "1875317000", "cashAndCashEquivalentsAtCarryingValue": "239913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-88609000", "capitalExpenditures": "50733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181212000", "cashflowFromInvestment": "-72158000", "stockBasedCompensation": "4099000", "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": "78371000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 657534000, "cost_of_revenue": 290041000, "gross_profit": 367493000, "ebit": 21348000, "ebitda": 93080000, "pretax_income": -42995000, "tax_provision": 185441000, "net_income": -228436000, "net_income_to_common": -228436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174567000, "total_current_assets": 489977000, "total_assets": 7794257000, "short_term_debt": 113947000, "long_term_debt": 3561719000, "total_debt": 3675666000, "total_liabilities": 7151818000, "total_equity": 630078000, "shares_outstanding": 60686000, "goodwill_and_intangibles": 3661144000 }, "cash_flow": { "operating_cash_flow": 16798000, "capital_expenditure": 48965000, "free_cash_flow": 65763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222419, "ticker_id": 354, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21348000", "ebitda": "93080000", "netIncome": "-228436000", "grossProfit": "367493000", "depreciation": "None", "totalRevenue": "657534000", "costOfRevenue": "290041000", "interestIncome": "None", "incomeBeforeTax": "-42995000", "interestExpense": "97522000", "operatingIncome": "-2437000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "185441000", "reportedCurrency": "USD", "netInterestIncome": "-97522000", "nonInterestIncome": "None", "operatingExpenses": "369930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71732000", "sellingGeneralAndAdministrative": "271713000", "netIncomeFromContinuingOperations": "-228436000" }, "balance": { "goodwill": "1720333000", "inventory": "24118000", "commonStock": "490000", "currentDebt": "None", "investments": "None", "totalAssets": "7794257000", "longTermDebt": "3561719000", "shortTermDebt": "113947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1940811000", "reportedCurrency": "USD", "retainedEarnings": "-193920000", "totalLiabilities": "7151818000", "otherCurrentAssets": "160676000", "totalCurrentAssets": "489977000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7304280000", "currentAccountsPayable": "125725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5699043000", "totalShareholderEquity": "630078000", "capitalLeaseObligations": "2117874000", "otherCurrentLiabilities": "652590000", "totalCurrentLiabilities": "993911000", "otherNonCurrentLiabilities": "130073000", "totalNonCurrentLiabilities": "6157907000", "cashAndShortTermInvestments": "174567000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "1940811000", "cashAndCashEquivalentsAtCarryingValue": "174567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-228436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16798000", "capitalExpenditures": "48965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105622000", "cashflowFromInvestment": "-142755000", "stockBasedCompensation": "-3058000", "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": "71732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657534000, "cost_of_revenue": 290041000, "gross_profit": 367493000, "research_and_development": null, "selling_general_admin": 271713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21348000, "depreciation_amortisation": 71732000, "ebitda": 93080000, "interest_expense": 97522000, "interest_income": null, "other_non_operating": null, "pretax_income": -42995000, "tax_provision": 185441000, "effective_tax_rate": null, "net_income": -228436000, "net_income_continuing_ops": -228436000, "net_income_to_common": -228436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174567000, "short_term_investments": null, "net_receivables": 130616000, "inventory": 24118000, "other_current_assets": null, "total_current_assets": 489977000, "net_ppe": null, "goodwill": 1720333000, "intangible_assets": 1940811000, "goodwill_and_intangibles": 3661144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7304280000, "total_assets": 7794257000, "short_term_debt": 113947000, "accounts_payable": 125725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993911000, "long_term_debt": 3561719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6157907000, "total_liabilities": 7151818000, "total_debt": 3675666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193920000, "total_equity": 630078000, "shares_outstanding": 60686000, "operating_cash_flow": 16798000, "stock_based_compensation": -3058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105622000, "free_cash_flow": 65763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21348000", "ebitda": "93080000", "netIncome": "-228436000", "grossProfit": "367493000", "depreciation": "None", "totalRevenue": "657534000", "costOfRevenue": "290041000", "interestIncome": "None", "incomeBeforeTax": "-42995000", "interestExpense": "97522000", "operatingIncome": "-2437000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "185441000", "reportedCurrency": "USD", "netInterestIncome": "-97522000", "nonInterestIncome": "None", "operatingExpenses": "369930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71732000", "sellingGeneralAndAdministrative": "271713000", "netIncomeFromContinuingOperations": "-228436000" }, "balance": { "goodwill": "1720333000", "inventory": "24118000", "commonStock": "490000", "currentDebt": "None", "investments": "None", "totalAssets": "7794257000", "longTermDebt": "3561719000", "shortTermDebt": "113947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1940811000", "reportedCurrency": "USD", "retainedEarnings": "-193920000", "totalLiabilities": "7151818000", "otherCurrentAssets": "160676000", "totalCurrentAssets": "489977000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7304280000", "currentAccountsPayable": "125725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5699043000", "totalShareholderEquity": "630078000", "capitalLeaseObligations": "2117874000", "otherCurrentLiabilities": "652590000", "totalCurrentLiabilities": "993911000", "otherNonCurrentLiabilities": "130073000", "totalNonCurrentLiabilities": "6157907000", "cashAndShortTermInvestments": "174567000", "commonStockSharesOutstanding": "60686000", "intangibleAssetsExcludingGoodwill": "1940811000", "cashAndCashEquivalentsAtCarryingValue": "174567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-228436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16798000", "capitalExpenditures": "48965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105622000", "cashflowFromInvestment": "-142755000", "stockBasedCompensation": "-3058000", "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": "71732000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 589192000, "cost_of_revenue": 267152000, "gross_profit": 322040000, "ebit": 10831000, "ebitda": 80655000, "pretax_income": -112937000, "tax_provision": 96429000, "net_income": -16508000, "net_income_to_common": -16508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264682000, "total_current_assets": 570083000, "total_assets": 7491730000, "short_term_debt": 182302000, "long_term_debt": 3430709000, "total_debt": 3613011000, "total_liabilities": 6682883000, "total_equity": 796486000, "shares_outstanding": 48119000, "goodwill_and_intangibles": 3569704000 }, "cash_flow": { "operating_cash_flow": -38185000, "capital_expenditure": 46881000, "free_cash_flow": 8696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222420, "ticker_id": 354, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10831000", "ebitda": "80655000", "netIncome": "-16508000", "grossProfit": "322040000", "depreciation": "None", "totalRevenue": "589192000", "costOfRevenue": "267152000", "interestIncome": "None", "incomeBeforeTax": "-112937000", "interestExpense": "80415000", "operatingIncome": "-22576000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "96429000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "344616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69824000", "sellingGeneralAndAdministrative": "239085000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1621711000", "inventory": "20851000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "7491730000", "longTermDebt": "3430709000", "shortTermDebt": "182302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1947993000", "reportedCurrency": "USD", "retainedEarnings": "34516000", "totalLiabilities": "6682883000", "otherCurrentAssets": "107411000", "totalCurrentAssets": "570083000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6921647000", "currentAccountsPayable": "106602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5629888000", "totalShareholderEquity": "796486000", "capitalLeaseObligations": "2098303000", "otherCurrentLiabilities": "461551000", "totalCurrentLiabilities": "763866000", "otherNonCurrentLiabilities": "133311000", "totalNonCurrentLiabilities": "5919017000", "cashAndShortTermInvestments": "264682000", "commonStockSharesOutstanding": "48119000", "intangibleAssetsExcludingGoodwill": "1947993000", "cashAndCashEquivalentsAtCarryingValue": "264682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38185000", "capitalExpenditures": "46881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112061000", "cashflowFromInvestment": "-38494000", "stockBasedCompensation": "3058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589192000, "cost_of_revenue": 267152000, "gross_profit": 322040000, "research_and_development": null, "selling_general_admin": 239085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10831000, "depreciation_amortisation": 69824000, "ebitda": 80655000, "interest_expense": 80415000, "interest_income": null, "other_non_operating": null, "pretax_income": -112937000, "tax_provision": 96429000, "effective_tax_rate": null, "net_income": -16508000, "net_income_continuing_ops": null, "net_income_to_common": -16508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264682000, "short_term_investments": null, "net_receivables": 177139000, "inventory": 20851000, "other_current_assets": null, "total_current_assets": 570083000, "net_ppe": null, "goodwill": 1621711000, "intangible_assets": 1947993000, "goodwill_and_intangibles": 3569704000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6921647000, "total_assets": 7491730000, "short_term_debt": 182302000, "accounts_payable": 106602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 763866000, "long_term_debt": 3430709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919017000, "total_liabilities": 6682883000, "total_debt": 3613011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34516000, "total_equity": 796486000, "shares_outstanding": 48119000, "operating_cash_flow": -38185000, "stock_based_compensation": 3058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38494000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 112061000, "free_cash_flow": 8696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10831000", "ebitda": "80655000", "netIncome": "-16508000", "grossProfit": "322040000", "depreciation": "None", "totalRevenue": "589192000", "costOfRevenue": "267152000", "interestIncome": "None", "incomeBeforeTax": "-112937000", "interestExpense": "80415000", "operatingIncome": "-22576000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "96429000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "344616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69824000", "sellingGeneralAndAdministrative": "239085000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1621711000", "inventory": "20851000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "7491730000", "longTermDebt": "3430709000", "shortTermDebt": "182302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1947993000", "reportedCurrency": "USD", "retainedEarnings": "34516000", "totalLiabilities": "6682883000", "otherCurrentAssets": "107411000", "totalCurrentAssets": "570083000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6921647000", "currentAccountsPayable": "106602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5629888000", "totalShareholderEquity": "796486000", "capitalLeaseObligations": "2098303000", "otherCurrentLiabilities": "461551000", "totalCurrentLiabilities": "763866000", "otherNonCurrentLiabilities": "133311000", "totalNonCurrentLiabilities": "5919017000", "cashAndShortTermInvestments": "264682000", "commonStockSharesOutstanding": "48119000", "intangibleAssetsExcludingGoodwill": "1947993000", "cashAndCashEquivalentsAtCarryingValue": "264682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-38185000", "capitalExpenditures": "46881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112061000", "cashflowFromInvestment": "-38494000", "stockBasedCompensation": "3058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-416180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69824000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 580365000, "cost_of_revenue": 267777000, "gross_profit": 312588000, "ebit": -10902000, "ebitda": 52314000, "pretax_income": -66789000, "tax_provision": 19000000, "net_income": -85789000, "net_income_to_common": -85789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171233000, "total_current_assets": 447873000, "total_assets": 5860137000, "short_term_debt": 85277000, "long_term_debt": 3299323000, "total_debt": 3384600000, "total_liabilities": 5829235000, "total_equity": 30902000, "shares_outstanding": 48468887, "goodwill_and_intangibles": 3107287000 }, "cash_flow": { "operating_cash_flow": 37821000, "capital_expenditure": 54580000, "free_cash_flow": 92401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222421, "ticker_id": 354, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10902000", "ebitda": "52314000", "netIncome": "-85789000", "grossProfit": "312588000", "depreciation": "None", "totalRevenue": "580365000", "costOfRevenue": "267777000", "interestIncome": "None", "incomeBeforeTax": "-66789000", "interestExpense": "89041000", "operatingIncome": "-32290999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-68323000", "nonInterestIncome": "None", "operatingExpenses": "344878999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63216000", "sellingGeneralAndAdministrative": "400672000", "netIncomeFromContinuingOperations": "-85789000" }, "balance": { "goodwill": "1799944000", "inventory": "19317000", "commonStock": "408000", "currentDebt": "None", "investments": "None", "totalAssets": "5860137000", "longTermDebt": "3299323000", "shortTermDebt": "85277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1307343000", "reportedCurrency": "USD", "retainedEarnings": "-1123649000", "totalLiabilities": "5829235000", "otherCurrentAssets": "139162000", "totalCurrentAssets": "447873000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412264000", "currentAccountsPayable": "85771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4939079000", "totalShareholderEquity": "30902000", "capitalLeaseObligations": "1620306000", "otherCurrentLiabilities": "481292000", "totalCurrentLiabilities": "677808000", "otherNonCurrentLiabilities": "179411000", "totalNonCurrentLiabilities": "5151427000", "cashAndShortTermInvestments": "171233000", "commonStockSharesOutstanding": "48468887", "intangibleAssetsExcludingGoodwill": "1307343000", "cashAndCashEquivalentsAtCarryingValue": "171233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37821000", "capitalExpenditures": "54580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363548000", "cashflowFromInvestment": "288916000", "stockBasedCompensation": "3123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580365000, "cost_of_revenue": 267777000, "gross_profit": 312588000, "research_and_development": null, "selling_general_admin": 400672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10902000, "depreciation_amortisation": 63216000, "ebitda": 52314000, "interest_expense": 89041000, "interest_income": null, "other_non_operating": null, "pretax_income": -66789000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -85789000, "net_income_continuing_ops": -85789000, "net_income_to_common": -85789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171233000, "short_term_investments": null, "net_receivables": 118161000, "inventory": 19317000, "other_current_assets": null, "total_current_assets": 447873000, "net_ppe": null, "goodwill": 1799944000, "intangible_assets": 1307343000, "goodwill_and_intangibles": 3107287000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5412264000, "total_assets": 5860137000, "short_term_debt": 85277000, "accounts_payable": 85771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677808000, "long_term_debt": 3299323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5151427000, "total_liabilities": 5829235000, "total_debt": 3384600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1123649000, "total_equity": 30902000, "shares_outstanding": 48468887, "operating_cash_flow": 37821000, "stock_based_compensation": 3123000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 288916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363548000, "free_cash_flow": 92401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10902000", "ebitda": "52314000", "netIncome": "-85789000", "grossProfit": "312588000", "depreciation": "None", "totalRevenue": "580365000", "costOfRevenue": "267777000", "interestIncome": "None", "incomeBeforeTax": "-66789000", "interestExpense": "89041000", "operatingIncome": "-32290999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-68323000", "nonInterestIncome": "None", "operatingExpenses": "344878999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267777000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63216000", "sellingGeneralAndAdministrative": "400672000", "netIncomeFromContinuingOperations": "-85789000" }, "balance": { "goodwill": "1799944000", "inventory": "19317000", "commonStock": "408000", "currentDebt": "None", "investments": "None", "totalAssets": "5860137000", "longTermDebt": "3299323000", "shortTermDebt": "85277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1307343000", "reportedCurrency": "USD", "retainedEarnings": "-1123649000", "totalLiabilities": "5829235000", "otherCurrentAssets": "139162000", "totalCurrentAssets": "447873000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5412264000", "currentAccountsPayable": "85771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4939079000", "totalShareholderEquity": "30902000", "capitalLeaseObligations": "1620306000", "otherCurrentLiabilities": "481292000", "totalCurrentLiabilities": "677808000", "otherNonCurrentLiabilities": "179411000", "totalNonCurrentLiabilities": "5151427000", "cashAndShortTermInvestments": "171233000", "commonStockSharesOutstanding": "48468887", "intangibleAssetsExcludingGoodwill": "1307343000", "cashAndCashEquivalentsAtCarryingValue": "171233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37821000", "capitalExpenditures": "54580000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363548000", "cashflowFromInvestment": "288916000", "stockBasedCompensation": "3123000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63216000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 629974000, "cost_of_revenue": 286236000, "gross_profit": 343738000, "ebit": -1404000, "ebitda": 76396000, "pretax_income": -281484000, "tax_provision": 33629000, "net_income": -247855000, "net_income_to_common": -247855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190975000, "total_current_assets": 488940000, "total_assets": 6405911000, "short_term_debt": 79628000, "long_term_debt": 3651488000, "total_debt": 3731116000, "total_liabilities": 6172068000, "total_equity": 233415000, "shares_outstanding": 48596000, "goodwill_and_intangibles": 3754070000 }, "cash_flow": { "operating_cash_flow": 36479000, "capital_expenditure": 104366000, "free_cash_flow": 140845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222423, "ticker_id": 354, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1404000", "ebitda": "76396000", "netIncome": "-247855000", "grossProfit": "343738000", "depreciation": "None", "totalRevenue": "629974000", "costOfRevenue": "286236000", "interestIncome": "None", "incomeBeforeTax": "-281484000", "interestExpense": "73975000", "operatingIncome": "-157655000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33629000", "reportedCurrency": "USD", "netInterestIncome": "-73975000", "nonInterestIncome": "None", "operatingExpenses": "501393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77800000", "sellingGeneralAndAdministrative": "215829000", "netIncomeFromContinuingOperations": "-247855000" }, "balance": { "goodwill": "1993809000", "inventory": "18212000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "6405911000", "longTermDebt": "3651488000", "shortTermDebt": "79628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1760261000", "reportedCurrency": "USD", "retainedEarnings": "-1037860000", "totalLiabilities": "6172068000", "otherCurrentAssets": "170145000", "totalCurrentAssets": "488940000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5916971000", "currentAccountsPayable": "72558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5039172000", "totalShareholderEquity": "233415000", "capitalLeaseObligations": "1368234000", "otherCurrentLiabilities": "711905000", "totalCurrentLiabilities": "876896000", "otherNonCurrentLiabilities": "243826000", "totalNonCurrentLiabilities": "5295172000", "cashAndShortTermInvestments": "190975000", "commonStockSharesOutstanding": "48596000", "intangibleAssetsExcludingGoodwill": "1760261000", "cashAndCashEquivalentsAtCarryingValue": "190975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-247855000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36479000", "capitalExpenditures": "104366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15906000", "cashflowFromInvestment": "-103479000", "stockBasedCompensation": "4099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629974000, "cost_of_revenue": 286236000, "gross_profit": 343738000, "research_and_development": null, "selling_general_admin": 215829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1404000, "depreciation_amortisation": 77800000, "ebitda": 76396000, "interest_expense": 73975000, "interest_income": null, "other_non_operating": null, "pretax_income": -281484000, "tax_provision": 33629000, "effective_tax_rate": null, "net_income": -247855000, "net_income_continuing_ops": -247855000, "net_income_to_common": -247855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190975000, "short_term_investments": null, "net_receivables": 109608000, "inventory": 18212000, "other_current_assets": null, "total_current_assets": 488940000, "net_ppe": null, "goodwill": 1993809000, "intangible_assets": 1760261000, "goodwill_and_intangibles": 3754070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5916971000, "total_assets": 6405911000, "short_term_debt": 79628000, "accounts_payable": 72558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 876896000, "long_term_debt": 3651488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5295172000, "total_liabilities": 6172068000, "total_debt": 3731116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1037860000, "total_equity": 233415000, "shares_outstanding": 48596000, "operating_cash_flow": 36479000, "stock_based_compensation": 4099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15906000, "free_cash_flow": 140845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1404000", "ebitda": "76396000", "netIncome": "-247855000", "grossProfit": "343738000", "depreciation": "None", "totalRevenue": "629974000", "costOfRevenue": "286236000", "interestIncome": "None", "incomeBeforeTax": "-281484000", "interestExpense": "73975000", "operatingIncome": "-157655000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33629000", "reportedCurrency": "USD", "netInterestIncome": "-73975000", "nonInterestIncome": "None", "operatingExpenses": "501393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77800000", "sellingGeneralAndAdministrative": "215829000", "netIncomeFromContinuingOperations": "-247855000" }, "balance": { "goodwill": "1993809000", "inventory": "18212000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "6405911000", "longTermDebt": "3651488000", "shortTermDebt": "79628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1760261000", "reportedCurrency": "USD", "retainedEarnings": "-1037860000", "totalLiabilities": "6172068000", "otherCurrentAssets": "170145000", "totalCurrentAssets": "488940000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5916971000", "currentAccountsPayable": "72558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5039172000", "totalShareholderEquity": "233415000", "capitalLeaseObligations": "1368234000", "otherCurrentLiabilities": "711905000", "totalCurrentLiabilities": "876896000", "otherNonCurrentLiabilities": "243826000", "totalNonCurrentLiabilities": "5295172000", "cashAndShortTermInvestments": "190975000", "commonStockSharesOutstanding": "48596000", "intangibleAssetsExcludingGoodwill": "1760261000", "cashAndCashEquivalentsAtCarryingValue": "190975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-247855000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36479000", "capitalExpenditures": "104366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15906000", "cashflowFromInvestment": "-103479000", "stockBasedCompensation": "4099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48924000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 621657000, "cost_of_revenue": 284883000, "gross_profit": 336774000, "ebit": 25770000, "ebitda": 104552000, "pretax_income": -61697000, "tax_provision": 1501000, "net_income": -60196000, "net_income_to_common": -60196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154733000, "total_current_assets": 555599000, "total_assets": 6590218000, "short_term_debt": 75839000, "long_term_debt": 3653681000, "total_debt": 3729520000, "total_liabilities": 6196667000, "total_equity": 393123000, "shares_outstanding": 48498000, "goodwill_and_intangibles": 3670806000 }, "cash_flow": { "operating_cash_flow": 47553000, "capital_expenditure": 46335000, "free_cash_flow": 93888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222424, "ticker_id": 354, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25770000", "ebitda": "104552000", "netIncome": "-60196000", "grossProfit": "336774000", "depreciation": "None", "totalRevenue": "621657000", "costOfRevenue": "284883000", "interestIncome": "None", "incomeBeforeTax": "-61697000", "interestExpense": "74200000", "operatingIncome": "5573000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1501000", "reportedCurrency": "USD", "netInterestIncome": "-74200000", "nonInterestIncome": "None", "operatingExpenses": "331201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78782000", "sellingGeneralAndAdministrative": "228222000", "netIncomeFromContinuingOperations": "-60196000" }, "balance": { "goodwill": "1910316000", "inventory": "18082000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "6590218000", "longTermDebt": "3653681000", "shortTermDebt": "75839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1760490000", "reportedCurrency": "USD", "retainedEarnings": "-790005000", "totalLiabilities": "6196667000", "otherCurrentAssets": "262674000", "totalCurrentAssets": "555599000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "6575000", "currentNetReceivables": "120110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6034619000", "currentAccountsPayable": "94116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056346000", "totalShareholderEquity": "393123000", "capitalLeaseObligations": "1383215000", "otherCurrentLiabilities": "717811000", "totalCurrentLiabilities": "923248000", "otherNonCurrentLiabilities": "145537000", "totalNonCurrentLiabilities": "5273419000", "cashAndShortTermInvestments": "154733000", "commonStockSharesOutstanding": "48498000", "intangibleAssetsExcludingGoodwill": "1760490000", "cashAndCashEquivalentsAtCarryingValue": "154733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47553000", "capitalExpenditures": "46335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8475000", "cashflowFromInvestment": "-44201000", "stockBasedCompensation": "4472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621657000, "cost_of_revenue": 284883000, "gross_profit": 336774000, "research_and_development": null, "selling_general_admin": 228222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25770000, "depreciation_amortisation": 78782000, "ebitda": 104552000, "interest_expense": 74200000, "interest_income": null, "other_non_operating": null, "pretax_income": -61697000, "tax_provision": 1501000, "effective_tax_rate": null, "net_income": -60196000, "net_income_continuing_ops": -60196000, "net_income_to_common": -60196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154733000, "short_term_investments": 6575000, "net_receivables": 120110000, "inventory": 18082000, "other_current_assets": null, "total_current_assets": 555599000, "net_ppe": null, "goodwill": 1910316000, "intangible_assets": 1760490000, "goodwill_and_intangibles": 3670806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6034619000, "total_assets": 6590218000, "short_term_debt": 75839000, "accounts_payable": 94116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 923248000, "long_term_debt": 3653681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5273419000, "total_liabilities": 6196667000, "total_debt": 3729520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -790005000, "total_equity": 393123000, "shares_outstanding": 48498000, "operating_cash_flow": 47553000, "stock_based_compensation": 4472000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44201000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8475000, "free_cash_flow": 93888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25770000", "ebitda": "104552000", "netIncome": "-60196000", "grossProfit": "336774000", "depreciation": "None", "totalRevenue": "621657000", "costOfRevenue": "284883000", "interestIncome": "None", "incomeBeforeTax": "-61697000", "interestExpense": "74200000", "operatingIncome": "5573000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1501000", "reportedCurrency": "USD", "netInterestIncome": "-74200000", "nonInterestIncome": "None", "operatingExpenses": "331201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78782000", "sellingGeneralAndAdministrative": "228222000", "netIncomeFromContinuingOperations": "-60196000" }, "balance": { "goodwill": "1910316000", "inventory": "18082000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "6590218000", "longTermDebt": "3653681000", "shortTermDebt": "75839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1760490000", "reportedCurrency": "USD", "retainedEarnings": "-790005000", "totalLiabilities": "6196667000", "otherCurrentAssets": "262674000", "totalCurrentAssets": "555599000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "6575000", "currentNetReceivables": "120110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6034619000", "currentAccountsPayable": "94116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056346000", "totalShareholderEquity": "393123000", "capitalLeaseObligations": "1383215000", "otherCurrentLiabilities": "717811000", "totalCurrentLiabilities": "923248000", "otherNonCurrentLiabilities": "145537000", "totalNonCurrentLiabilities": "5273419000", "cashAndShortTermInvestments": "154733000", "commonStockSharesOutstanding": "48498000", "intangibleAssetsExcludingGoodwill": "1760490000", "cashAndCashEquivalentsAtCarryingValue": "154733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47553000", "capitalExpenditures": "46335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8475000", "cashflowFromInvestment": "-44201000", "stockBasedCompensation": "4472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107658000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 618482000, "cost_of_revenue": 284255000, "gross_profit": 334227000, "ebit": 30397000, "ebitda": 110026000, "pretax_income": -142532000, "tax_provision": 31382000, "net_income": -173914000, "net_income_to_common": -173914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169356000, "total_current_assets": 536137000, "total_assets": 6635996000, "short_term_debt": 72666000, "long_term_debt": 3660920000, "total_debt": 3733586000, "total_liabilities": 6186191000, "total_equity": 449377000, "shares_outstanding": 48119000, "goodwill_and_intangibles": 3727491000 }, "cash_flow": { "operating_cash_flow": -7854000, "capital_expenditure": 42847000, "free_cash_flow": 34993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222425, "ticker_id": 354, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30397000", "ebitda": "110026000", "netIncome": "-173914000", "grossProfit": "334227000", "depreciation": "None", "totalRevenue": "618482000", "costOfRevenue": "284255000", "interestIncome": "None", "incomeBeforeTax": "-142532000", "interestExpense": "73131000", "operatingIncome": "-73955000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31382000", "reportedCurrency": "USD", "netInterestIncome": "-73131000", "nonInterestIncome": "None", "operatingExpenses": "408182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79629000", "sellingGeneralAndAdministrative": "218601000", "netIncomeFromContinuingOperations": "-173914000" }, "balance": { "goodwill": "1914853000", "inventory": "15719000", "commonStock": "405000", "currentDebt": "None", "investments": "None", "totalAssets": "6635996000", "longTermDebt": "3660920000", "shortTermDebt": "72666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1812638000", "reportedCurrency": "USD", "retainedEarnings": "-729809000", "totalLiabilities": "6186191000", "otherCurrentAssets": "228295000", "totalCurrentAssets": "536137000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "337100000", "currentNetReceivables": "122767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6099859000", "currentAccountsPayable": "59401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5073271000", "totalShareholderEquity": "449377000", "capitalLeaseObligations": "1392901000", "otherCurrentLiabilities": "702560000", "totalCurrentLiabilities": "875777000", "otherNonCurrentLiabilities": "159289000", "totalNonCurrentLiabilities": "5310414000", "cashAndShortTermInvestments": "169356000", "commonStockSharesOutstanding": "48119000", "intangibleAssetsExcludingGoodwill": "1812638000", "cashAndCashEquivalentsAtCarryingValue": "169356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173914000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7854000", "capitalExpenditures": "42847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51327000", "cashflowFromInvestment": "-43401000", "stockBasedCompensation": "3058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 618482000, "cost_of_revenue": 284255000, "gross_profit": 334227000, "research_and_development": null, "selling_general_admin": 218601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30397000, "depreciation_amortisation": 79629000, "ebitda": 110026000, "interest_expense": 73131000, "interest_income": null, "other_non_operating": null, "pretax_income": -142532000, "tax_provision": 31382000, "effective_tax_rate": null, "net_income": -173914000, "net_income_continuing_ops": -173914000, "net_income_to_common": -173914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169356000, "short_term_investments": 337100000, "net_receivables": 122767000, "inventory": 15719000, "other_current_assets": null, "total_current_assets": 536137000, "net_ppe": null, "goodwill": 1914853000, "intangible_assets": 1812638000, "goodwill_and_intangibles": 3727491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6099859000, "total_assets": 6635996000, "short_term_debt": 72666000, "accounts_payable": 59401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875777000, "long_term_debt": 3660920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5310414000, "total_liabilities": 6186191000, "total_debt": 3733586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -729809000, "total_equity": 449377000, "shares_outstanding": 48119000, "operating_cash_flow": -7854000, "stock_based_compensation": 3058000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51327000, "free_cash_flow": 34993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30397000", "ebitda": "110026000", "netIncome": "-173914000", "grossProfit": "334227000", "depreciation": "None", "totalRevenue": "618482000", "costOfRevenue": "284255000", "interestIncome": "None", "incomeBeforeTax": "-142532000", "interestExpense": "73131000", "operatingIncome": "-73955000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31382000", "reportedCurrency": "USD", "netInterestIncome": "-73131000", "nonInterestIncome": "None", "operatingExpenses": "408182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79629000", "sellingGeneralAndAdministrative": "218601000", "netIncomeFromContinuingOperations": "-173914000" }, "balance": { "goodwill": "1914853000", "inventory": "15719000", "commonStock": "405000", "currentDebt": "None", "investments": "None", "totalAssets": "6635996000", "longTermDebt": "3660920000", "shortTermDebt": "72666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1812638000", "reportedCurrency": "USD", "retainedEarnings": "-729809000", "totalLiabilities": "6186191000", "otherCurrentAssets": "228295000", "totalCurrentAssets": "536137000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "337100000", "currentNetReceivables": "122767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6099859000", "currentAccountsPayable": "59401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5073271000", "totalShareholderEquity": "449377000", "capitalLeaseObligations": "1392901000", "otherCurrentLiabilities": "702560000", "totalCurrentLiabilities": "875777000", "otherNonCurrentLiabilities": "159289000", "totalNonCurrentLiabilities": "5310414000", "cashAndShortTermInvestments": "169356000", "commonStockSharesOutstanding": "48119000", "intangibleAssetsExcludingGoodwill": "1812638000", "cashAndCashEquivalentsAtCarryingValue": "169356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173914000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7854000", "capitalExpenditures": "42847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51327000", "cashflowFromInvestment": "-43401000", "stockBasedCompensation": "3058000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159746000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 611670000, "cost_of_revenue": 276784000, "gross_profit": 334886000, "ebit": -162616000, "ebitda": -43443000, "pretax_income": -429650000, "tax_provision": 151267000, "net_income": -278383000, "net_income_to_common": -278383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163194000, "total_current_assets": 572345000, "total_assets": 6861103000, "short_term_debt": 74292000, "long_term_debt": 3643185000, "total_debt": 3717477000, "total_liabilities": 6225249000, "total_equity": 635426000, "shares_outstanding": 51582156, "goodwill_and_intangibles": 3807231000 }, "cash_flow": { "operating_cash_flow": 70255000, "capital_expenditure": 45252000, "free_cash_flow": 115507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222426, "ticker_id": 354, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162616000", "ebitda": "-43443000", "netIncome": "-278383000", "grossProfit": "334886000", "depreciation": "None", "totalRevenue": "611670000", "costOfRevenue": "276784000", "interestIncome": "None", "incomeBeforeTax": "-429650000", "interestExpense": "76574000", "operatingIncome": "-315941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "151267000", "reportedCurrency": "USD", "netInterestIncome": "-76574000", "nonInterestIncome": "None", "operatingExpenses": "650827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119173000", "sellingGeneralAndAdministrative": "502255000", "netIncomeFromContinuingOperations": "-278383000" }, "balance": { "goodwill": "1935803000", "inventory": "14629000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "6861103000", "longTermDebt": "3643185000", "shortTermDebt": "74292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1871428000", "reportedCurrency": "USD", "retainedEarnings": "-555895000", "totalLiabilities": "6225249000", "otherCurrentAssets": "229344000", "totalCurrentAssets": "572345000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "5356000", "currentNetReceivables": "165178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6288758000", "currentAccountsPayable": "69161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5065884000", "totalShareholderEquity": "635426000", "capitalLeaseObligations": "1403249000", "otherCurrentLiabilities": "653026000", "totalCurrentLiabilities": "874780000", "otherNonCurrentLiabilities": "233287000", "totalNonCurrentLiabilities": "5350469000", "cashAndShortTermInvestments": "163194000", "commonStockSharesOutstanding": "51582156", "intangibleAssetsExcludingGoodwill": "1871428000", "cashAndCashEquivalentsAtCarryingValue": "163194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70255000", "capitalExpenditures": "45252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145315000", "cashflowFromInvestment": "-205544000", "stockBasedCompensation": "5487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611670000, "cost_of_revenue": 276784000, "gross_profit": 334886000, "research_and_development": null, "selling_general_admin": 502255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162616000, "depreciation_amortisation": 119173000, "ebitda": -43443000, "interest_expense": 76574000, "interest_income": null, "other_non_operating": null, "pretax_income": -429650000, "tax_provision": 151267000, "effective_tax_rate": null, "net_income": -278383000, "net_income_continuing_ops": -278383000, "net_income_to_common": -278383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163194000, "short_term_investments": 5356000, "net_receivables": 165178000, "inventory": 14629000, "other_current_assets": null, "total_current_assets": 572345000, "net_ppe": null, "goodwill": 1935803000, "intangible_assets": 1871428000, "goodwill_and_intangibles": 3807231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6288758000, "total_assets": 6861103000, "short_term_debt": 74292000, "accounts_payable": 69161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 874780000, "long_term_debt": 3643185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5350469000, "total_liabilities": 6225249000, "total_debt": 3717477000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555895000, "total_equity": 635426000, "shares_outstanding": 51582156, "operating_cash_flow": 70255000, "stock_based_compensation": 5487000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45252000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145315000, "free_cash_flow": 115507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-162616000", "ebitda": "-43443000", "netIncome": "-278383000", "grossProfit": "334886000", "depreciation": "None", "totalRevenue": "611670000", "costOfRevenue": "276784000", "interestIncome": "None", "incomeBeforeTax": "-429650000", "interestExpense": "76574000", "operatingIncome": "-315941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "151267000", "reportedCurrency": "USD", "netInterestIncome": "-76574000", "nonInterestIncome": "None", "operatingExpenses": "650827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119173000", "sellingGeneralAndAdministrative": "502255000", "netIncomeFromContinuingOperations": "-278383000" }, "balance": { "goodwill": "1935803000", "inventory": "14629000", "commonStock": "400000", "currentDebt": "None", "investments": "None", "totalAssets": "6861103000", "longTermDebt": "3643185000", "shortTermDebt": "74292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1871428000", "reportedCurrency": "USD", "retainedEarnings": "-555895000", "totalLiabilities": "6225249000", "otherCurrentAssets": "229344000", "totalCurrentAssets": "572345000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "5356000", "currentNetReceivables": "165178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6288758000", "currentAccountsPayable": "69161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5065884000", "totalShareholderEquity": "635426000", "capitalLeaseObligations": "1403249000", "otherCurrentLiabilities": "653026000", "totalCurrentLiabilities": "874780000", "otherNonCurrentLiabilities": "233287000", "totalNonCurrentLiabilities": "5350469000", "cashAndShortTermInvestments": "163194000", "commonStockSharesOutstanding": "51582156", "intangibleAssetsExcludingGoodwill": "1871428000", "cashAndCashEquivalentsAtCarryingValue": "163194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-263492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70255000", "capitalExpenditures": "45252000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145315000", "cashflowFromInvestment": "-205544000", "stockBasedCompensation": "5487000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119173000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 632477000, "cost_of_revenue": 287172000, "gross_profit": 345305000, "ebit": 57242000, "ebitda": 134729000, "pretax_income": -17866000, "tax_provision": 43936000, "net_income": -61802000, "net_income_to_common": -61802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297837000, "total_current_assets": 550552000, "total_assets": 6929373000, "short_term_debt": 68386000, "long_term_debt": 3425496000, "total_debt": 3493882000, "total_liabilities": 6032306000, "total_equity": 896639000, "shares_outstanding": 53580000, "goodwill_and_intangibles": 3876422000 }, "cash_flow": { "operating_cash_flow": 54309000, "capital_expenditure": 168246000, "free_cash_flow": 222555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222428, "ticker_id": 354, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57242000", "ebitda": "134729000", "netIncome": "-61802000", "grossProfit": "345305000", "depreciation": "None", "totalRevenue": "632477000", "costOfRevenue": "287172000", "interestIncome": "None", "incomeBeforeTax": "-17866000", "interestExpense": "70630000", "operatingIncome": "37236000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "43936000", "reportedCurrency": "USD", "netInterestIncome": "-70630000", "nonInterestIncome": "None", "operatingExpenses": "308069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77487000", "sellingGeneralAndAdministrative": "160971000", "netIncomeFromContinuingOperations": "-61802000" }, "balance": { "goodwill": "1866310000", "inventory": "14994000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "6929373000", "longTermDebt": "3425496000", "shortTermDebt": "68386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2010112000", "reportedCurrency": "USD", "retainedEarnings": "-412628000", "totalLiabilities": "6032306000", "otherCurrentAssets": "148080000", "totalCurrentAssets": "550552000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "16290000", "currentNetReceivables": "89641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6378821000", "currentAccountsPayable": "211906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2363704000", "shortLongTermDebtTotal": "4857852000", "totalShareholderEquity": "896639000", "capitalLeaseObligations": "1412906000", "otherCurrentLiabilities": "483255000", "totalCurrentLiabilities": "842686000", "otherNonCurrentLiabilities": "182824000", "totalNonCurrentLiabilities": "5189620000", "cashAndShortTermInvestments": "297837000", "commonStockSharesOutstanding": "53580000", "intangibleAssetsExcludingGoodwill": "2010112000", "cashAndCashEquivalentsAtCarryingValue": "297837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54309000", "capitalExpenditures": "168246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94959000", "cashflowFromInvestment": "-226223000", "stockBasedCompensation": "6257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632477000, "cost_of_revenue": 287172000, "gross_profit": 345305000, "research_and_development": null, "selling_general_admin": 160971000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57242000, "depreciation_amortisation": 77487000, "ebitda": 134729000, "interest_expense": 70630000, "interest_income": null, "other_non_operating": null, "pretax_income": -17866000, "tax_provision": 43936000, "effective_tax_rate": null, "net_income": -61802000, "net_income_continuing_ops": -61802000, "net_income_to_common": -61802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297837000, "short_term_investments": 16290000, "net_receivables": 89641000, "inventory": 14994000, "other_current_assets": null, "total_current_assets": 550552000, "net_ppe": null, "goodwill": 1866310000, "intangible_assets": 2010112000, "goodwill_and_intangibles": 3876422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6378821000, "total_assets": 6929373000, "short_term_debt": 68386000, "accounts_payable": 211906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842686000, "long_term_debt": 3425496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5189620000, "total_liabilities": 6032306000, "total_debt": 3493882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -412628000, "total_equity": 896639000, "shares_outstanding": 53580000, "operating_cash_flow": 54309000, "stock_based_compensation": 6257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94959000, "free_cash_flow": 222555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57242000", "ebitda": "134729000", "netIncome": "-61802000", "grossProfit": "345305000", "depreciation": "None", "totalRevenue": "632477000", "costOfRevenue": "287172000", "interestIncome": "None", "incomeBeforeTax": "-17866000", "interestExpense": "70630000", "operatingIncome": "37236000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "43936000", "reportedCurrency": "USD", "netInterestIncome": "-70630000", "nonInterestIncome": "None", "operatingExpenses": "308069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77487000", "sellingGeneralAndAdministrative": "160971000", "netIncomeFromContinuingOperations": "-61802000" }, "balance": { "goodwill": "1866310000", "inventory": "14994000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "6929373000", "longTermDebt": "3425496000", "shortTermDebt": "68386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2010112000", "reportedCurrency": "USD", "retainedEarnings": "-412628000", "totalLiabilities": "6032306000", "otherCurrentAssets": "148080000", "totalCurrentAssets": "550552000", "currentLongTermDebt": "19450000", "longTermInvestments": "None", "shortTermInvestments": "16290000", "currentNetReceivables": "89641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6378821000", "currentAccountsPayable": "211906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2363704000", "shortLongTermDebtTotal": "4857852000", "totalShareholderEquity": "896639000", "capitalLeaseObligations": "1412906000", "otherCurrentLiabilities": "483255000", "totalCurrentLiabilities": "842686000", "otherNonCurrentLiabilities": "182824000", "totalNonCurrentLiabilities": "5189620000", "cashAndShortTermInvestments": "297837000", "commonStockSharesOutstanding": "53580000", "intangibleAssetsExcludingGoodwill": "2010112000", "cashAndCashEquivalentsAtCarryingValue": "297837000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54309000", "capitalExpenditures": "168246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94959000", "cashflowFromInvestment": "-226223000", "stockBasedCompensation": "6257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77487000", "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": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "income_statement": { "revenue": 606206000, "cost_of_revenue": 271215000, "gross_profit": 334991000, "ebit": 32044000, "ebitda": 111231000, "pretax_income": -54300000, "tax_provision": 28649000, "net_income": -25651000, "net_income_to_common": -25651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322848000, "total_current_assets": 527847999, "total_assets": 6781189000, "short_term_debt": 77579000, "long_term_debt": 3317720000, "total_debt": 3395299000, "total_liabilities": 5742029000, "total_equity": 1038732000, "shares_outstanding": 53942000, "goodwill_and_intangibles": 3757969000 }, "cash_flow": { "operating_cash_flow": 80162000, "capital_expenditure": 75868000, "free_cash_flow": 156030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 222429, "ticker_id": 354, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:00:26.699022+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32044000", "ebitda": "111231000", "netIncome": "-25651000", "grossProfit": "334991000", "depreciation": "None", "totalRevenue": "606206000", "costOfRevenue": "271215000", "interestIncome": "None", "incomeBeforeTax": "-54300000", "interestExpense": "67093000", "operatingIncome": "5982000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28649000", "reportedCurrency": "USD", "netInterestIncome": "-67093000", "nonInterestIncome": "None", "operatingExpenses": "329009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79187000", "sellingGeneralAndAdministrative": "220560000", "netIncomeFromContinuingOperations": "-25651000" }, "balance": { "goodwill": "1819720000", "inventory": "15372000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "6781189000", "longTermDebt": "3317720000", "shortTermDebt": "77579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1938249000", "reportedCurrency": "USD", "retainedEarnings": "-351639000", "totalLiabilities": "5742029000", "otherCurrentAssets": "108869999", "totalCurrentAssets": "527847999", "currentLongTermDebt": "29450000", "longTermInvestments": "None", "shortTermInvestments": "8845000", "currentNetReceivables": "80758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6253341000", "currentAccountsPayable": "78074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1155757000", "shortLongTermDebtTotal": "4770236000", "totalShareholderEquity": "1038732000", "capitalLeaseObligations": "1423066000", "otherCurrentLiabilities": "469162000", "totalCurrentLiabilities": "678633000", "otherNonCurrentLiabilities": "200000000", "totalNonCurrentLiabilities": "5063396000", "cashAndShortTermInvestments": "322848000", "commonStockSharesOutstanding": "53942000", "intangibleAssetsExcludingGoodwill": "1938249000", "cashAndCashEquivalentsAtCarryingValue": "322848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25651000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80162000", "capitalExpenditures": "75868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-951000", "cashflowFromInvestment": "-95660000", "stockBasedCompensation": "6290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16449000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606206000, "cost_of_revenue": 271215000, "gross_profit": 334991000, "research_and_development": null, "selling_general_admin": 220560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32044000, "depreciation_amortisation": 79187000, "ebitda": 111231000, "interest_expense": 67093000, "interest_income": null, "other_non_operating": null, "pretax_income": -54300000, "tax_provision": 28649000, "effective_tax_rate": null, "net_income": -25651000, "net_income_continuing_ops": -25651000, "net_income_to_common": -25651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322848000, "short_term_investments": 8845000, "net_receivables": 80758000, "inventory": 15372000, "other_current_assets": null, "total_current_assets": 527847999, "net_ppe": null, "goodwill": 1819720000, "intangible_assets": 1938249000, "goodwill_and_intangibles": 3757969000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6253341000, "total_assets": 6781189000, "short_term_debt": 77579000, "accounts_payable": 78074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 678633000, "long_term_debt": 3317720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5063396000, "total_liabilities": 5742029000, "total_debt": 3395299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351639000, "total_equity": 1038732000, "shares_outstanding": 53942000, "operating_cash_flow": 80162000, "stock_based_compensation": 6290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -951000, "free_cash_flow": 156030000, "net_change_in_cash": -16449000 }, "raw_data": { "income": { "ebit": "32044000", "ebitda": "111231000", "netIncome": "-25651000", "grossProfit": "334991000", "depreciation": "None", "totalRevenue": "606206000", "costOfRevenue": "271215000", "interestIncome": "None", "incomeBeforeTax": "-54300000", "interestExpense": "67093000", "operatingIncome": "5982000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28649000", "reportedCurrency": "USD", "netInterestIncome": "-67093000", "nonInterestIncome": "None", "operatingExpenses": "329009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79187000", "sellingGeneralAndAdministrative": "220560000", "netIncomeFromContinuingOperations": "-25651000" }, "balance": { "goodwill": "1819720000", "inventory": "15372000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "6781189000", "longTermDebt": "3317720000", "shortTermDebt": "77579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1938249000", "reportedCurrency": "USD", "retainedEarnings": "-351639000", "totalLiabilities": "5742029000", "otherCurrentAssets": "108869999", "totalCurrentAssets": "527847999", "currentLongTermDebt": "29450000", "longTermInvestments": "None", "shortTermInvestments": "8845000", "currentNetReceivables": "80758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6253341000", "currentAccountsPayable": "78074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1155757000", "shortLongTermDebtTotal": "4770236000", "totalShareholderEquity": "1038732000", "capitalLeaseObligations": "1423066000", "otherCurrentLiabilities": "469162000", "totalCurrentLiabilities": "678633000", "otherNonCurrentLiabilities": "200000000", "totalNonCurrentLiabilities": "5063396000", "cashAndShortTermInvestments": "322848000", "commonStockSharesOutstanding": "53942000", "intangibleAssetsExcludingGoodwill": "1938249000", "cashAndCashEquivalentsAtCarryingValue": "322848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25651000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80162000", "capitalExpenditures": "75868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-951000", "cashflowFromInvestment": "-95660000", "stockBasedCompensation": "6290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16449000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93332000", "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" ] } } }