{ "ticker": { "uuid": "e429d6fe-7827-4b93-a8c8-9b3c845cce10", "symbol": "SPHR", "name": "Sphere Entertainment Co.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/e429d6fe-7827-4b93-a8c8-9b3c845cce10/", "api_url": "https://sharemaestro.com/factors/api/tickers/e429d6fe-7827-4b93-a8c8-9b3c845cce10/" }, "ticker_metadata": { "id": 3725, "uuid": "e429d6fe-7827-4b93-a8c8-9b3c845cce10", "symbol": "SPHR", "name": "Sphere Entertainment Co.", "asset_type": "equity", "market_cap": 4956504000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "Madison Square Garden Entertainment Corp. The company is headquartered in New York, New York.", "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": "e429d6fe-7827-4b93-a8c8-9b3c845cce10", "symbol": "SPHR", "name": "Sphere Entertainment Co.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/e429d6fe-7827-4b93-a8c8-9b3c845cce10/", "api_url": "https://sharemaestro.com/factors/api/tickers/e429d6fe-7827-4b93-a8c8-9b3c845cce10/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.18, "quality": 0.26, "momentum": 0.98, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 139.5, "market_cap": 5004981000, "pe_ratio": 41.7712, "earnings_yield": 0.0239, "ebitda_to_ev": 0.1059, "shareholder_yield": 0, "roe": 0.0533, "piotroski_f_score": 1, "momentum_12_1": 2.5394, "volatility_252d": 0.4936 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:39.474488+00:00", "batch_id": "" }, "size": { "price_close": 139.5, "market_cap": 5004981000, "market_cap_usd": 5004981000, "enterprise_value": 5201735000, "shares_outstanding": 35878000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 41.7712, "pb_ratio": 2.2265, "ptbv_ratio": 2.658, "ps_ratio": 3.7748, "pcf_ratio": 13.4096, "pfcf_ratio": 12.1191, "ev_ebitda": 9.4392, "ev_ebit": 24.2475, "ev_sales": 3.9232, "ev_fcf": 12.5955, "earnings_yield": 0.0239, "fcf_yield": 0.0794, "price_to_sales": 3.7748, "price_to_book": 2.2265, "price_to_cashflow": 13.4096, "ebitda_to_ev": 0.1059, "sales_yield": 0.2549 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4829, "operating_margin": 0.1618, "net_margin": 0.0904, "ebitda_margin": 0.4156, "fcf_margin": 0.3115, "roe": 0.0533, "roa": 0.0284, "roic": 0.0661, "roc_greenblatt": null, "asset_turnover": 0.314, "cash_conversion": 3.4467, "accruals_ratio": -0.06, "sbc_to_revenue": 0.0387, "piotroski_f_score": 1, "altman_z_score": 1.9877, "earnings_stability_5y": 3.2407, "revenue_stability_5y": 0.3461, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1516, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8785, "net_debt_to_ebitda": 0.357, "debt_to_assets": 0.1958, "interest_coverage": 4.0957, "current_ratio": 1.2167, "quick_ratio": 1.192, "net_debt": 196754000, "local_beta": -0.0006, "volatility_252d": 0.4936, "volatility_60d": 1.0854, "max_drawdown_12m": -0.1361, "risk_adjusted_momentum": 5.1444 }, "growth": { "revenue_growth_1y": 0.2162, "revenue_growth_3y_cagr": 0.1896, "revenue_growth_5y_cagr": -0.0649, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 8.3787, "book_value_growth_1y": -0.0156, "revenue_growth": 0.2162, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0463, "price_return_3m": 0.2365, "price_return_6m": 0.6546, "price_return_9m": 1.8528, "price_return_12m": 2.7032, "price_return_12m_ex1m": 2.5394, "momentum_6m": 0.6546, "momentum_12m": 2.7032, "momentum_12_1": 2.5394, "distance_from_52w_high": -0.0361, "distance_from_52w_low": 2.6499, "relative_strength": 2.6032 }, "raw_ttm": { "revenue_ttm": 1325883000, "gross_profit_ttm": 640213000, "ebit_ttm": 214527000, "ebitda_ttm": 551076000, "net_income_ttm": 119819000, "eps_diluted_ttm": 3.3396, "operating_cash_flow_ttm": 373239000, "capital_expenditure_ttm": 39744000, "fcf_ttm": 412983000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52379000, "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_current_liabilities": 742663000, "net_ppe": null, "total_assets": 4222686000, "total_debt": 826905000, "total_equity": 2247927000, "net_working_capital": -395039000, "book_value_per_share": 62.6547, "retained_earnings": -181981000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1882994000, "tangible_book_per_share": 52.4832 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 53, "rank_ptbv": 52, "rank_ps": 71, "rank_pcf": 59, "rank_ev_ebitda": 35, "rank_ev_ebit": 76, "rank_earnings_yield": 80, "rank_fcf_yield": 50, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 60, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 47, "rank_fcf_margin": 28, "rank_piotroski": 100, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 3 }, "composites": { "value_composite": 82, "quality_composite": 74, "momentum_composite": 2, "growth_composite": 21, "yield_composite": 93, "svqf_composite": 90, "vc1_composite": 77, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.2163, "os_score": 0.31, "value_percentile": 0.18, "quality_percentile": 0.26, "momentum_percentile": 0.98, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4980, "ticker_id": 3725, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:39.474488+00:00", "batch_id": "", "os_score_delta": null, "price_close": 139.5, "market_cap": 5004981000, "market_cap_usd": 5004981000, "enterprise_value": 5201735000, "shares_outstanding": 35878000, "fx_rate_to_usd": null, "pe_ratio": 41.77117986, "pb_ratio": 2.22648734, "ptbv_ratio": 2.65799094, "ps_ratio": 3.77482855, "pcf_ratio": 13.40958742, "pfcf_ratio": 12.11909691, "ev_ebitda": 9.43923343, "ev_ebit": 24.24746069, "ev_sales": 3.92322324, "ev_fcf": 12.59551846, "earnings_yield": 0.02393995, "fcf_yield": 0.07939332, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48285784, "operating_margin": 0.16179934, "net_margin": 0.09036921, "ebitda_margin": 0.41562943, "fcf_margin": 0.31147771, "roe": 0.053302, "roa": 0.02837507, "roic": 0.06608231, "roc_greenblatt": null, "asset_turnover": 0.31399043, "cash_conversion": 3.44672381, "accruals_ratio": -0.06001393, "sbc_to_revenue": 0.03870628, "debt_to_equity": 0.87848004, "net_debt_to_ebitda": 0.35703605, "debt_to_assets": 0.19582441, "interest_coverage": 4.09566811, "current_ratio": 1.2166622, "quick_ratio": 1.19196459, "net_debt": 196754000, "revenue_growth_1y": 0.21621451, "revenue_growth_3y_cagr": 0.18955585, "revenue_growth_5y_cagr": -0.06486842, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 8.37873007, "book_value_growth_1y": -0.01556095, "piotroski_f_score": 1, "altman_z_score": 1.98771992, "earnings_stability_5y": 3.240677, "revenue_stability_5y": 0.346103, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04627616, "price_return_3m": 0.23648289, "price_return_6m": 0.65460799, "price_return_9m": 1.85276074, "price_return_12m": 2.70321211, "price_return_12m_ex1m": 2.53942129, "distance_from_52w_high": -0.03613625, "distance_from_52w_low": 2.64992151, "relative_strength": 2.60324852, "local_beta": -0.0006, "volatility_252d": 0.493632, "volatility_60d": 1.085363, "max_drawdown_12m": -0.13607801, "revenue_ttm": 1325883000, "gross_profit_ttm": 640213000, "ebit_ttm": 214527000, "ebitda_ttm": 551076000, "net_income_ttm": 119819000, "eps_diluted_ttm": 3.33962317, "operating_cash_flow_ttm": 373239000, "capital_expenditure_ttm": 39744000, "fcf_ttm": 412983000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52379000, "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_current_liabilities": 742663000, "net_ppe": null, "total_assets": 4222686000, "total_debt": 826905000, "total_equity": 2247927000, "net_working_capital": -395039000, "book_value_per_share": 62.65474664, "retained_earnings": -181981000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1882994000, "tangible_book_per_share": 52.48324879, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 81, "rank_pb": 53, "rank_ptbv": 52, "rank_ps": 71, "rank_pcf": 59, "rank_ev_ebitda": 35, "rank_ev_ebit": 76, "rank_earnings_yield": 80, "rank_fcf_yield": 50, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 60, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 47, "rank_fcf_margin": 28, "rank_piotroski": 100, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 3, "value_composite": 82, "quality_composite": 74, "momentum_composite": 2, "growth_composite": 21, "yield_composite": 93, "svqf_composite": 90, "vc1_composite": 77, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 139.5, "os": 0.31, "value": 0.18, "quality": 0.26, "momentum": 0.98, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 41.7712, "earnings_yield": 0.0239, "shareholder_yield": 0, "roe": 0.0533, "momentum_12_1": 2.5394, "complete_fields": { "id": 4980, "ticker_id": 3725, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:39.474488+00:00", "batch_id": "", "os_score_delta": null, "price_close": 139.5, "market_cap": 5004981000, "market_cap_usd": 5004981000, "enterprise_value": 5201735000, "shares_outstanding": 35878000, "fx_rate_to_usd": null, "pe_ratio": 41.77117986, "pb_ratio": 2.22648734, "ptbv_ratio": 2.65799094, "ps_ratio": 3.77482855, "pcf_ratio": 13.40958742, "pfcf_ratio": 12.11909691, "ev_ebitda": 9.43923343, "ev_ebit": 24.24746069, "ev_sales": 3.92322324, "ev_fcf": 12.59551846, "earnings_yield": 0.02393995, "fcf_yield": 0.07939332, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48285784, "operating_margin": 0.16179934, "net_margin": 0.09036921, "ebitda_margin": 0.41562943, "fcf_margin": 0.31147771, "roe": 0.053302, "roa": 0.02837507, "roic": 0.06608231, "roc_greenblatt": null, "asset_turnover": 0.31399043, "cash_conversion": 3.44672381, "accruals_ratio": -0.06001393, "sbc_to_revenue": 0.03870628, "debt_to_equity": 0.87848004, "net_debt_to_ebitda": 0.35703605, "debt_to_assets": 0.19582441, "interest_coverage": 4.09566811, "current_ratio": 1.2166622, "quick_ratio": 1.19196459, "net_debt": 196754000, "revenue_growth_1y": 0.21621451, "revenue_growth_3y_cagr": 0.18955585, "revenue_growth_5y_cagr": -0.06486842, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 8.37873007, "book_value_growth_1y": -0.01556095, "piotroski_f_score": 1, "altman_z_score": 1.98771992, "earnings_stability_5y": 3.240677, "revenue_stability_5y": 0.346103, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04627616, "price_return_3m": 0.23648289, "price_return_6m": 0.65460799, "price_return_9m": 1.85276074, "price_return_12m": 2.70321211, "price_return_12m_ex1m": 2.53942129, "distance_from_52w_high": -0.03613625, "distance_from_52w_low": 2.64992151, "relative_strength": 2.60324852, "local_beta": -0.0006, "volatility_252d": 0.493632, "volatility_60d": 1.085363, "max_drawdown_12m": -0.13607801, "revenue_ttm": 1325883000, "gross_profit_ttm": 640213000, "ebit_ttm": 214527000, "ebitda_ttm": 551076000, "net_income_ttm": 119819000, "eps_diluted_ttm": 3.33962317, "operating_cash_flow_ttm": 373239000, "capital_expenditure_ttm": 39744000, "fcf_ttm": 412983000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52379000, "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_current_liabilities": 742663000, "net_ppe": null, "total_assets": 4222686000, "total_debt": 826905000, "total_equity": 2247927000, "net_working_capital": -395039000, "book_value_per_share": 62.65474664, "retained_earnings": -181981000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1882994000, "tangible_book_per_share": 52.48324879, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 81, "rank_pb": 53, "rank_ptbv": 52, "rank_ps": 71, "rank_pcf": 59, "rank_ev_ebitda": 35, "rank_ev_ebit": 76, "rank_earnings_yield": 80, "rank_fcf_yield": 50, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 60, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 47, "rank_fcf_margin": 28, "rank_piotroski": 100, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 3, "value_composite": 82, "quality_composite": 74, "momentum_composite": 2, "growth_composite": 21, "yield_composite": 93, "svqf_composite": 90, "vc1_composite": 77, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 1026889000, "cost_of_revenue": 804318000, "gross_profit": 222571000, "ebit": -280357000, "ebitda": -23863000, "pretax_income": -360225000, "tax_provision": -135592000, "net_income": -200649000, "net_income_to_common": -200649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559757000, "total_current_assets": 865695000, "total_assets": 4787892000, "short_term_debt": 867985000, "long_term_debt": null, "total_debt": 867985000, "total_liabilities": 2372340000, "total_equity": 2415552000, "shares_outstanding": 35859000, "goodwill_and_intangibles": 438555000 }, "cash_flow": { "operating_cash_flow": -19658000, "capital_expenditure": 289753000, "free_cash_flow": 270095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332686, "ticker_id": 3725, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-280357000", "ebitda": "-23863000", "netIncome": "-200649000", "grossProfit": "222571000", "depreciation": "None", "totalRevenue": "1026889000", "costOfRevenue": "804318000", "interestIncome": "None", "incomeBeforeTax": "-360225000", "interestExpense": "79868000", "operatingIncome": "-223000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-135592000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "445571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "804318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256494000", "sellingGeneralAndAdministrative": "355487000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "410172000", "inventory": "12583000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "4787892000", "longTermDebt": "None", "shortTermDebt": "867985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "28383000", "reportedCurrency": "None", "retainedEarnings": "11387000", "totalLiabilities": "2372340000", "otherCurrentAssets": "113002000", "totalCurrentAssets": "865695000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922197000", "currentAccountsPayable": "14775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1518742000", "totalShareholderEquity": "2415552000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "410512000", "totalCurrentLiabilities": "1373676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "998664000", "cashAndShortTermInvestments": "559757000", "commonStockSharesOutstanding": "35859000", "intangibleAssetsExcludingGoodwill": "28383000", "cashAndCashEquivalentsAtCarryingValue": "559757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-19658000", "capitalExpenditures": "289753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209731000", "cashflowFromInvestment": "-45183000", "stockBasedCompensation": "68188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026889000, "cost_of_revenue": 804318000, "gross_profit": 222571000, "research_and_development": null, "selling_general_admin": 355487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -280357000, "depreciation_amortisation": 256494000, "ebitda": -23863000, "interest_expense": 79868000, "interest_income": null, "other_non_operating": null, "pretax_income": -360225000, "tax_provision": -135592000, "effective_tax_rate": null, "net_income": -200649000, "net_income_continuing_ops": null, "net_income_to_common": -200649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559757000, "short_term_investments": null, "net_receivables": 180353000, "inventory": 12583000, "other_current_assets": null, "total_current_assets": 865695000, "net_ppe": null, "goodwill": 410172000, "intangible_assets": 28383000, "goodwill_and_intangibles": 438555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3922197000, "total_assets": 4787892000, "short_term_debt": 867985000, "accounts_payable": 14775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373676000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 998664000, "total_liabilities": 2372340000, "total_debt": 867985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11387000, "total_equity": 2415552000, "shares_outstanding": 35859000, "operating_cash_flow": -19658000, "stock_based_compensation": 68188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209731000, "free_cash_flow": 270095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-280357000", "ebitda": "-23863000", "netIncome": "-200649000", "grossProfit": "222571000", "depreciation": "None", "totalRevenue": "1026889000", "costOfRevenue": "804318000", "interestIncome": "None", "incomeBeforeTax": "-360225000", "interestExpense": "79868000", "operatingIncome": "-223000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-135592000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "445571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "804318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256494000", "sellingGeneralAndAdministrative": "355487000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "410172000", "inventory": "12583000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "4787892000", "longTermDebt": "None", "shortTermDebt": "867985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "28383000", "reportedCurrency": "None", "retainedEarnings": "11387000", "totalLiabilities": "2372340000", "otherCurrentAssets": "113002000", "totalCurrentAssets": "865695000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922197000", "currentAccountsPayable": "14775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1518742000", "totalShareholderEquity": "2415552000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "410512000", "totalCurrentLiabilities": "1373676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "998664000", "cashAndShortTermInvestments": "559757000", "commonStockSharesOutstanding": "35859000", "intangibleAssetsExcludingGoodwill": "28383000", "cashAndCashEquivalentsAtCarryingValue": "559757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-19658000", "capitalExpenditures": "289753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209731000", "cashflowFromInvestment": "-45183000", "stockBasedCompensation": "68188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 1026889000, "cost_of_revenue": 547824000, "gross_profit": 479065000, "ebit": -280357000, "ebitda": -23863000, "pretax_income": -360225000, "tax_provision": -135592000, "net_income": -200649000, "net_income_to_common": -200649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559757000, "total_current_assets": 865695000, "total_assets": 4787892000, "short_term_debt": 867985000, "long_term_debt": 522735000, "total_debt": 1390720000, "total_liabilities": 2372340000, "total_equity": 2415552000, "shares_outstanding": 35301000, "goodwill_and_intangibles": 502092000 }, "cash_flow": { "operating_cash_flow": -19658000, "capital_expenditure": 289753000, "free_cash_flow": 270095000, "dividends_paid": 121507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332691, "ticker_id": 3725, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-280357000", "ebitda": "-23863000", "netIncome": "-200649000", "grossProfit": "479065000", "depreciation": "None", "totalRevenue": "1026889000", "costOfRevenue": "547824000", "interestIncome": "25687000", "incomeBeforeTax": "-360225000", "interestExpense": "79868000", "operatingIncome": "-341241000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-135592000", "reportedCurrency": "USD", "netInterestIncome": "-54181000", "nonInterestIncome": "None", "operatingExpenses": "820306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256494000", "sellingGeneralAndAdministrative": "355487000", "netIncomeFromContinuingOperations": "-224633000" }, "balance": { "goodwill": "470152000", "inventory": "11893000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "4787892000", "longTermDebt": "522735000", "shortTermDebt": "867985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "31940000", "reportedCurrency": "USD", "retainedEarnings": "11387000", "totalLiabilities": "2372340000", "otherCurrentAssets": "52572000", "totalCurrentAssets": "865695000", "currentLongTermDebt": "849437000", "longTermInvestments": "30728000", "shortTermInvestments": "None", "currentNetReceivables": "241473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922197000", "currentAccountsPayable": "18875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1518742000", "totalShareholderEquity": "2415552000", "capitalLeaseObligations": "146570000", "otherCurrentLiabilities": "406412000", "totalCurrentLiabilities": "1373676000", "otherNonCurrentLiabilities": "122738000", "totalNonCurrentLiabilities": "998664000", "cashAndShortTermInvestments": "559757000", "commonStockSharesOutstanding": "35301000", "intangibleAssetsExcludingGoodwill": "31940000", "cashAndCashEquivalentsAtCarryingValue": "559757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200649000", "profitLoss": "None", "dividendPayout": "121507000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19658000", "capitalExpenditures": "289753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209731000", "cashflowFromInvestment": "-45183000", "stockBasedCompensation": "48010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16543000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026889000, "cost_of_revenue": 547824000, "gross_profit": 479065000, "research_and_development": null, "selling_general_admin": 355487000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -280357000, "depreciation_amortisation": 256494000, "ebitda": -23863000, "interest_expense": 79868000, "interest_income": null, "other_non_operating": null, "pretax_income": -360225000, "tax_provision": -135592000, "effective_tax_rate": null, "net_income": -200649000, "net_income_continuing_ops": -224633000, "net_income_to_common": -200649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559757000, "short_term_investments": null, "net_receivables": 241473000, "inventory": 11893000, "other_current_assets": null, "total_current_assets": 865695000, "net_ppe": null, "goodwill": 470152000, "intangible_assets": 31940000, "goodwill_and_intangibles": 502092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3922197000, "total_assets": 4787892000, "short_term_debt": 867985000, "accounts_payable": 18875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373676000, "long_term_debt": 522735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 998664000, "total_liabilities": 2372340000, "total_debt": 1390720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11387000, "total_equity": 2415552000, "shares_outstanding": 35301000, "operating_cash_flow": -19658000, "stock_based_compensation": 48010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45183000, "dividends_paid": 121507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209731000, "free_cash_flow": 270095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-280357000", "ebitda": "-23863000", "netIncome": "-200649000", "grossProfit": "479065000", "depreciation": "None", "totalRevenue": "1026889000", "costOfRevenue": "547824000", "interestIncome": "25687000", "incomeBeforeTax": "-360225000", "interestExpense": "79868000", "operatingIncome": "-341241000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-135592000", "reportedCurrency": "USD", "netInterestIncome": "-54181000", "nonInterestIncome": "None", "operatingExpenses": "820306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "547824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256494000", "sellingGeneralAndAdministrative": "355487000", "netIncomeFromContinuingOperations": "-224633000" }, "balance": { "goodwill": "470152000", "inventory": "11893000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "4787892000", "longTermDebt": "522735000", "shortTermDebt": "867985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "31940000", "reportedCurrency": "USD", "retainedEarnings": "11387000", "totalLiabilities": "2372340000", "otherCurrentAssets": "52572000", "totalCurrentAssets": "865695000", "currentLongTermDebt": "849437000", "longTermInvestments": "30728000", "shortTermInvestments": "None", "currentNetReceivables": "241473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922197000", "currentAccountsPayable": "18875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1518742000", "totalShareholderEquity": "2415552000", "capitalLeaseObligations": "146570000", "otherCurrentLiabilities": "406412000", "totalCurrentLiabilities": "1373676000", "otherNonCurrentLiabilities": "122738000", "totalNonCurrentLiabilities": "998664000", "cashAndShortTermInvestments": "559757000", "commonStockSharesOutstanding": "35301000", "intangibleAssetsExcludingGoodwill": "31940000", "cashAndCashEquivalentsAtCarryingValue": "559757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200649000", "profitLoss": "None", "dividendPayout": "121507000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19658000", "capitalExpenditures": "289753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209731000", "cashflowFromInvestment": "-45183000", "stockBasedCompensation": "48010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16543000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "256494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 573831000, "cost_of_revenue": 342211000, "gross_profit": 231620000, "ebit": 275430000, "ebitda": 378805000, "pretax_income": 275430000, "tax_provision": 103403000, "net_income": 502772000, "net_income_to_common": 502772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131965000, "total_current_assets": 623913000, "total_assets": 4973015000, "short_term_debt": 92627000, "long_term_debt": 1118387000, "total_debt": 1211014000, "total_liabilities": 2389150000, "total_equity": 2583865000, "shares_outstanding": 34929000, "goodwill_and_intangibles": 474717000 }, "cash_flow": { "operating_cash_flow": 153591000, "capital_expenditure": 1175022000, "free_cash_flow": 1328613000, "dividends_paid": 121507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332696, "ticker_id": 3725, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "275430000", "ebitda": "378805000", "netIncome": "502772000", "grossProfit": "231620000", "depreciation": "None", "totalRevenue": "573831000", "costOfRevenue": "342211000", "interestIncome": "11585000", "incomeBeforeTax": "275430000", "interestExpense": "116044000", "operatingIncome": "-273042000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "103403000", "reportedCurrency": "USD", "netInterestIncome": "11585000", "nonInterestIncome": "None", "operatingExpenses": "504662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103375000", "sellingGeneralAndAdministrative": "435165000", "netIncomeFromContinuingOperations": "172027000" }, "balance": { "goodwill": "456807000", "inventory": "327123000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "4973015000", "longTermDebt": "1118387000", "shortTermDebt": "92627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17910000", "reportedCurrency": "USD", "retainedEarnings": "212036000", "totalLiabilities": "2389150000", "otherCurrentAssets": "331781000", "totalCurrentAssets": "623913000", "currentLongTermDebt": "82500000", "longTermInvestments": "394519000", "shortTermInvestments": "None", "currentNetReceivables": "160167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349102000", "currentAccountsPayable": "39654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392073000", "shortLongTermDebtTotal": "1321273000", "totalShareholderEquity": "2583865000", "capitalLeaseObligations": "120386000", "otherCurrentLiabilities": "520681000", "totalCurrentLiabilities": "692141000", "otherNonCurrentLiabilities": "88811000", "totalNonCurrentLiabilities": "1697009000", "cashAndShortTermInvestments": "131965000", "commonStockSharesOutstanding": "34929000", "intangibleAssetsExcludingGoodwill": "17910000", "cashAndCashEquivalentsAtCarryingValue": "131965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505680000", "profitLoss": "None", "dividendPayout": "121507000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-117278000", "operatingCashflow": "153591000", "capitalExpenditures": "1175022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85542000", "cashflowFromInvestment": "-653923000", "stockBasedCompensation": "62658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573831000, "cost_of_revenue": 342211000, "gross_profit": 231620000, "research_and_development": null, "selling_general_admin": 435165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 275430000, "depreciation_amortisation": 103375000, "ebitda": 378805000, "interest_expense": 116044000, "interest_income": null, "other_non_operating": null, "pretax_income": 275430000, "tax_provision": 103403000, "effective_tax_rate": null, "net_income": 502772000, "net_income_continuing_ops": 172027000, "net_income_to_common": 502772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131965000, "short_term_investments": null, "net_receivables": 160167000, "inventory": 327123000, "other_current_assets": null, "total_current_assets": 623913000, "net_ppe": null, "goodwill": 456807000, "intangible_assets": 17910000, "goodwill_and_intangibles": 474717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4349102000, "total_assets": 4973015000, "short_term_debt": 92627000, "accounts_payable": 39654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692141000, "long_term_debt": 1118387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1697009000, "total_liabilities": 2389150000, "total_debt": 1211014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 212036000, "total_equity": 2583865000, "shares_outstanding": 34929000, "operating_cash_flow": 153591000, "stock_based_compensation": 62658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1175022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -653923000, "dividends_paid": 121507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85542000, "free_cash_flow": 1328613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "275430000", "ebitda": "378805000", "netIncome": "502772000", "grossProfit": "231620000", "depreciation": "None", "totalRevenue": "573831000", "costOfRevenue": "342211000", "interestIncome": "11585000", "incomeBeforeTax": "275430000", "interestExpense": "116044000", "operatingIncome": "-273042000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "103403000", "reportedCurrency": "USD", "netInterestIncome": "11585000", "nonInterestIncome": "None", "operatingExpenses": "504662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103375000", "sellingGeneralAndAdministrative": "435165000", "netIncomeFromContinuingOperations": "172027000" }, "balance": { "goodwill": "456807000", "inventory": "327123000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "4973015000", "longTermDebt": "1118387000", "shortTermDebt": "92627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17910000", "reportedCurrency": "USD", "retainedEarnings": "212036000", "totalLiabilities": "2389150000", "otherCurrentAssets": "331781000", "totalCurrentAssets": "623913000", "currentLongTermDebt": "82500000", "longTermInvestments": "394519000", "shortTermInvestments": "None", "currentNetReceivables": "160167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349102000", "currentAccountsPayable": "39654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392073000", "shortLongTermDebtTotal": "1321273000", "totalShareholderEquity": "2583865000", "capitalLeaseObligations": "120386000", "otherCurrentLiabilities": "520681000", "totalCurrentLiabilities": "692141000", "otherNonCurrentLiabilities": "88811000", "totalNonCurrentLiabilities": "1697009000", "cashAndShortTermInvestments": "131965000", "commonStockSharesOutstanding": "34929000", "intangibleAssetsExcludingGoodwill": "17910000", "cashAndCashEquivalentsAtCarryingValue": "131965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505680000", "profitLoss": "None", "dividendPayout": "121507000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-117278000", "operatingCashflow": "153591000", "capitalExpenditures": "1175022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85542000", "cashflowFromInvestment": "-653923000", "stockBasedCompensation": "62658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 610055000, "cost_of_revenue": 320278000, "gross_profit": 289777000, "ebit": -167680000, "ebitda": -43051000, "pretax_income": -167680000, "tax_provision": -29830000, "net_income": -194395000, "net_income_to_common": -194395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 747313000, "total_current_assets": 1218656000, "total_assets": 5522160000, "short_term_debt": 72553000, "long_term_debt": 1669245000, "total_debt": 1741798000, "total_liabilities": 3362584000, "total_equity": 1963221000, "shares_outstanding": 34255000, "goodwill_and_intangibles": 477832000 }, "cash_flow": { "operating_cash_flow": 141340000, "capital_expenditure": 805224000, "free_cash_flow": 946564000, "dividends_paid": 2256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332701, "ticker_id": 3725, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-167680000", "ebitda": "-43051000", "netIncome": "-194395000", "grossProfit": "289777000", "depreciation": "None", "totalRevenue": "610055000", "costOfRevenue": "320278000", "interestIncome": "4210000", "incomeBeforeTax": "-167680000", "interestExpense": "20423000", "operatingIncome": "-165737000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-29830000", "reportedCurrency": "USD", "netInterestIncome": "-22945000", "nonInterestIncome": "None", "operatingExpenses": "455514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124629000", "sellingGeneralAndAdministrative": "396913000", "netIncomeFromContinuingOperations": "-190147000" }, "balance": { "goodwill": "456807000", "inventory": "339113000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "5522160000", "longTermDebt": "1669245000", "shortTermDebt": "72553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "21025000", "reportedCurrency": "USD", "retainedEarnings": "-290736000", "totalLiabilities": "3362584000", "otherCurrentAssets": "344987000", "totalCurrentAssets": "1218656000", "currentLongTermDebt": "73843000", "longTermInvestments": "43804000", "shortTermInvestments": "None", "currentNetReceivables": "126356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4303504000", "currentAccountsPayable": "2014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2223728000", "shortLongTermDebtTotal": "1086507000", "totalShareholderEquity": "1963221000", "capitalLeaseObligations": "493281000", "otherCurrentLiabilities": "882213000", "totalCurrentLiabilities": "961100000", "otherNonCurrentLiabilities": "145496000", "totalNonCurrentLiabilities": "2401484000", "cashAndShortTermInvestments": "747313000", "commonStockSharesOutstanding": "34255000", "intangibleAssetsExcludingGoodwill": "21025000", "cashAndCashEquivalentsAtCarryingValue": "747313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190147000", "profitLoss": "None", "dividendPayout": "2256000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "42614000", "operatingCashflow": "141340000", "capitalExpenditures": "805224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30392000", "cashflowFromInvestment": "-804164000", "stockBasedCompensation": "77141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610055000, "cost_of_revenue": 320278000, "gross_profit": 289777000, "research_and_development": null, "selling_general_admin": 396913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -167680000, "depreciation_amortisation": 124629000, "ebitda": -43051000, "interest_expense": 20423000, "interest_income": null, "other_non_operating": null, "pretax_income": -167680000, "tax_provision": -29830000, "effective_tax_rate": null, "net_income": -194395000, "net_income_continuing_ops": -190147000, "net_income_to_common": -194395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 747313000, "short_term_investments": null, "net_receivables": 126356000, "inventory": 339113000, "other_current_assets": null, "total_current_assets": 1218656000, "net_ppe": null, "goodwill": 456807000, "intangible_assets": 21025000, "goodwill_and_intangibles": 477832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4303504000, "total_assets": 5522160000, "short_term_debt": 72553000, "accounts_payable": 2014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 961100000, "long_term_debt": 1669245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2401484000, "total_liabilities": 3362584000, "total_debt": 1741798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -290736000, "total_equity": 1963221000, "shares_outstanding": 34255000, "operating_cash_flow": 141340000, "stock_based_compensation": 77141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 805224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -804164000, "dividends_paid": 2256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30392000, "free_cash_flow": 946564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-167680000", "ebitda": "-43051000", "netIncome": "-194395000", "grossProfit": "289777000", "depreciation": "None", "totalRevenue": "610055000", "costOfRevenue": "320278000", "interestIncome": "4210000", "incomeBeforeTax": "-167680000", "interestExpense": "20423000", "operatingIncome": "-165737000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-29830000", "reportedCurrency": "USD", "netInterestIncome": "-22945000", "nonInterestIncome": "None", "operatingExpenses": "455514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124629000", "sellingGeneralAndAdministrative": "396913000", "netIncomeFromContinuingOperations": "-190147000" }, "balance": { "goodwill": "456807000", "inventory": "339113000", "commonStock": "342000", "currentDebt": "None", "investments": "None", "totalAssets": "5522160000", "longTermDebt": "1669245000", "shortTermDebt": "72553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "21025000", "reportedCurrency": "USD", "retainedEarnings": "-290736000", "totalLiabilities": "3362584000", "otherCurrentAssets": "344987000", "totalCurrentAssets": "1218656000", "currentLongTermDebt": "73843000", "longTermInvestments": "43804000", "shortTermInvestments": "None", "currentNetReceivables": "126356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4303504000", "currentAccountsPayable": "2014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2223728000", "shortLongTermDebtTotal": "1086507000", "totalShareholderEquity": "1963221000", "capitalLeaseObligations": "493281000", "otherCurrentLiabilities": "882213000", "totalCurrentLiabilities": "961100000", "otherNonCurrentLiabilities": "145496000", "totalNonCurrentLiabilities": "2401484000", "cashAndShortTermInvestments": "747313000", "commonStockSharesOutstanding": "34255000", "intangibleAssetsExcludingGoodwill": "21025000", "cashAndCashEquivalentsAtCarryingValue": "747313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-190147000", "profitLoss": "None", "dividendPayout": "2256000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "42614000", "operatingCashflow": "141340000", "capitalExpenditures": "805224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30392000", "cashflowFromInvestment": "-804164000", "stockBasedCompensation": "77141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16658000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 647510000, "cost_of_revenue": 262859000, "gross_profit": 384651000, "ebit": 63749000, "ebitda": 185748000, "pretax_income": 43530000, "tax_provision": 38907000, "net_income": -148151000, "net_income_to_common": -148151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1516992000, "total_current_assets": 1872736000, "total_assets": 5289879000, "short_term_debt": 127396000, "long_term_debt": 655093000, "total_debt": 782489000, "total_liabilities": 2971639000, "total_equity": 2168502000, "shares_outstanding": 24205000, "goodwill_and_intangibles": 764270000 }, "cash_flow": { "operating_cash_flow": -289480000, "capital_expenditure": 452154000, "free_cash_flow": 162674000, "dividends_paid": 1771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332706, "ticker_id": 3725, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63749000", "ebitda": "185748000", "netIncome": "-148151000", "grossProfit": "384651000", "depreciation": "None", "totalRevenue": "647510000", "costOfRevenue": "262859000", "interestIncome": "1273000", "incomeBeforeTax": "43530000", "interestExpense": "20219000", "operatingIncome": "64512000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "38907000", "reportedCurrency": "USD", "netInterestIncome": "-33825000", "nonInterestIncome": "None", "operatingExpenses": "320139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121999000", "sellingGeneralAndAdministrative": "277354000", "netIncomeFromContinuingOperations": "-430450000" }, "balance": { "goodwill": "502195000", "inventory": "101436000", "commonStock": "340000", "currentDebt": "None", "investments": "None", "totalAssets": "5289879000", "longTermDebt": "655093000", "shortTermDebt": "127396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "262075000", "reportedCurrency": "USD", "retainedEarnings": "-96341000", "totalLiabilities": "2971639000", "otherCurrentAssets": "139215000", "totalCurrentAssets": "1872736000", "currentLongTermDebt": "5728000", "longTermInvestments": "45969000", "shortTermInvestments": "0", "currentNetReceivables": "216529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417143000", "currentAccountsPayable": "26644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2436871000", "shortLongTermDebtTotal": "2011580000", "totalShareholderEquity": "2168502000", "capitalLeaseObligations": "293273000", "otherCurrentLiabilities": "366179000", "totalCurrentLiabilities": "729870000", "otherNonCurrentLiabilities": "73790000", "totalNonCurrentLiabilities": "2241769000", "cashAndShortTermInvestments": "1516992000", "commonStockSharesOutstanding": "24205000", "intangibleAssetsExcludingGoodwill": "262075000", "cashAndCashEquivalentsAtCarryingValue": "1516992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430450000", "profitLoss": "None", "dividendPayout": "1771000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "12902000", "operatingCashflow": "-289480000", "capitalExpenditures": "452154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633333000", "cashflowFromInvestment": "-123183000", "stockBasedCompensation": "52917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647510000, "cost_of_revenue": 262859000, "gross_profit": 384651000, "research_and_development": null, "selling_general_admin": 277354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63749000, "depreciation_amortisation": 121999000, "ebitda": 185748000, "interest_expense": 20219000, "interest_income": null, "other_non_operating": null, "pretax_income": 43530000, "tax_provision": 38907000, "effective_tax_rate": null, "net_income": -148151000, "net_income_continuing_ops": -430450000, "net_income_to_common": -148151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1516992000, "short_term_investments": 0, "net_receivables": 216529000, "inventory": 101436000, "other_current_assets": null, "total_current_assets": 1872736000, "net_ppe": null, "goodwill": 502195000, "intangible_assets": 262075000, "goodwill_and_intangibles": 764270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417143000, "total_assets": 5289879000, "short_term_debt": 127396000, "accounts_payable": 26644000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729870000, "long_term_debt": 655093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2241769000, "total_liabilities": 2971639000, "total_debt": 782489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96341000, "total_equity": 2168502000, "shares_outstanding": 24205000, "operating_cash_flow": -289480000, "stock_based_compensation": 52917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 452154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123183000, "dividends_paid": 1771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 633333000, "free_cash_flow": 162674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63749000", "ebitda": "185748000", "netIncome": "-148151000", "grossProfit": "384651000", "depreciation": "None", "totalRevenue": "647510000", "costOfRevenue": "262859000", "interestIncome": "1273000", "incomeBeforeTax": "43530000", "interestExpense": "20219000", "operatingIncome": "64512000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "38907000", "reportedCurrency": "USD", "netInterestIncome": "-33825000", "nonInterestIncome": "None", "operatingExpenses": "320139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121999000", "sellingGeneralAndAdministrative": "277354000", "netIncomeFromContinuingOperations": "-430450000" }, "balance": { "goodwill": "502195000", "inventory": "101436000", "commonStock": "340000", "currentDebt": "None", "investments": "None", "totalAssets": "5289879000", "longTermDebt": "655093000", "shortTermDebt": "127396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "262075000", "reportedCurrency": "USD", "retainedEarnings": "-96341000", "totalLiabilities": "2971639000", "otherCurrentAssets": "139215000", "totalCurrentAssets": "1872736000", "currentLongTermDebt": "5728000", "longTermInvestments": "45969000", "shortTermInvestments": "0", "currentNetReceivables": "216529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417143000", "currentAccountsPayable": "26644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2436871000", "shortLongTermDebtTotal": "2011580000", "totalShareholderEquity": "2168502000", "capitalLeaseObligations": "293273000", "otherCurrentLiabilities": "366179000", "totalCurrentLiabilities": "729870000", "otherNonCurrentLiabilities": "73790000", "totalNonCurrentLiabilities": "2241769000", "cashAndShortTermInvestments": "1516992000", "commonStockSharesOutstanding": "24205000", "intangibleAssetsExcludingGoodwill": "262075000", "cashAndCashEquivalentsAtCarryingValue": "1516992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-430450000", "profitLoss": "None", "dividendPayout": "1771000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "12902000", "operatingCashflow": "-289480000", "capitalExpenditures": "452154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633333000", "cashflowFromInvestment": "-123183000", "stockBasedCompensation": "52917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 1436018000, "cost_of_revenue": 790499000, "gross_profit": 645519000, "ebit": 288067000, "ebitda": 400129000, "pretax_income": 251503000, "tax_provision": 101690000, "net_income": 181734000, "net_income_to_common": 181734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 906555000, "total_current_assets": 1426502000, "total_assets": 3733544000, "short_term_debt": 58817000, "long_term_debt": 28126000, "total_debt": 86943000, "total_liabilities": 844766000, "total_equity": 2855975000, "shares_outstanding": 24017000, "goodwill_and_intangibles": 288536000 }, "cash_flow": { "operating_cash_flow": 96031000, "capital_expenditure": 452426000, "free_cash_flow": 548457000, "dividends_paid": 1771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332711, "ticker_id": 3725, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288067000", "ebitda": "400129000", "netIncome": "181734000", "grossProfit": "645519000", "depreciation": "None", "totalRevenue": "1436018000", "costOfRevenue": "790499000", "interestIncome": "17993000", "incomeBeforeTax": "251503000", "interestExpense": "36564000", "operatingIncome": "235212000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "101690000", "reportedCurrency": "USD", "netInterestIncome": "15693000", "nonInterestIncome": "None", "operatingExpenses": "410307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112062000", "sellingGeneralAndAdministrative": "402226000", "netIncomeFromContinuingOperations": "-14687000" }, "balance": { "goodwill": "74309000", "inventory": "79876000", "commonStock": "240000", "currentDebt": "None", "investments": "None", "totalAssets": "3733544000", "longTermDebt": "28126000", "shortTermDebt": "58817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "214227000", "reportedCurrency": "USD", "retainedEarnings": "142297000", "totalLiabilities": "844766000", "otherCurrentAssets": "98659000", "totalCurrentAssets": "1426502000", "currentLongTermDebt": "5429000", "longTermInvestments": "52622000", "shortTermInvestments": "337192000", "currentNetReceivables": "84096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2307042000", "currentAccountsPayable": "17258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1866443000", "shortLongTermDebtTotal": "261162000", "totalShareholderEquity": "2855975000", "capitalLeaseObligations": "227607000", "otherCurrentLiabilities": "244586000", "totalCurrentLiabilities": "509969000", "otherNonCurrentLiabilities": "78279000", "totalNonCurrentLiabilities": "334797000", "cashAndShortTermInvestments": "906555000", "commonStockSharesOutstanding": "24017000", "intangibleAssetsExcludingGoodwill": "214227000", "cashAndCashEquivalentsAtCarryingValue": "906555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14687000", "profitLoss": "None", "dividendPayout": "1771000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-25962000", "operatingCashflow": "96031000", "capitalExpenditures": "452426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122938000", "cashflowFromInvestment": "-394531000", "stockBasedCompensation": "42190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-293531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1436018000, "cost_of_revenue": 790499000, "gross_profit": 645519000, "research_and_development": null, "selling_general_admin": 402226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288067000, "depreciation_amortisation": 112062000, "ebitda": 400129000, "interest_expense": 36564000, "interest_income": null, "other_non_operating": null, "pretax_income": 251503000, "tax_provision": 101690000, "effective_tax_rate": null, "net_income": 181734000, "net_income_continuing_ops": -14687000, "net_income_to_common": 181734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 906555000, "short_term_investments": 337192000, "net_receivables": 84096000, "inventory": 79876000, "other_current_assets": null, "total_current_assets": 1426502000, "net_ppe": null, "goodwill": 74309000, "intangible_assets": 214227000, "goodwill_and_intangibles": 288536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2307042000, "total_assets": 3733544000, "short_term_debt": 58817000, "accounts_payable": 17258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509969000, "long_term_debt": 28126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 334797000, "total_liabilities": 844766000, "total_debt": 86943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142297000, "total_equity": 2855975000, "shares_outstanding": 24017000, "operating_cash_flow": 96031000, "stock_based_compensation": 42190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 452426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -394531000, "dividends_paid": 1771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122938000, "free_cash_flow": 548457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288067000", "ebitda": "400129000", "netIncome": "181734000", "grossProfit": "645519000", "depreciation": "None", "totalRevenue": "1436018000", "costOfRevenue": "790499000", "interestIncome": "17993000", "incomeBeforeTax": "251503000", "interestExpense": "36564000", "operatingIncome": "235212000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "101690000", "reportedCurrency": "USD", "netInterestIncome": "15693000", "nonInterestIncome": "None", "operatingExpenses": "410307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112062000", "sellingGeneralAndAdministrative": "402226000", "netIncomeFromContinuingOperations": "-14687000" }, "balance": { "goodwill": "74309000", "inventory": "79876000", "commonStock": "240000", "currentDebt": "None", "investments": "None", "totalAssets": "3733544000", "longTermDebt": "28126000", "shortTermDebt": "58817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "214227000", "reportedCurrency": "USD", "retainedEarnings": "142297000", "totalLiabilities": "844766000", "otherCurrentAssets": "98659000", "totalCurrentAssets": "1426502000", "currentLongTermDebt": "5429000", "longTermInvestments": "52622000", "shortTermInvestments": "337192000", "currentNetReceivables": "84096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2307042000", "currentAccountsPayable": "17258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1866443000", "shortLongTermDebtTotal": "261162000", "totalShareholderEquity": "2855975000", "capitalLeaseObligations": "227607000", "otherCurrentLiabilities": "244586000", "totalCurrentLiabilities": "509969000", "otherNonCurrentLiabilities": "78279000", "totalNonCurrentLiabilities": "334797000", "cashAndShortTermInvestments": "906555000", "commonStockSharesOutstanding": "24017000", "intangibleAssetsExcludingGoodwill": "214227000", "cashAndCashEquivalentsAtCarryingValue": "906555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14687000", "profitLoss": "None", "dividendPayout": "1771000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-25962000", "operatingCashflow": "96031000", "capitalExpenditures": "452426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122938000", "cashflowFromInvestment": "-394531000", "stockBasedCompensation": "42190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-293531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 1048909000, "cost_of_revenue": 670641000, "gross_profit": 378268000, "ebit": -14433000, "ebitda": 94910000, "pretax_income": -20020000, "tax_provision": 443000, "net_income": -8219000, "net_income_to_common": -8219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1082055000, "total_current_assets": 1346744000, "total_assets": 3315759000, "short_term_debt": 6042000, "long_term_debt": 48556000, "total_debt": 54598000, "total_liabilities": 662294000, "total_equity": 2572048000, "shares_outstanding": 23992000, "goodwill_and_intangibles": 445370000 }, "cash_flow": { "operating_cash_flow": 101399000, "capital_expenditure": 193677000, "free_cash_flow": 295076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332716, "ticker_id": 3725, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14433000", "ebitda": "94910000", "netIncome": "-8219000", "grossProfit": "378268000", "depreciation": "None", "totalRevenue": "1048909000", "costOfRevenue": "670641000", "interestIncome": "30163000", "incomeBeforeTax": "-20020000", "interestExpense": "5587000", "operatingIncome": "-45597000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "443000", "reportedCurrency": "USD", "netInterestIncome": "14901000", "nonInterestIncome": "None", "operatingExpenses": "423865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109343000", "sellingGeneralAndAdministrative": "301416000", "netIncomeFromContinuingOperations": "-30138000" }, "balance": { "goodwill": "165558000", "inventory": "34077000", "commonStock": "2618971000", "currentDebt": "None", "investments": "None", "totalAssets": "3315759000", "longTermDebt": "48556000", "shortTermDebt": "6042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "279812000", "reportedCurrency": "USD", "retainedEarnings": "-46923000", "totalLiabilities": "662294000", "otherCurrentAssets": "66634000", "totalCurrentAssets": "1346744000", "currentLongTermDebt": "6042000", "longTermInvestments": "84560000", "shortTermInvestments": "108416000", "currentNetReceivables": "89639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969015000", "currentAccountsPayable": "23974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54598000", "totalShareholderEquity": "2572048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257148000", "totalCurrentLiabilities": "474047000", "otherNonCurrentLiabilities": "59525000", "totalNonCurrentLiabilities": "188247000", "cashAndShortTermInvestments": "1082055000", "commonStockSharesOutstanding": "23992000", "intangibleAssetsExcludingGoodwill": "279812000", "cashAndCashEquivalentsAtCarryingValue": "1082055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20463000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-26449000", "operatingCashflow": "101399000", "capitalExpenditures": "193677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8621000", "cashflowFromInvestment": "-237738000", "stockBasedCompensation": "35401000", "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": "109343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1048909000, "cost_of_revenue": 670641000, "gross_profit": 378268000, "research_and_development": null, "selling_general_admin": 301416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14433000, "depreciation_amortisation": 109343000, "ebitda": 94910000, "interest_expense": 5587000, "interest_income": null, "other_non_operating": null, "pretax_income": -20020000, "tax_provision": 443000, "effective_tax_rate": null, "net_income": -8219000, "net_income_continuing_ops": -30138000, "net_income_to_common": -8219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1082055000, "short_term_investments": 108416000, "net_receivables": 89639000, "inventory": 34077000, "other_current_assets": null, "total_current_assets": 1346744000, "net_ppe": null, "goodwill": 165558000, "intangible_assets": 279812000, "goodwill_and_intangibles": 445370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1969015000, "total_assets": 3315759000, "short_term_debt": 6042000, "accounts_payable": 23974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474047000, "long_term_debt": 48556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188247000, "total_liabilities": 662294000, "total_debt": 54598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46923000, "total_equity": 2572048000, "shares_outstanding": 23992000, "operating_cash_flow": 101399000, "stock_based_compensation": 35401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8621000, "free_cash_flow": 295076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14433000", "ebitda": "94910000", "netIncome": "-8219000", "grossProfit": "378268000", "depreciation": "None", "totalRevenue": "1048909000", "costOfRevenue": "670641000", "interestIncome": "30163000", "incomeBeforeTax": "-20020000", "interestExpense": "5587000", "operatingIncome": "-45597000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "443000", "reportedCurrency": "USD", "netInterestIncome": "14901000", "nonInterestIncome": "None", "operatingExpenses": "423865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109343000", "sellingGeneralAndAdministrative": "301416000", "netIncomeFromContinuingOperations": "-30138000" }, "balance": { "goodwill": "165558000", "inventory": "34077000", "commonStock": "2618971000", "currentDebt": "None", "investments": "None", "totalAssets": "3315759000", "longTermDebt": "48556000", "shortTermDebt": "6042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "279812000", "reportedCurrency": "USD", "retainedEarnings": "-46923000", "totalLiabilities": "662294000", "otherCurrentAssets": "66634000", "totalCurrentAssets": "1346744000", "currentLongTermDebt": "6042000", "longTermInvestments": "84560000", "shortTermInvestments": "108416000", "currentNetReceivables": "89639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969015000", "currentAccountsPayable": "23974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54598000", "totalShareholderEquity": "2572048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257148000", "totalCurrentLiabilities": "474047000", "otherNonCurrentLiabilities": "59525000", "totalNonCurrentLiabilities": "188247000", "cashAndShortTermInvestments": "1082055000", "commonStockSharesOutstanding": "23992000", "intangibleAssetsExcludingGoodwill": "279812000", "cashAndCashEquivalentsAtCarryingValue": "1082055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20463000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-26449000", "operatingCashflow": "101399000", "capitalExpenditures": "193677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8621000", "cashflowFromInvestment": "-237738000", "stockBasedCompensation": "35401000", "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": "109343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 988990000, "cost_of_revenue": 635218000, "gross_profit": 353772000, "ebit": -16793000, "ebitda": 95265000, "pretax_income": -28943000, "tax_provision": -30830000, "net_income": 6898000, "net_income_to_common": 6898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1225645000, "total_current_assets": 1353348000, "total_assets": 3287771000, "short_term_debt": 4365000, "long_term_debt": null, "total_debt": 4365000, "total_liabilities": 721469000, "total_equity": 2478113000, "shares_outstanding": 23992000, "goodwill_and_intangibles": 463505000 }, "cash_flow": { "operating_cash_flow": 144385000, "capital_expenditure": 187362000, "free_cash_flow": 331747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332720, "ticker_id": 3725, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16793000", "ebitda": "95265000", "netIncome": "6898000", "grossProfit": "353772000", "depreciation": "None", "totalRevenue": "988990000", "costOfRevenue": "635218000", "interestIncome": "None", "incomeBeforeTax": "-28943000", "interestExpense": "12150000", "operatingIncome": "-31282000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "-30830000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "385054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112058000", "sellingGeneralAndAdministrative": "258240000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "165558000", "inventory": "18379000", "commonStock": "2525031000", "currentDebt": "None", "investments": "None", "totalAssets": "3287771000", "longTermDebt": "None", "shortTermDebt": "4365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "297947000", "reportedCurrency": "USD", "retainedEarnings": "-46918000", "totalLiabilities": "721469000", "otherCurrentAssets": "45280000", "totalCurrentAssets": "1353348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1934423000", "currentAccountsPayable": "28285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105700000", "totalShareholderEquity": "2478113000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234875000", "totalCurrentLiabilities": "483863000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "237606000", "cashAndShortTermInvestments": "1225645000", "commonStockSharesOutstanding": "23992000", "intangibleAssetsExcludingGoodwill": "297947000", "cashAndCashEquivalentsAtCarryingValue": "1225645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1887000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "6629000", "operatingCashflow": "144385000", "capitalExpenditures": "187362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15356000", "cashflowFromInvestment": "-169624000", "stockBasedCompensation": "27286000", "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": "112058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 988990000, "cost_of_revenue": 635218000, "gross_profit": 353772000, "research_and_development": null, "selling_general_admin": 258240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16793000, "depreciation_amortisation": 112058000, "ebitda": 95265000, "interest_expense": 12150000, "interest_income": null, "other_non_operating": null, "pretax_income": -28943000, "tax_provision": -30830000, "effective_tax_rate": null, "net_income": 6898000, "net_income_continuing_ops": null, "net_income_to_common": 6898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1225645000, "short_term_investments": null, "net_receivables": 82423000, "inventory": 18379000, "other_current_assets": null, "total_current_assets": 1353348000, "net_ppe": null, "goodwill": 165558000, "intangible_assets": 297947000, "goodwill_and_intangibles": 463505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1934423000, "total_assets": 3287771000, "short_term_debt": 4365000, "accounts_payable": 28285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483863000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237606000, "total_liabilities": 721469000, "total_debt": 4365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46918000, "total_equity": 2478113000, "shares_outstanding": 23992000, "operating_cash_flow": 144385000, "stock_based_compensation": 27286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15356000, "free_cash_flow": 331747000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16793000", "ebitda": "95265000", "netIncome": "6898000", "grossProfit": "353772000", "depreciation": "None", "totalRevenue": "988990000", "costOfRevenue": "635218000", "interestIncome": "None", "incomeBeforeTax": "-28943000", "interestExpense": "12150000", "operatingIncome": "-31282000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "-30830000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "385054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112058000", "sellingGeneralAndAdministrative": "258240000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "165558000", "inventory": "18379000", "commonStock": "2525031000", "currentDebt": "None", "investments": "None", "totalAssets": "3287771000", "longTermDebt": "None", "shortTermDebt": "4365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "297947000", "reportedCurrency": "USD", "retainedEarnings": "-46918000", "totalLiabilities": "721469000", "otherCurrentAssets": "45280000", "totalCurrentAssets": "1353348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1934423000", "currentAccountsPayable": "28285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105700000", "totalShareholderEquity": "2478113000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234875000", "totalCurrentLiabilities": "483863000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "237606000", "cashAndShortTermInvestments": "1225645000", "commonStockSharesOutstanding": "23992000", "intangibleAssetsExcludingGoodwill": "297947000", "cashAndCashEquivalentsAtCarryingValue": "1225645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1887000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "6629000", "operatingCashflow": "144385000", "capitalExpenditures": "187362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15356000", "cashflowFromInvestment": "-169624000", "stockBasedCompensation": "27286000", "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": "112058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 386412000, "cost_of_revenue": 254014000, "gross_profit": 132398000, "ebit": 10695000, "ebitda": 95062000, "pretax_income": -381000, "tax_provision": -4841000, "net_income": 4460000, "net_income_to_common": 4460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630151000, "total_current_assets": 903570000, "total_assets": 4222686000, "short_term_debt": 74205000, "long_term_debt": 752700000, "total_debt": 826905000, "total_liabilities": 1974759000, "total_equity": 2247927000, "shares_outstanding": 35878000, "goodwill_and_intangibles": 364933000 }, "cash_flow": { "operating_cash_flow": 136241000, "capital_expenditure": 4889000, "free_cash_flow": 141130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332682, "ticker_id": 3725, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10695000", "ebitda": "95062000", "netIncome": "4460000", "grossProfit": "132398000", "depreciation": "None", "totalRevenue": "386412000", "costOfRevenue": "254014000", "interestIncome": "3951000", "incomeBeforeTax": "-381000", "interestExpense": "8039000", "operatingIncome": "10782000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4841000", "reportedCurrency": "USD", "netInterestIncome": "-4088000", "nonInterestIncome": "None", "operatingExpenses": "121616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84367000", "sellingGeneralAndAdministrative": "121703000", "netIncomeFromContinuingOperations": "4460000" }, "balance": { "goodwill": "344772000", "inventory": "18342000", "commonStock": "368000", "currentDebt": "None", "investments": "None", "totalAssets": "4222686000", "longTermDebt": "752700000", "shortTermDebt": "74205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "20161000", "reportedCurrency": "USD", "retainedEarnings": "-181981000", "totalLiabilities": "1974759000", "otherCurrentAssets": "71655000", "totalCurrentAssets": "903570000", "currentLongTermDebt": "57690000", "longTermInvestments": "33900000", "shortTermInvestments": "None", "currentNetReceivables": "201764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3319116000", "currentAccountsPayable": "36484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "938368000", "totalShareholderEquity": "2247927000", "capitalLeaseObligations": "127978000", "otherCurrentLiabilities": "438464000", "totalCurrentLiabilities": "742663000", "otherNonCurrentLiabilities": "201272000", "totalNonCurrentLiabilities": "1232096000", "cashAndShortTermInvestments": "630151000", "commonStockSharesOutstanding": "35878000", "intangibleAssetsExcludingGoodwill": "20161000", "cashAndCashEquivalentsAtCarryingValue": "630151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136241000", "capitalExpenditures": "4889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22263000", "cashflowFromInvestment": "-5005000", "stockBasedCompensation": "13910000", "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": "95425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386412000, "cost_of_revenue": 254014000, "gross_profit": 132398000, "research_and_development": null, "selling_general_admin": 121703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10695000, "depreciation_amortisation": 84367000, "ebitda": 95062000, "interest_expense": 8039000, "interest_income": null, "other_non_operating": null, "pretax_income": -381000, "tax_provision": -4841000, "effective_tax_rate": null, "net_income": 4460000, "net_income_continuing_ops": 4460000, "net_income_to_common": 4460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 630151000, "short_term_investments": null, "net_receivables": 201764000, "inventory": 18342000, "other_current_assets": null, "total_current_assets": 903570000, "net_ppe": null, "goodwill": 344772000, "intangible_assets": 20161000, "goodwill_and_intangibles": 364933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3319116000, "total_assets": 4222686000, "short_term_debt": 74205000, "accounts_payable": 36484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742663000, "long_term_debt": 752700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1232096000, "total_liabilities": 1974759000, "total_debt": 826905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -181981000, "total_equity": 2247927000, "shares_outstanding": 35878000, "operating_cash_flow": 136241000, "stock_based_compensation": 13910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5005000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22263000, "free_cash_flow": 141130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10695000", "ebitda": "95062000", "netIncome": "4460000", "grossProfit": "132398000", "depreciation": "None", "totalRevenue": "386412000", "costOfRevenue": "254014000", "interestIncome": "3951000", "incomeBeforeTax": "-381000", "interestExpense": "8039000", "operatingIncome": "10782000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4841000", "reportedCurrency": "USD", "netInterestIncome": "-4088000", "nonInterestIncome": "None", "operatingExpenses": "121616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84367000", "sellingGeneralAndAdministrative": "121703000", "netIncomeFromContinuingOperations": "4460000" }, "balance": { "goodwill": "344772000", "inventory": "18342000", "commonStock": "368000", "currentDebt": "None", "investments": "None", "totalAssets": "4222686000", "longTermDebt": "752700000", "shortTermDebt": "74205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "20161000", "reportedCurrency": "USD", "retainedEarnings": "-181981000", "totalLiabilities": "1974759000", "otherCurrentAssets": "71655000", "totalCurrentAssets": "903570000", "currentLongTermDebt": "57690000", "longTermInvestments": "33900000", "shortTermInvestments": "None", "currentNetReceivables": "201764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3319116000", "currentAccountsPayable": "36484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "938368000", "totalShareholderEquity": "2247927000", "capitalLeaseObligations": "127978000", "otherCurrentLiabilities": "438464000", "totalCurrentLiabilities": "742663000", "otherNonCurrentLiabilities": "201272000", "totalNonCurrentLiabilities": "1232096000", "cashAndShortTermInvestments": "630151000", "commonStockSharesOutstanding": "35878000", "intangibleAssetsExcludingGoodwill": "20161000", "cashAndCashEquivalentsAtCarryingValue": "630151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "136241000", "capitalExpenditures": "4889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22263000", "cashflowFromInvestment": "-5005000", "stockBasedCompensation": "13910000", "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": "95425000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 394283000, "cost_of_revenue": 163354000, "gross_profit": 230929000, "ebit": 31523000, "ebitda": 115696000, "pretax_income": 22444000, "tax_provision": -42295000, "net_income": 64739000, "net_income_to_common": 64739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507776000, "total_current_assets": 810175000, "total_assets": 4209908000, "short_term_debt": 80195000, "long_term_debt": 767439000, "total_debt": 847634000, "total_liabilities": 1976669000, "total_equity": 2233239000, "shares_outstanding": 46859000, "goodwill_and_intangibles": 366589000 }, "cash_flow": { "operating_cash_flow": 180219000, "capital_expenditure": 15208000, "free_cash_flow": 195427000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332683, "ticker_id": 3725, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31523000", "ebitda": "115696000", "netIncome": "64739000", "grossProfit": "230929000", "depreciation": "None", "totalRevenue": "394283000", "costOfRevenue": "163354000", "interestIncome": "2799000", "incomeBeforeTax": "22444000", "interestExpense": "9079000", "operatingIncome": "28921000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-42295000", "reportedCurrency": "USD", "netInterestIncome": "-6280000", "nonInterestIncome": "None", "operatingExpenses": "202008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84173000", "sellingGeneralAndAdministrative": "114934000", "netIncomeFromContinuingOperations": "64739000" }, "balance": { "goodwill": "344772000", "inventory": "14453000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "4209908000", "longTermDebt": "767439000", "shortTermDebt": "80195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21817000", "reportedCurrency": "USD", "retainedEarnings": "-186441000", "totalLiabilities": "1976669000", "otherCurrentAssets": "81020000", "totalCurrentAssets": "810175000", "currentLongTermDebt": "63009000", "longTermInvestments": "38725000", "shortTermInvestments": "None", "currentNetReceivables": "206926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3399733000", "currentAccountsPayable": "24593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "961458000", "totalShareholderEquity": "2233239000", "capitalLeaseObligations": "131010000", "otherCurrentLiabilities": "445778000", "totalCurrentLiabilities": "743374000", "otherNonCurrentLiabilities": "179921000", "totalNonCurrentLiabilities": "1233295000", "cashAndShortTermInvestments": "507776000", "commonStockSharesOutstanding": "46859000", "intangibleAssetsExcludingGoodwill": "21817000", "cashAndCashEquivalentsAtCarryingValue": "507776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180219000", "capitalExpenditures": "15208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41265000", "cashflowFromInvestment": "-15283000", "stockBasedCompensation": "10026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394283000, "cost_of_revenue": 163354000, "gross_profit": 230929000, "research_and_development": null, "selling_general_admin": 114934000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31523000, "depreciation_amortisation": 84173000, "ebitda": 115696000, "interest_expense": 9079000, "interest_income": null, "other_non_operating": null, "pretax_income": 22444000, "tax_provision": -42295000, "effective_tax_rate": null, "net_income": 64739000, "net_income_continuing_ops": 64739000, "net_income_to_common": 64739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507776000, "short_term_investments": null, "net_receivables": 206926000, "inventory": 14453000, "other_current_assets": null, "total_current_assets": 810175000, "net_ppe": null, "goodwill": 344772000, "intangible_assets": 21817000, "goodwill_and_intangibles": 366589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3399733000, "total_assets": 4209908000, "short_term_debt": 80195000, "accounts_payable": 24593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 743374000, "long_term_debt": 767439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1233295000, "total_liabilities": 1976669000, "total_debt": 847634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -186441000, "total_equity": 2233239000, "shares_outstanding": 46859000, "operating_cash_flow": 180219000, "stock_based_compensation": 10026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41265000, "free_cash_flow": 195427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31523000", "ebitda": "115696000", "netIncome": "64739000", "grossProfit": "230929000", "depreciation": "None", "totalRevenue": "394283000", "costOfRevenue": "163354000", "interestIncome": "2799000", "incomeBeforeTax": "22444000", "interestExpense": "9079000", "operatingIncome": "28921000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-42295000", "reportedCurrency": "USD", "netInterestIncome": "-6280000", "nonInterestIncome": "None", "operatingExpenses": "202008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84173000", "sellingGeneralAndAdministrative": "114934000", "netIncomeFromContinuingOperations": "64739000" }, "balance": { "goodwill": "344772000", "inventory": "14453000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "4209908000", "longTermDebt": "767439000", "shortTermDebt": "80195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "21817000", "reportedCurrency": "USD", "retainedEarnings": "-186441000", "totalLiabilities": "1976669000", "otherCurrentAssets": "81020000", "totalCurrentAssets": "810175000", "currentLongTermDebt": "63009000", "longTermInvestments": "38725000", "shortTermInvestments": "None", "currentNetReceivables": "206926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3399733000", "currentAccountsPayable": "24593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "961458000", "totalShareholderEquity": "2233239000", "capitalLeaseObligations": "131010000", "otherCurrentLiabilities": "445778000", "totalCurrentLiabilities": "743374000", "otherNonCurrentLiabilities": "179921000", "totalNonCurrentLiabilities": "1233295000", "cashAndShortTermInvestments": "507776000", "commonStockSharesOutstanding": "46859000", "intangibleAssetsExcludingGoodwill": "21817000", "cashAndCashEquivalentsAtCarryingValue": "507776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180219000", "capitalExpenditures": "15208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41265000", "cashflowFromInvestment": "-15283000", "stockBasedCompensation": "10026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 262511000, "cost_of_revenue": 136984000, "gross_profit": 125527000, "ebit": -127308000, "ebitda": -43206000, "pretax_income": -136707000, "tax_provision": -35511000, "net_income": -101196000, "net_income_to_common": -101196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384835000, "total_current_assets": 666384000, "total_assets": 4138568000, "short_term_debt": 104966000, "long_term_debt": 786069000, "total_debt": 891035000, "total_liabilities": 1983467000, "total_equity": 2155101000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 368245000 }, "cash_flow": { "operating_cash_flow": 115838000, "capital_expenditure": 4995000, "free_cash_flow": 120833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332684, "ticker_id": 3725, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127308000", "ebitda": "-43206000", "netIncome": "-101196000", "grossProfit": "125527000", "depreciation": "None", "totalRevenue": "262511000", "costOfRevenue": "136984000", "interestIncome": "2737000", "incomeBeforeTax": "-136707000", "interestExpense": "9399000", "operatingIncome": "-129717000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-35511000", "reportedCurrency": "USD", "netInterestIncome": "-6662000", "nonInterestIncome": "None", "operatingExpenses": "255244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84102000", "sellingGeneralAndAdministrative": "99692000", "netIncomeFromContinuingOperations": "-101196000" }, "balance": { "goodwill": "344772000", "inventory": "12630000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "4138568000", "longTermDebt": "786069000", "shortTermDebt": "104966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23473000", "reportedCurrency": "USD", "retainedEarnings": "-251180000", "totalLiabilities": "1983467000", "otherCurrentAssets": "73390000", "totalCurrentAssets": "666384000", "currentLongTermDebt": "88788000", "longTermInvestments": "36665000", "shortTermInvestments": "None", "currentNetReceivables": "195529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3472184000", "currentAccountsPayable": "30787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1000785000", "totalShareholderEquity": "2155101000", "capitalLeaseObligations": "125928000", "otherCurrentLiabilities": "402327000", "totalCurrentLiabilities": "697225000", "otherNonCurrentLiabilities": "175298000", "totalNonCurrentLiabilities": "1286242000", "cashAndShortTermInvestments": "384835000", "commonStockSharesOutstanding": "36200000", "intangibleAssetsExcludingGoodwill": "23473000", "cashAndCashEquivalentsAtCarryingValue": "384835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115838000", "capitalExpenditures": "4995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81021000", "cashflowFromInvestment": "-5059000", "stockBasedCompensation": "8534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262511000, "cost_of_revenue": 136984000, "gross_profit": 125527000, "research_and_development": null, "selling_general_admin": 99692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127308000, "depreciation_amortisation": 84102000, "ebitda": -43206000, "interest_expense": 9399000, "interest_income": null, "other_non_operating": null, "pretax_income": -136707000, "tax_provision": -35511000, "effective_tax_rate": null, "net_income": -101196000, "net_income_continuing_ops": -101196000, "net_income_to_common": -101196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 384835000, "short_term_investments": null, "net_receivables": 195529000, "inventory": 12630000, "other_current_assets": null, "total_current_assets": 666384000, "net_ppe": null, "goodwill": 344772000, "intangible_assets": 23473000, "goodwill_and_intangibles": 368245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3472184000, "total_assets": 4138568000, "short_term_debt": 104966000, "accounts_payable": 30787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697225000, "long_term_debt": 786069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1286242000, "total_liabilities": 1983467000, "total_debt": 891035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251180000, "total_equity": 2155101000, "shares_outstanding": 36200000, "operating_cash_flow": 115838000, "stock_based_compensation": 8534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81021000, "free_cash_flow": 120833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127308000", "ebitda": "-43206000", "netIncome": "-101196000", "grossProfit": "125527000", "depreciation": "None", "totalRevenue": "262511000", "costOfRevenue": "136984000", "interestIncome": "2737000", "incomeBeforeTax": "-136707000", "interestExpense": "9399000", "operatingIncome": "-129717000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-35511000", "reportedCurrency": "USD", "netInterestIncome": "-6662000", "nonInterestIncome": "None", "operatingExpenses": "255244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84102000", "sellingGeneralAndAdministrative": "99692000", "netIncomeFromContinuingOperations": "-101196000" }, "balance": { "goodwill": "344772000", "inventory": "12630000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "4138568000", "longTermDebt": "786069000", "shortTermDebt": "104966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23473000", "reportedCurrency": "USD", "retainedEarnings": "-251180000", "totalLiabilities": "1983467000", "otherCurrentAssets": "73390000", "totalCurrentAssets": "666384000", "currentLongTermDebt": "88788000", "longTermInvestments": "36665000", "shortTermInvestments": "None", "currentNetReceivables": "195529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3472184000", "currentAccountsPayable": "30787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1000785000", "totalShareholderEquity": "2155101000", "capitalLeaseObligations": "125928000", "otherCurrentLiabilities": "402327000", "totalCurrentLiabilities": "697225000", "otherNonCurrentLiabilities": "175298000", "totalNonCurrentLiabilities": "1286242000", "cashAndShortTermInvestments": "384835000", "commonStockSharesOutstanding": "36200000", "intangibleAssetsExcludingGoodwill": "23473000", "cashAndCashEquivalentsAtCarryingValue": "384835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115838000", "capitalExpenditures": "4995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81021000", "cashflowFromInvestment": "-5059000", "stockBasedCompensation": "8534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 282677000, "cost_of_revenue": 131318000, "gross_profit": 151359000, "ebit": 299617000, "ebitda": 383524000, "pretax_income": 273755000, "tax_provision": 121939000, "net_income": 151816000, "net_income_to_common": 151816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355661000, "total_current_assets": 595425000, "total_assets": 4199061000, "short_term_debt": 76254000, "long_term_debt": 830535000, "total_debt": 906789000, "total_liabilities": 1885374000, "total_equity": 2313687000, "shares_outstanding": 44848000, "goodwill_and_intangibles": 435301000 }, "cash_flow": { "operating_cash_flow": -59059000, "capital_expenditure": 14652000, "free_cash_flow": -44407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332685, "ticker_id": 3725, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299617000", "ebitda": "383524000", "netIncome": "151816000", "grossProfit": "151359000", "depreciation": "None", "totalRevenue": "282677000", "costOfRevenue": "131318000", "interestIncome": "4084000", "incomeBeforeTax": "273755000", "interestExpense": "25862000", "operatingIncome": "-50159000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "121939000", "reportedCurrency": "USD", "netInterestIncome": "-21778000", "nonInterestIncome": "None", "operatingExpenses": "201518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83907000", "sellingGeneralAndAdministrative": "113023000", "netIncomeFromContinuingOperations": "151816000" }, "balance": { "goodwill": "410172000", "inventory": "12819000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "4199061000", "longTermDebt": "830535000", "shortTermDebt": "76254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "25129000", "reportedCurrency": "USD", "retainedEarnings": "-149984000", "totalLiabilities": "1885374000", "otherCurrentAssets": "54128000", "totalCurrentAssets": "595425000", "currentLongTermDebt": "58799000", "longTermInvestments": "37590000", "shortTermInvestments": "None", "currentNetReceivables": "172817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603636000", "currentAccountsPayable": "14775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018612000", "totalShareholderEquity": "2313687000", "capitalLeaseObligations": "129278000", "otherCurrentLiabilities": "352683000", "totalCurrentLiabilities": "526939000", "otherNonCurrentLiabilities": "165498000", "totalNonCurrentLiabilities": "1358435000", "cashAndShortTermInvestments": "355661000", "commonStockSharesOutstanding": "44848000", "intangibleAssetsExcludingGoodwill": "25129000", "cashAndCashEquivalentsAtCarryingValue": "355661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-59059000", "capitalExpenditures": "14652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84752000", "cashflowFromInvestment": "34011000", "stockBasedCompensation": "18850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14692000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282677000, "cost_of_revenue": 131318000, "gross_profit": 151359000, "research_and_development": null, "selling_general_admin": 113023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299617000, "depreciation_amortisation": 83907000, "ebitda": 383524000, "interest_expense": 25862000, "interest_income": null, "other_non_operating": null, "pretax_income": 273755000, "tax_provision": 121939000, "effective_tax_rate": null, "net_income": 151816000, "net_income_continuing_ops": 151816000, "net_income_to_common": 151816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355661000, "short_term_investments": null, "net_receivables": 172817000, "inventory": 12819000, "other_current_assets": null, "total_current_assets": 595425000, "net_ppe": null, "goodwill": 410172000, "intangible_assets": 25129000, "goodwill_and_intangibles": 435301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603636000, "total_assets": 4199061000, "short_term_debt": 76254000, "accounts_payable": 14775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526939000, "long_term_debt": 830535000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1358435000, "total_liabilities": 1885374000, "total_debt": 906789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149984000, "total_equity": 2313687000, "shares_outstanding": 44848000, "operating_cash_flow": -59059000, "stock_based_compensation": 18850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34011000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84752000, "free_cash_flow": -44407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299617000", "ebitda": "383524000", "netIncome": "151816000", "grossProfit": "151359000", "depreciation": "None", "totalRevenue": "282677000", "costOfRevenue": "131318000", "interestIncome": "4084000", "incomeBeforeTax": "273755000", "interestExpense": "25862000", "operatingIncome": "-50159000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "121939000", "reportedCurrency": "USD", "netInterestIncome": "-21778000", "nonInterestIncome": "None", "operatingExpenses": "201518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83907000", "sellingGeneralAndAdministrative": "113023000", "netIncomeFromContinuingOperations": "151816000" }, "balance": { "goodwill": "410172000", "inventory": "12819000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "4199061000", "longTermDebt": "830535000", "shortTermDebt": "76254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "25129000", "reportedCurrency": "USD", "retainedEarnings": "-149984000", "totalLiabilities": "1885374000", "otherCurrentAssets": "54128000", "totalCurrentAssets": "595425000", "currentLongTermDebt": "58799000", "longTermInvestments": "37590000", "shortTermInvestments": "None", "currentNetReceivables": "172817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603636000", "currentAccountsPayable": "14775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018612000", "totalShareholderEquity": "2313687000", "capitalLeaseObligations": "129278000", "otherCurrentLiabilities": "352683000", "totalCurrentLiabilities": "526939000", "otherNonCurrentLiabilities": "165498000", "totalNonCurrentLiabilities": "1358435000", "cashAndShortTermInvestments": "355661000", "commonStockSharesOutstanding": "44848000", "intangibleAssetsExcludingGoodwill": "25129000", "cashAndCashEquivalentsAtCarryingValue": "355661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-59059000", "capitalExpenditures": "14652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84752000", "cashflowFromInvestment": "34011000", "stockBasedCompensation": "18850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14692000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 280574000, "cost_of_revenue": 158323000, "gross_profit": 122251000, "ebit": -76071000, "ebitda": 8158000, "pretax_income": -102277000, "tax_provision": -20323000, "net_income": -81954000, "net_income_to_common": -81954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465017000, "total_current_assets": 735105000, "total_assets": 4447618000, "short_term_debt": 822724000, "long_term_debt": 524681000, "total_debt": 1347405000, "total_liabilities": 2305554000, "total_equity": 2142064000, "shares_outstanding": 36110000, "goodwill_and_intangibles": 436956000 }, "cash_flow": { "operating_cash_flow": 6348000, "capital_expenditure": 17492000, "free_cash_flow": 23840000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332687, "ticker_id": 3725, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-76071000", "ebitda": "8158000", "netIncome": "-81954000", "grossProfit": "122251000", "depreciation": "None", "totalRevenue": "280574000", "costOfRevenue": "158323000", "interestIncome": "3878000", "incomeBeforeTax": "-102277000", "interestExpense": "26206000", "operatingIncome": "-78609000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20323000", "reportedCurrency": "USD", "netInterestIncome": "-22328000", "nonInterestIncome": "None", "operatingExpenses": "200860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84229000", "sellingGeneralAndAdministrative": "114269000", "netIncomeFromContinuingOperations": "-81954000" }, "balance": { "goodwill": "410172000", "inventory": "13163000", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "4447618000", "longTermDebt": "524681000", "shortTermDebt": "822724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26784000", "reportedCurrency": "USD", "retainedEarnings": "-301800000", "totalLiabilities": "2305554000", "otherCurrentAssets": "64743000", "totalCurrentAssets": "735105000", "currentLongTermDebt": "804125000", "longTermInvestments": "37599000", "shortTermInvestments": "None", "currentNetReceivables": "192182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3712513000", "currentAccountsPayable": "33864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1461826000", "totalShareholderEquity": "2142064000", "capitalLeaseObligations": "133020000", "otherCurrentLiabilities": "422908000", "totalCurrentLiabilities": "1381092000", "otherNonCurrentLiabilities": "157411000", "totalNonCurrentLiabilities": "924462000", "cashAndShortTermInvestments": "465017000", "commonStockSharesOutstanding": "36110000", "intangibleAssetsExcludingGoodwill": "26784000", "cashAndCashEquivalentsAtCarryingValue": "465017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81954000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6348000", "capitalExpenditures": "17492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26307000", "cashflowFromInvestment": "-17570000", "stockBasedCompensation": "21595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280574000, "cost_of_revenue": 158323000, "gross_profit": 122251000, "research_and_development": null, "selling_general_admin": 114269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -76071000, "depreciation_amortisation": 84229000, "ebitda": 8158000, "interest_expense": 26206000, "interest_income": null, "other_non_operating": null, "pretax_income": -102277000, "tax_provision": -20323000, "effective_tax_rate": null, "net_income": -81954000, "net_income_continuing_ops": -81954000, "net_income_to_common": -81954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465017000, "short_term_investments": null, "net_receivables": 192182000, "inventory": 13163000, "other_current_assets": null, "total_current_assets": 735105000, "net_ppe": null, "goodwill": 410172000, "intangible_assets": 26784000, "goodwill_and_intangibles": 436956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3712513000, "total_assets": 4447618000, "short_term_debt": 822724000, "accounts_payable": 33864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1381092000, "long_term_debt": 524681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 924462000, "total_liabilities": 2305554000, "total_debt": 1347405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -301800000, "total_equity": 2142064000, "shares_outstanding": 36110000, "operating_cash_flow": 6348000, "stock_based_compensation": 21595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26307000, "free_cash_flow": 23840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-76071000", "ebitda": "8158000", "netIncome": "-81954000", "grossProfit": "122251000", "depreciation": "None", "totalRevenue": "280574000", "costOfRevenue": "158323000", "interestIncome": "3878000", "incomeBeforeTax": "-102277000", "interestExpense": "26206000", "operatingIncome": "-78609000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20323000", "reportedCurrency": "USD", "netInterestIncome": "-22328000", "nonInterestIncome": "None", "operatingExpenses": "200860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84229000", "sellingGeneralAndAdministrative": "114269000", "netIncomeFromContinuingOperations": "-81954000" }, "balance": { "goodwill": "410172000", "inventory": "13163000", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "4447618000", "longTermDebt": "524681000", "shortTermDebt": "822724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "26784000", "reportedCurrency": "USD", "retainedEarnings": "-301800000", "totalLiabilities": "2305554000", "otherCurrentAssets": "64743000", "totalCurrentAssets": "735105000", "currentLongTermDebt": "804125000", "longTermInvestments": "37599000", "shortTermInvestments": "None", "currentNetReceivables": "192182000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3712513000", "currentAccountsPayable": "33864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1461826000", "totalShareholderEquity": "2142064000", "capitalLeaseObligations": "133020000", "otherCurrentLiabilities": "422908000", "totalCurrentLiabilities": "1381092000", "otherNonCurrentLiabilities": "157411000", "totalNonCurrentLiabilities": "924462000", "cashAndShortTermInvestments": "465017000", "commonStockSharesOutstanding": "36110000", "intangibleAssetsExcludingGoodwill": "26784000", "cashAndCashEquivalentsAtCarryingValue": "465017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81954000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6348000", "capitalExpenditures": "17492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26307000", "cashflowFromInvestment": "-17570000", "stockBasedCompensation": "21595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 308290000, "cost_of_revenue": 163301000, "gross_profit": 144989000, "ebit": 34644000, "ebitda": 117963000, "pretax_income": -168330000, "tax_provision": -42380000, "net_income": -125950000, "net_income_to_common": -125950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515633000, "total_current_assets": 760993000, "total_assets": 4515300000, "short_term_debt": 848393000, "long_term_debt": 524010000, "total_debt": 1372403000, "total_liabilities": 2313881000, "total_equity": 2201419000, "shares_outstanding": 35859000, "goodwill_and_intangibles": 438555000 }, "cash_flow": { "operating_cash_flow": 6733000, "capital_expenditure": 18522000, "free_cash_flow": 25255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332688, "ticker_id": 3725, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34644000", "ebitda": "117963000", "netIncome": "-125950000", "grossProfit": "144989000", "depreciation": "None", "totalRevenue": "308290000", "costOfRevenue": "163301000", "interestIncome": "None", "incomeBeforeTax": "-168330000", "interestExpense": "30414000", "operatingIncome": "-142941000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-42380000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "287930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83319000", "sellingGeneralAndAdministrative": "114239000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "410172000", "inventory": "12583000", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "4515300000", "longTermDebt": "524010000", "shortTermDebt": "848393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28383000", "reportedCurrency": "None", "retainedEarnings": "-219846000", "totalLiabilities": "2313881000", "otherCurrentAssets": "65007000", "totalCurrentAssets": "760993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3754307000", "currentAccountsPayable": "33606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "965061000", "totalShareholderEquity": "2201419000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431480000", "totalCurrentLiabilities": "1371667000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942214000", "cashAndShortTermInvestments": "515633000", "commonStockSharesOutstanding": "35859000", "intangibleAssetsExcludingGoodwill": "28383000", "cashAndCashEquivalentsAtCarryingValue": "515633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6733000", "capitalExpenditures": "18522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2304000", "cashflowFromInvestment": "-40570000", "stockBasedCompensation": "-6262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308290000, "cost_of_revenue": 163301000, "gross_profit": 144989000, "research_and_development": null, "selling_general_admin": 114239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34644000, "depreciation_amortisation": 83319000, "ebitda": 117963000, "interest_expense": 30414000, "interest_income": null, "other_non_operating": null, "pretax_income": -168330000, "tax_provision": -42380000, "effective_tax_rate": null, "net_income": -125950000, "net_income_continuing_ops": null, "net_income_to_common": -125950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515633000, "short_term_investments": null, "net_receivables": 180353000, "inventory": 12583000, "other_current_assets": null, "total_current_assets": 760993000, "net_ppe": null, "goodwill": 410172000, "intangible_assets": 28383000, "goodwill_and_intangibles": 438555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3754307000, "total_assets": 4515300000, "short_term_debt": 848393000, "accounts_payable": 33606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1371667000, "long_term_debt": 524010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942214000, "total_liabilities": 2313881000, "total_debt": 1372403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219846000, "total_equity": 2201419000, "shares_outstanding": 35859000, "operating_cash_flow": 6733000, "stock_based_compensation": -6262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2304000, "free_cash_flow": 25255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34644000", "ebitda": "117963000", "netIncome": "-125950000", "grossProfit": "144989000", "depreciation": "None", "totalRevenue": "308290000", "costOfRevenue": "163301000", "interestIncome": "None", "incomeBeforeTax": "-168330000", "interestExpense": "30414000", "operatingIncome": "-142941000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-42380000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "287930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83319000", "sellingGeneralAndAdministrative": "114239000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "410172000", "inventory": "12583000", "commonStock": "359000", "currentDebt": "None", "investments": "None", "totalAssets": "4515300000", "longTermDebt": "524010000", "shortTermDebt": "848393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "28383000", "reportedCurrency": "None", "retainedEarnings": "-219846000", "totalLiabilities": "2313881000", "otherCurrentAssets": "65007000", "totalCurrentAssets": "760993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3754307000", "currentAccountsPayable": "33606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "965061000", "totalShareholderEquity": "2201419000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "431480000", "totalCurrentLiabilities": "1371667000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "942214000", "cashAndShortTermInvestments": "515633000", "commonStockSharesOutstanding": "35859000", "intangibleAssetsExcludingGoodwill": "28383000", "cashAndCashEquivalentsAtCarryingValue": "515633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6733000", "capitalExpenditures": "18522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2304000", "cashflowFromInvestment": "-40570000", "stockBasedCompensation": "-6262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 227913000, "cost_of_revenue": 139696000, "gross_profit": 88217000, "ebit": -111275000, "ebitda": -29362000, "pretax_income": -138249000, "tax_provision": -32966000, "net_income": -105283000, "net_income_to_common": -105283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539630000, "total_current_assets": 736051000, "total_assets": 4592669000, "short_term_debt": 849854000, "long_term_debt": 523420000, "total_debt": 1373274000, "total_liabilities": 2278495000, "total_equity": 2314174000, "shares_outstanding": 35663000, "goodwill_and_intangibles": 500293000 }, "cash_flow": { "operating_cash_flow": 34094000, "capital_expenditure": 18522000, "free_cash_flow": 52616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332689, "ticker_id": 3725, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-111275000", "ebitda": "-29362000", "netIncome": "-105283000", "grossProfit": "88217000", "depreciation": "None", "totalRevenue": "227913000", "costOfRevenue": "139696000", "interestIncome": "7039000", "incomeBeforeTax": "-138249000", "interestExpense": "26974000", "operatingIncome": "-117619000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-32966000", "reportedCurrency": "USD", "netInterestIncome": "-19935000", "nonInterestIncome": "None", "operatingExpenses": "205836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81913000", "sellingGeneralAndAdministrative": "118977000", "netIncomeFromContinuingOperations": "-105283000" }, "balance": { "goodwill": "470152000", "inventory": "14140000", "commonStock": "358000", "currentDebt": "None", "investments": "None", "totalAssets": "4592669000", "longTermDebt": "523420000", "shortTermDebt": "849854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30141000", "reportedCurrency": "USD", "retainedEarnings": "-93896000", "totalLiabilities": "2278495000", "otherCurrentAssets": "55534000", "totalCurrentAssets": "736051000", "currentLongTermDebt": "829091000", "longTermInvestments": "27887000", "shortTermInvestments": "None", "currentNetReceivables": "126747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3856618000", "currentAccountsPayable": "35449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1498080000", "totalShareholderEquity": "2314174000", "capitalLeaseObligations": "145569000", "otherCurrentLiabilities": "346608000", "totalCurrentLiabilities": "1315426000", "otherNonCurrentLiabilities": "122255000", "totalNonCurrentLiabilities": "963069000", "cashAndShortTermInvestments": "539630000", "commonStockSharesOutstanding": "35663000", "intangibleAssetsExcludingGoodwill": "30141000", "cashAndCashEquivalentsAtCarryingValue": "539630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34094000", "capitalExpenditures": "18522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35622000", "cashflowFromInvestment": "-19586000", "stockBasedCompensation": "15567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227913000, "cost_of_revenue": 139696000, "gross_profit": 88217000, "research_and_development": null, "selling_general_admin": 118977000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -111275000, "depreciation_amortisation": 81913000, "ebitda": -29362000, "interest_expense": 26974000, "interest_income": null, "other_non_operating": null, "pretax_income": -138249000, "tax_provision": -32966000, "effective_tax_rate": null, "net_income": -105283000, "net_income_continuing_ops": -105283000, "net_income_to_common": -105283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 539630000, "short_term_investments": null, "net_receivables": 126747000, "inventory": 14140000, "other_current_assets": null, "total_current_assets": 736051000, "net_ppe": null, "goodwill": 470152000, "intangible_assets": 30141000, "goodwill_and_intangibles": 500293000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3856618000, "total_assets": 4592669000, "short_term_debt": 849854000, "accounts_payable": 35449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315426000, "long_term_debt": 523420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 963069000, "total_liabilities": 2278495000, "total_debt": 1373274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93896000, "total_equity": 2314174000, "shares_outstanding": 35663000, "operating_cash_flow": 34094000, "stock_based_compensation": 15567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35622000, "free_cash_flow": 52616000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-111275000", "ebitda": "-29362000", "netIncome": "-105283000", "grossProfit": "88217000", "depreciation": "None", "totalRevenue": "227913000", "costOfRevenue": "139696000", "interestIncome": "7039000", "incomeBeforeTax": "-138249000", "interestExpense": "26974000", "operatingIncome": "-117619000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-32966000", "reportedCurrency": "USD", "netInterestIncome": "-19935000", "nonInterestIncome": "None", "operatingExpenses": "205836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81913000", "sellingGeneralAndAdministrative": "118977000", "netIncomeFromContinuingOperations": "-105283000" }, "balance": { "goodwill": "470152000", "inventory": "14140000", "commonStock": "358000", "currentDebt": "None", "investments": "None", "totalAssets": "4592669000", "longTermDebt": "523420000", "shortTermDebt": "849854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30141000", "reportedCurrency": "USD", "retainedEarnings": "-93896000", "totalLiabilities": "2278495000", "otherCurrentAssets": "55534000", "totalCurrentAssets": "736051000", "currentLongTermDebt": "829091000", "longTermInvestments": "27887000", "shortTermInvestments": "None", "currentNetReceivables": "126747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3856618000", "currentAccountsPayable": "35449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1498080000", "totalShareholderEquity": "2314174000", "capitalLeaseObligations": "145569000", "otherCurrentLiabilities": "346608000", "totalCurrentLiabilities": "1315426000", "otherNonCurrentLiabilities": "122255000", "totalNonCurrentLiabilities": "963069000", "cashAndShortTermInvestments": "539630000", "commonStockSharesOutstanding": "35663000", "intangibleAssetsExcludingGoodwill": "30141000", "cashAndCashEquivalentsAtCarryingValue": "539630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34094000", "capitalExpenditures": "18522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35622000", "cashflowFromInvestment": "-19586000", "stockBasedCompensation": "15567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 273395000, "cost_of_revenue": 149519000, "gross_profit": 123876000, "ebit": -66261000, "ebitda": 16076000, "pretax_income": -93182000, "tax_provision": -21965000, "net_income": -46586000, "net_income_to_common": -46586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559757000, "total_current_assets": 865695000, "total_assets": 4787892000, "short_term_debt": 867985000, "long_term_debt": 522735000, "total_debt": 1390720000, "total_liabilities": 2372340000, "total_equity": 2415552000, "shares_outstanding": 35570000, "goodwill_and_intangibles": 502092000 }, "cash_flow": { "operating_cash_flow": -72438000, "capital_expenditure": 14761000, "free_cash_flow": -57677000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332690, "ticker_id": 3725, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66261000", "ebitda": "16076000", "netIncome": "-46586000", "grossProfit": "123876000", "depreciation": "None", "totalRevenue": "273395000", "costOfRevenue": "149519000", "interestIncome": "7729000", "incomeBeforeTax": "-93182000", "interestExpense": "26921000", "operatingIncome": "-71377000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-21965000", "reportedCurrency": "USD", "netInterestIncome": "-19192000", "nonInterestIncome": "None", "operatingExpenses": "195253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82337000", "sellingGeneralAndAdministrative": "28729000", "netIncomeFromContinuingOperations": "-71217000" }, "balance": { "goodwill": "470152000", "inventory": "11893000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "4787892000", "longTermDebt": "522735000", "shortTermDebt": "867985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "31940000", "reportedCurrency": "USD", "retainedEarnings": "11387000", "totalLiabilities": "2372340000", "otherCurrentAssets": "52572000", "totalCurrentAssets": "865695000", "currentLongTermDebt": "849437000", "longTermInvestments": "30728000", "shortTermInvestments": "None", "currentNetReceivables": "241473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922197000", "currentAccountsPayable": "18875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1518742000", "totalShareholderEquity": "2415552000", "capitalLeaseObligations": "146570000", "otherCurrentLiabilities": "406412000", "totalCurrentLiabilities": "1373676000", "otherNonCurrentLiabilities": "122738000", "totalNonCurrentLiabilities": "998664000", "cashAndShortTermInvestments": "559757000", "commonStockSharesOutstanding": "35570000", "intangibleAssetsExcludingGoodwill": "31940000", "cashAndCashEquivalentsAtCarryingValue": "559757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46586000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "36333000", "operatingCashflow": "-72438000", "capitalExpenditures": "14761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23279000", "cashflowFromInvestment": "-24943000", "stockBasedCompensation": "13268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273395000, "cost_of_revenue": 149519000, "gross_profit": 123876000, "research_and_development": null, "selling_general_admin": 28729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66261000, "depreciation_amortisation": 82337000, "ebitda": 16076000, "interest_expense": 26921000, "interest_income": null, "other_non_operating": null, "pretax_income": -93182000, "tax_provision": -21965000, "effective_tax_rate": null, "net_income": -46586000, "net_income_continuing_ops": -71217000, "net_income_to_common": -46586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559757000, "short_term_investments": null, "net_receivables": 241473000, "inventory": 11893000, "other_current_assets": null, "total_current_assets": 865695000, "net_ppe": null, "goodwill": 470152000, "intangible_assets": 31940000, "goodwill_and_intangibles": 502092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3922197000, "total_assets": 4787892000, "short_term_debt": 867985000, "accounts_payable": 18875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373676000, "long_term_debt": 522735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 998664000, "total_liabilities": 2372340000, "total_debt": 1390720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11387000, "total_equity": 2415552000, "shares_outstanding": 35570000, "operating_cash_flow": -72438000, "stock_based_compensation": 13268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24943000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23279000, "free_cash_flow": -57677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66261000", "ebitda": "16076000", "netIncome": "-46586000", "grossProfit": "123876000", "depreciation": "None", "totalRevenue": "273395000", "costOfRevenue": "149519000", "interestIncome": "7729000", "incomeBeforeTax": "-93182000", "interestExpense": "26921000", "operatingIncome": "-71377000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-21965000", "reportedCurrency": "USD", "netInterestIncome": "-19192000", "nonInterestIncome": "None", "operatingExpenses": "195253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82337000", "sellingGeneralAndAdministrative": "28729000", "netIncomeFromContinuingOperations": "-71217000" }, "balance": { "goodwill": "470152000", "inventory": "11893000", "commonStock": "354000", "currentDebt": "None", "investments": "None", "totalAssets": "4787892000", "longTermDebt": "522735000", "shortTermDebt": "867985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "31940000", "reportedCurrency": "USD", "retainedEarnings": "11387000", "totalLiabilities": "2372340000", "otherCurrentAssets": "52572000", "totalCurrentAssets": "865695000", "currentLongTermDebt": "849437000", "longTermInvestments": "30728000", "shortTermInvestments": "None", "currentNetReceivables": "241473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922197000", "currentAccountsPayable": "18875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1518742000", "totalShareholderEquity": "2415552000", "capitalLeaseObligations": "146570000", "otherCurrentLiabilities": "406412000", "totalCurrentLiabilities": "1373676000", "otherNonCurrentLiabilities": "122738000", "totalNonCurrentLiabilities": "998664000", "cashAndShortTermInvestments": "559757000", "commonStockSharesOutstanding": "35570000", "intangibleAssetsExcludingGoodwill": "31940000", "cashAndCashEquivalentsAtCarryingValue": "559757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46586000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "36333000", "operatingCashflow": "-72438000", "capitalExpenditures": "14761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23279000", "cashflowFromInvestment": "-24943000", "stockBasedCompensation": "13268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 321330000, "cost_of_revenue": 154040000, "gross_profit": 167290000, "ebit": -35995000, "ebitda": 43872000, "pretax_income": -63114000, "tax_provision": -15874000, "net_income": -47240000, "net_income_to_common": -47240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 680575000, "total_current_assets": 916059000, "total_assets": 4868812000, "short_term_debt": 887524000, "long_term_debt": 522057000, "total_debt": 1409581000, "total_liabilities": 2425213000, "total_equity": 2443599000, "shares_outstanding": 35418000, "goodwill_and_intangibles": 472381000 }, "cash_flow": { "operating_cash_flow": 101018000, "capital_expenditure": 19464000, "free_cash_flow": 120482000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332692, "ticker_id": 3725, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35995000", "ebitda": "43872000", "netIncome": "-47240000", "grossProfit": "167290000", "depreciation": "None", "totalRevenue": "321330000", "costOfRevenue": "154040000", "interestIncome": "7654000", "incomeBeforeTax": "-63114000", "interestExpense": "27119000", "operatingIncome": "-40393000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-15874000", "reportedCurrency": "USD", "netInterestIncome": "-19465000", "nonInterestIncome": "None", "operatingExpenses": "207683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79867000", "sellingGeneralAndAdministrative": "123149000", "netIncomeFromContinuingOperations": "-47240000" }, "balance": { "goodwill": "456807000", "inventory": "1684000", "commonStock": "353000", "currentDebt": "None", "investments": "None", "totalAssets": "4868812000", "longTermDebt": "522057000", "shortTermDebt": "887524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15574000", "reportedCurrency": "USD", "retainedEarnings": "57973000", "totalLiabilities": "2425213000", "otherCurrentAssets": "33314000", "totalCurrentAssets": "916059000", "currentLongTermDebt": "869776000", "longTermInvestments": "27464000", "shortTermInvestments": "None", "currentNetReceivables": "200486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952753000", "currentAccountsPayable": "73670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1540000000", "totalShareholderEquity": "2443599000", "capitalLeaseObligations": "148167000", "otherCurrentLiabilities": "360706000", "totalCurrentLiabilities": "1398612000", "otherNonCurrentLiabilities": "119130000", "totalNonCurrentLiabilities": "1026601000", "cashAndShortTermInvestments": "680575000", "commonStockSharesOutstanding": "35418000", "intangibleAssetsExcludingGoodwill": "15574000", "cashAndCashEquivalentsAtCarryingValue": "680575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47240000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101018000", "capitalExpenditures": "19464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12963000", "cashflowFromInvestment": "-21213000", "stockBasedCompensation": "17891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321330000, "cost_of_revenue": 154040000, "gross_profit": 167290000, "research_and_development": null, "selling_general_admin": 123149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35995000, "depreciation_amortisation": 79867000, "ebitda": 43872000, "interest_expense": 27119000, "interest_income": null, "other_non_operating": null, "pretax_income": -63114000, "tax_provision": -15874000, "effective_tax_rate": null, "net_income": -47240000, "net_income_continuing_ops": -47240000, "net_income_to_common": -47240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 680575000, "short_term_investments": null, "net_receivables": 200486000, "inventory": 1684000, "other_current_assets": null, "total_current_assets": 916059000, "net_ppe": null, "goodwill": 456807000, "intangible_assets": 15574000, "goodwill_and_intangibles": 472381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3952753000, "total_assets": 4868812000, "short_term_debt": 887524000, "accounts_payable": 73670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1398612000, "long_term_debt": 522057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1026601000, "total_liabilities": 2425213000, "total_debt": 1409581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57973000, "total_equity": 2443599000, "shares_outstanding": 35418000, "operating_cash_flow": 101018000, "stock_based_compensation": 17891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21213000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12963000, "free_cash_flow": 120482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35995000", "ebitda": "43872000", "netIncome": "-47240000", "grossProfit": "167290000", "depreciation": "None", "totalRevenue": "321330000", "costOfRevenue": "154040000", "interestIncome": "7654000", "incomeBeforeTax": "-63114000", "interestExpense": "27119000", "operatingIncome": "-40393000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-15874000", "reportedCurrency": "USD", "netInterestIncome": "-19465000", "nonInterestIncome": "None", "operatingExpenses": "207683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79867000", "sellingGeneralAndAdministrative": "123149000", "netIncomeFromContinuingOperations": "-47240000" }, "balance": { "goodwill": "456807000", "inventory": "1684000", "commonStock": "353000", "currentDebt": "None", "investments": "None", "totalAssets": "4868812000", "longTermDebt": "522057000", "shortTermDebt": "887524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15574000", "reportedCurrency": "USD", "retainedEarnings": "57973000", "totalLiabilities": "2425213000", "otherCurrentAssets": "33314000", "totalCurrentAssets": "916059000", "currentLongTermDebt": "869776000", "longTermInvestments": "27464000", "shortTermInvestments": "None", "currentNetReceivables": "200486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952753000", "currentAccountsPayable": "73670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1540000000", "totalShareholderEquity": "2443599000", "capitalLeaseObligations": "148167000", "otherCurrentLiabilities": "360706000", "totalCurrentLiabilities": "1398612000", "otherNonCurrentLiabilities": "119130000", "totalNonCurrentLiabilities": "1026601000", "cashAndShortTermInvestments": "680575000", "commonStockSharesOutstanding": "35418000", "intangibleAssetsExcludingGoodwill": "15574000", "cashAndCashEquivalentsAtCarryingValue": "680575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47240000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101018000", "capitalExpenditures": "19464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12963000", "cashflowFromInvestment": "-21213000", "stockBasedCompensation": "17891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 314157000, "cost_of_revenue": 159766000, "gross_profit": 154391000, "ebit": -154886000, "ebitda": -74855000, "pretax_income": -180714000, "tax_provision": -7466000, "net_income": -173248000, "net_income_to_common": -173248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614549000, "total_current_assets": 878648000, "total_assets": 4883284000, "short_term_debt": 904837000, "long_term_debt": 521413000, "total_debt": 1426250000, "total_liabilities": 2418120000, "total_equity": 2465164000, "shares_outstanding": 35309000, "goodwill_and_intangibles": 473160000 }, "cash_flow": { "operating_cash_flow": 46403000, "capital_expenditure": 65525000, "free_cash_flow": 111928000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332693, "ticker_id": 3725, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-154886000", "ebitda": "-74855000", "netIncome": "-173248000", "grossProfit": "154391000", "depreciation": "None", "totalRevenue": "314157000", "costOfRevenue": "159766000", "interestIncome": "5926000", "incomeBeforeTax": "-180714000", "interestExpense": "25828000", "operatingIncome": "-159682000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7466000", "reportedCurrency": "USD", "netInterestIncome": "-19902000", "nonInterestIncome": "None", "operatingExpenses": "314073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80031000", "sellingGeneralAndAdministrative": "115520000", "netIncomeFromContinuingOperations": "-173248000" }, "balance": { "goodwill": "456807000", "inventory": "894000", "commonStock": "352000", "currentDebt": "None", "investments": "None", "totalAssets": "4883284000", "longTermDebt": "521413000", "shortTermDebt": "904837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16353000", "reportedCurrency": "USD", "retainedEarnings": "105213000", "totalLiabilities": "2418120000", "otherCurrentAssets": "48144000", "totalCurrentAssets": "878648000", "currentLongTermDebt": "890110000", "longTermInvestments": "29165000", "shortTermInvestments": "None", "currentNetReceivables": "215061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4004636000", "currentAccountsPayable": "28032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1535546000", "totalShareholderEquity": "2465164000", "capitalLeaseObligations": "124023000", "otherCurrentLiabilities": "387278000", "totalCurrentLiabilities": "1398528000", "otherNonCurrentLiabilities": "116436000", "totalNonCurrentLiabilities": "1019592000", "cashAndShortTermInvestments": "614549000", "commonStockSharesOutstanding": "35309000", "intangibleAssetsExcludingGoodwill": "16353000", "cashAndCashEquivalentsAtCarryingValue": "614549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173248000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33636000", "operatingCashflow": "46403000", "capitalExpenditures": "65525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195119000", "cashflowFromInvestment": "-65525000", "stockBasedCompensation": "11968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314157000, "cost_of_revenue": 159766000, "gross_profit": 154391000, "research_and_development": null, "selling_general_admin": 115520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -154886000, "depreciation_amortisation": 80031000, "ebitda": -74855000, "interest_expense": 25828000, "interest_income": null, "other_non_operating": null, "pretax_income": -180714000, "tax_provision": -7466000, "effective_tax_rate": null, "net_income": -173248000, "net_income_continuing_ops": -173248000, "net_income_to_common": -173248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614549000, "short_term_investments": null, "net_receivables": 215061000, "inventory": 894000, "other_current_assets": null, "total_current_assets": 878648000, "net_ppe": null, "goodwill": 456807000, "intangible_assets": 16353000, "goodwill_and_intangibles": 473160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4004636000, "total_assets": 4883284000, "short_term_debt": 904837000, "accounts_payable": 28032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1398528000, "long_term_debt": 521413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1019592000, "total_liabilities": 2418120000, "total_debt": 1426250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 105213000, "total_equity": 2465164000, "shares_outstanding": 35309000, "operating_cash_flow": 46403000, "stock_based_compensation": 11968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65525000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195119000, "free_cash_flow": 111928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-154886000", "ebitda": "-74855000", "netIncome": "-173248000", "grossProfit": "154391000", "depreciation": "None", "totalRevenue": "314157000", "costOfRevenue": "159766000", "interestIncome": "5926000", "incomeBeforeTax": "-180714000", "interestExpense": "25828000", "operatingIncome": "-159682000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7466000", "reportedCurrency": "USD", "netInterestIncome": "-19902000", "nonInterestIncome": "None", "operatingExpenses": "314073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80031000", "sellingGeneralAndAdministrative": "115520000", "netIncomeFromContinuingOperations": "-173248000" }, "balance": { "goodwill": "456807000", "inventory": "894000", "commonStock": "352000", "currentDebt": "None", "investments": "None", "totalAssets": "4883284000", "longTermDebt": "521413000", "shortTermDebt": "904837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16353000", "reportedCurrency": "USD", "retainedEarnings": "105213000", "totalLiabilities": "2418120000", "otherCurrentAssets": "48144000", "totalCurrentAssets": "878648000", "currentLongTermDebt": "890110000", "longTermInvestments": "29165000", "shortTermInvestments": "None", "currentNetReceivables": "215061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4004636000", "currentAccountsPayable": "28032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1535546000", "totalShareholderEquity": "2465164000", "capitalLeaseObligations": "124023000", "otherCurrentLiabilities": "387278000", "totalCurrentLiabilities": "1398528000", "otherNonCurrentLiabilities": "116436000", "totalNonCurrentLiabilities": "1019592000", "cashAndShortTermInvestments": "614549000", "commonStockSharesOutstanding": "35309000", "intangibleAssetsExcludingGoodwill": "16353000", "cashAndCashEquivalentsAtCarryingValue": "614549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-173248000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33636000", "operatingCashflow": "46403000", "capitalExpenditures": "65525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195119000", "cashflowFromInvestment": "-65525000", "stockBasedCompensation": "11968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": 118007000, "cost_of_revenue": 84499000, "gross_profit": 33508000, "ebit": -23215000, "ebitda": -8956000, "pretax_income": -23215000, "tax_provision": -90287000, "net_income": 66425000, "net_income_to_common": 66425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433507000, "total_current_assets": 674022000, "total_assets": 4864654000, "short_term_debt": 116229000, "long_term_debt": 1098335000, "total_debt": 1214564000, "total_liabilities": 2228766000, "total_equity": 2635888000, "shares_outstanding": 35226000, "goodwill_and_intangibles": 473938000 }, "cash_flow": { "operating_cash_flow": -94641000, "capital_expenditure": 190003000, "free_cash_flow": 95362000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332694, "ticker_id": 3725, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23215000", "ebitda": "-8956000", "netIncome": "66425000", "grossProfit": "33508000", "depreciation": "None", "totalRevenue": "118007000", "costOfRevenue": "84499000", "interestIncome": "4378000", "incomeBeforeTax": "-23215000", "interestExpense": "25053000", "operatingIncome": "-69789000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-90287000", "reportedCurrency": "USD", "netInterestIncome": "4378000", "nonInterestIncome": "None", "operatingExpenses": "103297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14259000", "sellingGeneralAndAdministrative": "87144000", "netIncomeFromContinuingOperations": "67072000" }, "balance": { "goodwill": "456807000", "inventory": "2388000", "commonStock": "351000", "currentDebt": "None", "investments": "None", "totalAssets": "4864654000", "longTermDebt": "1098335000", "shortTermDebt": "116229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17131000", "reportedCurrency": "USD", "retainedEarnings": "278461000", "totalLiabilities": "2228766000", "otherCurrentAssets": "53661000", "totalCurrentAssets": "674022000", "currentLongTermDebt": "103125000", "longTermInvestments": "50788000", "shortTermInvestments": "None", "currentNetReceivables": "184466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4190632000", "currentAccountsPayable": "19319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3561141000", "shortLongTermDebtTotal": "1326155000", "totalShareholderEquity": "2635888000", "capitalLeaseObligations": "124695000", "otherCurrentLiabilities": "436463000", "totalCurrentLiabilities": "642915000", "otherNonCurrentLiabilities": "90073000", "totalNonCurrentLiabilities": "1585851000", "cashAndShortTermInvestments": "433507000", "commonStockSharesOutstanding": "35226000", "intangibleAssetsExcludingGoodwill": "17131000", "cashAndCashEquivalentsAtCarryingValue": "433507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66425000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-69969000", "operatingCashflow": "-94641000", "capitalExpenditures": "190003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50854000", "cashflowFromInvestment": "66498000", "stockBasedCompensation": "4883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118007000, "cost_of_revenue": 84499000, "gross_profit": 33508000, "research_and_development": null, "selling_general_admin": 87144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23215000, "depreciation_amortisation": 14259000, "ebitda": -8956000, "interest_expense": 25053000, "interest_income": null, "other_non_operating": null, "pretax_income": -23215000, "tax_provision": -90287000, "effective_tax_rate": null, "net_income": 66425000, "net_income_continuing_ops": 67072000, "net_income_to_common": 66425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433507000, "short_term_investments": null, "net_receivables": 184466000, "inventory": 2388000, "other_current_assets": null, "total_current_assets": 674022000, "net_ppe": null, "goodwill": 456807000, "intangible_assets": 17131000, "goodwill_and_intangibles": 473938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4190632000, "total_assets": 4864654000, "short_term_debt": 116229000, "accounts_payable": 19319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642915000, "long_term_debt": 1098335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1585851000, "total_liabilities": 2228766000, "total_debt": 1214564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 278461000, "total_equity": 2635888000, "shares_outstanding": 35226000, "operating_cash_flow": -94641000, "stock_based_compensation": 4883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 66498000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50854000, "free_cash_flow": 95362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23215000", "ebitda": "-8956000", "netIncome": "66425000", "grossProfit": "33508000", "depreciation": "None", "totalRevenue": "118007000", "costOfRevenue": "84499000", "interestIncome": "4378000", "incomeBeforeTax": "-23215000", "interestExpense": "25053000", "operatingIncome": "-69789000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-90287000", "reportedCurrency": "USD", "netInterestIncome": "4378000", "nonInterestIncome": "None", "operatingExpenses": "103297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14259000", "sellingGeneralAndAdministrative": "87144000", "netIncomeFromContinuingOperations": "67072000" }, "balance": { "goodwill": "456807000", "inventory": "2388000", "commonStock": "351000", "currentDebt": "None", "investments": "None", "totalAssets": "4864654000", "longTermDebt": "1098335000", "shortTermDebt": "116229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "17131000", "reportedCurrency": "USD", "retainedEarnings": "278461000", "totalLiabilities": "2228766000", "otherCurrentAssets": "53661000", "totalCurrentAssets": "674022000", "currentLongTermDebt": "103125000", "longTermInvestments": "50788000", "shortTermInvestments": "None", "currentNetReceivables": "184466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4190632000", "currentAccountsPayable": "19319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3561141000", "shortLongTermDebtTotal": "1326155000", "totalShareholderEquity": "2635888000", "capitalLeaseObligations": "124695000", "otherCurrentLiabilities": "436463000", "totalCurrentLiabilities": "642915000", "otherNonCurrentLiabilities": "90073000", "totalNonCurrentLiabilities": "1585851000", "cashAndShortTermInvestments": "433507000", "commonStockSharesOutstanding": "35226000", "intangibleAssetsExcludingGoodwill": "17131000", "cashAndCashEquivalentsAtCarryingValue": "433507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66425000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-69969000", "operatingCashflow": "-94641000", "capitalExpenditures": "190003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50854000", "cashflowFromInvestment": "66498000", "stockBasedCompensation": "4883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "income_statement": { "revenue": -565661000, "cost_of_revenue": -316724000, "gross_profit": -248937000, "ebit": 319736000, "ebitda": 310165000, "pretax_income": 319736000, "tax_provision": 108120000, "net_income": 536792000, "net_income_to_common": 536792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131965000, "total_current_assets": 623913000, "total_assets": 4973015000, "short_term_debt": 92627000, "long_term_debt": 1118387000, "total_debt": 1211014000, "total_liabilities": 2389150000, "total_equity": 2583865000, "shares_outstanding": 35232000, "goodwill_and_intangibles": 474717000 }, "cash_flow": { "operating_cash_flow": 15767000, "capital_expenditure": 206015000, "free_cash_flow": 221782000, "dividends_paid": 119119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332695, "ticker_id": 3725, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:41.248105+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319736000", "ebitda": "310165000", "netIncome": "536792000", "grossProfit": "-248937000", "depreciation": "None", "totalRevenue": "-565661000", "costOfRevenue": "-316724000", "interestIncome": "2209000", "incomeBeforeTax": "319736000", "interestExpense": "27594000", "operatingIncome": "-216636000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "108120000", "reportedCurrency": "USD", "netInterestIncome": "2209000", "nonInterestIncome": "None", "operatingExpenses": "-32301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-316724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-9571000", "sellingGeneralAndAdministrative": "6889000", "netIncomeFromContinuingOperations": "359637000" }, "balance": { "goodwill": "456807000", "inventory": "327123000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "4973015000", "longTermDebt": "1118387000", "shortTermDebt": "92627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17910000", "reportedCurrency": "USD", "retainedEarnings": "212036000", "totalLiabilities": "2389150000", "otherCurrentAssets": "331781000", "totalCurrentAssets": "623913000", "currentLongTermDebt": "82500000", "longTermInvestments": "394519000", "shortTermInvestments": "None", "currentNetReceivables": "160167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349102000", "currentAccountsPayable": "39654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392073000", "shortLongTermDebtTotal": "1321273000", "totalShareholderEquity": "2583865000", "capitalLeaseObligations": "120386000", "otherCurrentLiabilities": "520681000", "totalCurrentLiabilities": "692141000", "otherNonCurrentLiabilities": "88811000", "totalNonCurrentLiabilities": "1697009000", "cashAndShortTermInvestments": "131965000", "commonStockSharesOutstanding": "35232000", "intangibleAssetsExcludingGoodwill": "17910000", "cashAndCashEquivalentsAtCarryingValue": "131965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "537721000", "profitLoss": "None", "dividendPayout": "119119000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-48628000", "operatingCashflow": "15767000", "capitalExpenditures": "206015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114943000", "cashflowFromInvestment": "171561000", "stockBasedCompensation": "6566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-9571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -565661000, "cost_of_revenue": -316724000, "gross_profit": -248937000, "research_and_development": null, "selling_general_admin": 6889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319736000, "depreciation_amortisation": -9571000, "ebitda": 310165000, "interest_expense": 27594000, "interest_income": null, "other_non_operating": null, "pretax_income": 319736000, "tax_provision": 108120000, "effective_tax_rate": null, "net_income": 536792000, "net_income_continuing_ops": 359637000, "net_income_to_common": 536792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131965000, "short_term_investments": null, "net_receivables": 160167000, "inventory": 327123000, "other_current_assets": null, "total_current_assets": 623913000, "net_ppe": null, "goodwill": 456807000, "intangible_assets": 17910000, "goodwill_and_intangibles": 474717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4349102000, "total_assets": 4973015000, "short_term_debt": 92627000, "accounts_payable": 39654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692141000, "long_term_debt": 1118387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1697009000, "total_liabilities": 2389150000, "total_debt": 1211014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 212036000, "total_equity": 2583865000, "shares_outstanding": 35232000, "operating_cash_flow": 15767000, "stock_based_compensation": 6566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 171561000, "dividends_paid": 119119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114943000, "free_cash_flow": 221782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319736000", "ebitda": "310165000", "netIncome": "536792000", "grossProfit": "-248937000", "depreciation": "None", "totalRevenue": "-565661000", "costOfRevenue": "-316724000", "interestIncome": "2209000", "incomeBeforeTax": "319736000", "interestExpense": "27594000", "operatingIncome": "-216636000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "108120000", "reportedCurrency": "USD", "netInterestIncome": "2209000", "nonInterestIncome": "None", "operatingExpenses": "-32301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-316724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-9571000", "sellingGeneralAndAdministrative": "6889000", "netIncomeFromContinuingOperations": "359637000" }, "balance": { "goodwill": "456807000", "inventory": "327123000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "4973015000", "longTermDebt": "1118387000", "shortTermDebt": "92627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "17910000", "reportedCurrency": "USD", "retainedEarnings": "212036000", "totalLiabilities": "2389150000", "otherCurrentAssets": "331781000", "totalCurrentAssets": "623913000", "currentLongTermDebt": "82500000", "longTermInvestments": "394519000", "shortTermInvestments": "None", "currentNetReceivables": "160167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4349102000", "currentAccountsPayable": "39654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392073000", "shortLongTermDebtTotal": "1321273000", "totalShareholderEquity": "2583865000", "capitalLeaseObligations": "120386000", "otherCurrentLiabilities": "520681000", "totalCurrentLiabilities": "692141000", "otherNonCurrentLiabilities": "88811000", "totalNonCurrentLiabilities": "1697009000", "cashAndShortTermInvestments": "131965000", "commonStockSharesOutstanding": "35232000", "intangibleAssetsExcludingGoodwill": "17910000", "cashAndCashEquivalentsAtCarryingValue": "131965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "537721000", "profitLoss": "None", "dividendPayout": "119119000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-48628000", "operatingCashflow": "15767000", "capitalExpenditures": "206015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114943000", "cashflowFromInvestment": "171561000", "stockBasedCompensation": "6566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-9571000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": "2025-06-30" }, "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" ] } } }