{ "ticker": { "uuid": "e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d", "symbol": "CCO", "name": "Clear Channel Outdoor Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d/" }, "ticker_metadata": { "id": 661, "uuid": "e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d", "symbol": "CCO", "name": "Clear Channel Outdoor Holdings Inc", "asset_type": "equity", "market_cap": 1221560000, "stock_exchange_id": 3, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Clear Channel Outdoor Holdings, Inc. owns, operates and sells advertising displays in the United States and internationally. The company is headquartered in San Antonio, Texas.", "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": "e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d", "symbol": "CCO", "name": "Clear Channel Outdoor Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7c4a8a8-1194-4c40-99ae-c4efa13d4c7d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.4, "market_cap": 1196162400, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0724, "shareholder_yield": 0, "roe": 0.0597, "piotroski_f_score": 4, "momentum_12_1": 1.0965, "volatility_252d": 0.4839 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:34.920733+00:00", "batch_id": "" }, "size": { "price_close": 2.4, "market_cap": 1196162400, "market_cap_usd": 1196162400, "enterprise_value": 6250834400, "shares_outstanding": 498401000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7277, "pcf_ratio": 11.5948, "pfcf_ratio": 6.7303, "ev_ebitda": 13.8032, "ev_ebit": 22.3736, "ev_sales": 3.8026, "ev_fcf": 35.171, "earnings_yield": null, "fcf_yield": 0.0284, "price_to_sales": 0.7277, "price_to_book": null, "price_to_cashflow": 11.5948, "ebitda_to_ev": 0.0724, "sales_yield": 0.263 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4855, "operating_margin": 0.17, "net_margin": -0.125, "ebitda_margin": 0.2755, "fcf_margin": 0.1081, "roe": 0.0597, "roa": -0.0552, "roic": 0.1296, "roc_greenblatt": null, "asset_turnover": 0.4415, "cash_conversion": -0.8651, "accruals_ratio": -0.0829, "sbc_to_revenue": 0.0159, "piotroski_f_score": 4, "altman_z_score": -1.7909, "earnings_stability_5y": 1.7136, "revenue_stability_5y": 0.2559, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2143, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.0829, "net_debt_to_ebitda": 11.1618, "debt_to_assets": 1.4065, "interest_coverage": 0.7077, "current_ratio": 1.252, "quick_ratio": 1.252, "net_debt": 5054672000, "local_beta": 0.0019, "volatility_252d": 0.4839, "volatility_60d": 1.1201, "max_drawdown_12m": -0.1774, "risk_adjusted_momentum": 2.266 }, "growth": { "revenue_growth_1y": 0.0868, "revenue_growth_3y_cagr": 0.0511, "revenue_growth_5y_cagr": -0.0286, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3447, "book_value_growth_1y": null, "revenue_growth": 0.0868, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0042, "price_return_3m": 0.0127, "price_return_6m": 0.206, "price_return_9m": 0.8182, "price_return_12m": 1.1053, "price_return_12m_ex1m": 1.0965, "momentum_6m": 0.206, "momentum_12m": 1.1053, "momentum_12_1": 1.0965, "distance_from_52w_high": -0.0041, "distance_from_52w_low": 1.3529, "relative_strength": 1.0053 }, "raw_ttm": { "revenue_ttm": 1643824000, "gross_profit_ttm": 798078000, "ebit_ttm": 279384000, "ebitda_ttm": 452855000, "net_income_ttm": -205439000, "eps_diluted_ttm": -0.4122, "operating_cash_flow_ttm": 103164000, "capital_expenditure_ttm": 74563000, "fcf_ttm": 177727000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 394786000, "cash_and_equivalents": 182421000, "total_current_assets": 733768000, "total_current_liabilities": 586098000, "net_ppe": null, "total_assets": 3723456000, "total_debt": 5237093000, "total_equity": -3438349000, "net_working_capital": 97368000, "book_value_per_share": -6.8988, "retained_earnings": -6988784000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4148953000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.65, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3842, "ticker_id": 661, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:34.920733+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.4, "market_cap": 1196162400, "market_cap_usd": 1196162400, "enterprise_value": 6250834400, "shares_outstanding": 498401000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7276706, "pcf_ratio": 11.59476562, "pfcf_ratio": 6.73033585, "ev_ebitda": 13.80316967, "ev_ebit": 22.37363056, "ev_sales": 3.8026178, "ev_fcf": 35.17098921, "earnings_yield": null, "fcf_yield": 0.02843252, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48550088, "operating_margin": 0.1699598, "net_margin": -0.12497627, "ebitda_margin": 0.27548874, "fcf_margin": 0.10811802, "roe": 0.05974932, "roa": -0.05517428, "roic": 0.12963869, "roc_greenblatt": null, "asset_turnover": 0.44147802, "cash_conversion": -0.86510838, "accruals_ratio": -0.0828808, "sbc_to_revenue": 0.01586545, "debt_to_equity": -2.08291974, "net_debt_to_ebitda": 11.16178909, "debt_to_assets": 1.406514, "interest_coverage": 0.70768467, "current_ratio": 1.25195445, "quick_ratio": 1.25195445, "net_debt": 5054672000, "revenue_growth_1y": 0.08677549, "revenue_growth_3y_cagr": 0.05105091, "revenue_growth_5y_cagr": -0.02860016, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34467895, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.79085455, "earnings_stability_5y": 1.71359, "revenue_stability_5y": 0.255912, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0041841, "price_return_3m": 0.01265823, "price_return_6m": 0.20603015, "price_return_9m": 0.81818182, "price_return_12m": 1.10526316, "price_return_12m_ex1m": 1.09649123, "distance_from_52w_high": -0.00414938, "distance_from_52w_low": 1.35294118, "relative_strength": 1.00529958, "local_beta": 0.0019, "volatility_252d": 0.483884, "volatility_60d": 1.120109, "max_drawdown_12m": -0.17741935, "revenue_ttm": 1643824000, "gross_profit_ttm": 798078000, "ebit_ttm": 279384000, "ebitda_ttm": 452855000, "net_income_ttm": -205439000, "eps_diluted_ttm": -0.4121962, "operating_cash_flow_ttm": 103164000, "capital_expenditure_ttm": 74563000, "fcf_ttm": 177727000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 394786000, "cash_and_equivalents": 182421000, "total_current_assets": 733768000, "total_current_liabilities": 586098000, "net_ppe": null, "total_assets": 3723456000, "total_debt": 5237093000, "total_equity": -3438349000, "net_working_capital": 97368000, "book_value_per_share": -6.89876024, "retained_earnings": -6988784000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4148953000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.4, "os": 0.81, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.0597, "momentum_12_1": 1.0965, "complete_fields": { "id": 3842, "ticker_id": 661, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:34.920733+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.4, "market_cap": 1196162400, "market_cap_usd": 1196162400, "enterprise_value": 6250834400, "shares_outstanding": 498401000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7276706, "pcf_ratio": 11.59476562, "pfcf_ratio": 6.73033585, "ev_ebitda": 13.80316967, "ev_ebit": 22.37363056, "ev_sales": 3.8026178, "ev_fcf": 35.17098921, "earnings_yield": null, "fcf_yield": 0.02843252, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48550088, "operating_margin": 0.1699598, "net_margin": -0.12497627, "ebitda_margin": 0.27548874, "fcf_margin": 0.10811802, "roe": 0.05974932, "roa": -0.05517428, "roic": 0.12963869, "roc_greenblatt": null, "asset_turnover": 0.44147802, "cash_conversion": -0.86510838, "accruals_ratio": -0.0828808, "sbc_to_revenue": 0.01586545, "debt_to_equity": -2.08291974, "net_debt_to_ebitda": 11.16178909, "debt_to_assets": 1.406514, "interest_coverage": 0.70768467, "current_ratio": 1.25195445, "quick_ratio": 1.25195445, "net_debt": 5054672000, "revenue_growth_1y": 0.08677549, "revenue_growth_3y_cagr": 0.05105091, "revenue_growth_5y_cagr": -0.02860016, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34467895, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": -1.79085455, "earnings_stability_5y": 1.71359, "revenue_stability_5y": 0.255912, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0041841, "price_return_3m": 0.01265823, "price_return_6m": 0.20603015, "price_return_9m": 0.81818182, "price_return_12m": 1.10526316, "price_return_12m_ex1m": 1.09649123, "distance_from_52w_high": -0.00414938, "distance_from_52w_low": 1.35294118, "relative_strength": 1.00529958, "local_beta": 0.0019, "volatility_252d": 0.483884, "volatility_60d": 1.120109, "max_drawdown_12m": -0.17741935, "revenue_ttm": 1643824000, "gross_profit_ttm": 798078000, "ebit_ttm": 279384000, "ebitda_ttm": 452855000, "net_income_ttm": -205439000, "eps_diluted_ttm": -0.4121962, "operating_cash_flow_ttm": 103164000, "capital_expenditure_ttm": 74563000, "fcf_ttm": 177727000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 394786000, "cash_and_equivalents": 182421000, "total_current_assets": 733768000, "total_current_liabilities": 586098000, "net_ppe": null, "total_assets": 3723456000, "total_debt": 5237093000, "total_equity": -3438349000, "net_working_capital": 97368000, "book_value_per_share": -6.89876024, "retained_earnings": -6988784000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4148953000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 35, "svqf_composite": 27, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 1604140000, "cost_of_revenue": 922857000, "gross_profit": 681283000, "ebit": 296849000, "ebitda": 471801000, "pretax_income": -98800000, "tax_provision": 4947000, "net_income": -104646000, "net_income_to_common": -104646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190022000, "total_current_assets": 793194000, "total_assets": 3828875000, "short_term_debt": 142451000, "long_term_debt": 5102681000, "total_debt": 5245132000, "total_liabilities": 7223243000, "total_equity": -3394368000, "shares_outstanding": 498401000, "goodwill_and_intangibles": 713772000 }, "cash_flow": { "operating_cash_flow": 114860000, "capital_expenditure": 82879000, "free_cash_flow": 197739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235270, "ticker_id": 661, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296849000", "ebitda": "471801000", "netIncome": "-104646000", "grossProfit": "681283000", "depreciation": "None", "totalRevenue": "1604140000", "costOfRevenue": "922857000", "interestIncome": "395649000", "incomeBeforeTax": "-98800000", "interestExpense": "395649000", "operatingIncome": "304364000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4947000", "reportedCurrency": "USD", "netInterestIncome": "-395649000", "nonInterestIncome": "None", "operatingExpenses": "376919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174952000", "sellingGeneralAndAdministrative": "262383000", "netIncomeFromContinuingOperations": "-103747000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5135000", "currentDebt": "None", "investments": "None", "totalAssets": "3828875000", "longTermDebt": "5102681000", "shortTermDebt": "142451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "205953000", "reportedCurrency": "USD", "retainedEarnings": "-6940190000", "totalLiabilities": "7223243000", "otherCurrentAssets": "231795000", "totalCurrentAssets": "793194000", "currentLongTermDebt": "312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035681000", "currentAccountsPayable": "32109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1755735000", "shortLongTermDebtTotal": "6470699000", "totalShareholderEquity": "-3394368000", "capitalLeaseObligations": "1367706000", "otherCurrentLiabilities": "368097000", "totalCurrentLiabilities": "618094000", "otherNonCurrentLiabilities": "55285000", "totalNonCurrentLiabilities": "6605149000", "cashAndShortTermInvestments": "190022000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "205953000", "cashAndCashEquivalentsAtCarryingValue": "190022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114860000", "capitalExpenditures": "82879000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598295000", "cashflowFromInvestment": "523259000", "stockBasedCompensation": "25643000", "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": "174952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1604140000, "cost_of_revenue": 922857000, "gross_profit": 681283000, "research_and_development": null, "selling_general_admin": 262383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296849000, "depreciation_amortisation": 174952000, "ebitda": 471801000, "interest_expense": 395649000, "interest_income": null, "other_non_operating": null, "pretax_income": -98800000, "tax_provision": 4947000, "effective_tax_rate": null, "net_income": -104646000, "net_income_continuing_ops": -103747000, "net_income_to_common": -104646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190022000, "short_term_investments": null, "net_receivables": 371377000, "inventory": null, "other_current_assets": null, "total_current_assets": 793194000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 205953000, "goodwill_and_intangibles": 713772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3035681000, "total_assets": 3828875000, "short_term_debt": 142451000, "accounts_payable": 32109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 618094000, "long_term_debt": 5102681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6605149000, "total_liabilities": 7223243000, "total_debt": 5245132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6940190000, "total_equity": -3394368000, "shares_outstanding": 498401000, "operating_cash_flow": 114860000, "stock_based_compensation": 25643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82879000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 523259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -598295000, "free_cash_flow": 197739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296849000", "ebitda": "471801000", "netIncome": "-104646000", "grossProfit": "681283000", "depreciation": "None", "totalRevenue": "1604140000", "costOfRevenue": "922857000", "interestIncome": "395649000", "incomeBeforeTax": "-98800000", "interestExpense": "395649000", "operatingIncome": "304364000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4947000", "reportedCurrency": "USD", "netInterestIncome": "-395649000", "nonInterestIncome": "None", "operatingExpenses": "376919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174952000", "sellingGeneralAndAdministrative": "262383000", "netIncomeFromContinuingOperations": "-103747000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5135000", "currentDebt": "None", "investments": "None", "totalAssets": "3828875000", "longTermDebt": "5102681000", "shortTermDebt": "142451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "205953000", "reportedCurrency": "USD", "retainedEarnings": "-6940190000", "totalLiabilities": "7223243000", "otherCurrentAssets": "231795000", "totalCurrentAssets": "793194000", "currentLongTermDebt": "312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035681000", "currentAccountsPayable": "32109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1755735000", "shortLongTermDebtTotal": "6470699000", "totalShareholderEquity": "-3394368000", "capitalLeaseObligations": "1367706000", "otherCurrentLiabilities": "368097000", "totalCurrentLiabilities": "618094000", "otherNonCurrentLiabilities": "55285000", "totalNonCurrentLiabilities": "6605149000", "cashAndShortTermInvestments": "190022000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "205953000", "cashAndCashEquivalentsAtCarryingValue": "190022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114860000", "capitalExpenditures": "82879000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598295000", "cashflowFromInvestment": "523259000", "stockBasedCompensation": "25643000", "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": "174952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 1505230000, "cost_of_revenue": 680578000, "gross_profit": 824652000, "ebit": 268412000, "ebitda": 442410000, "pretax_income": -133129000, "tax_provision": -9365000, "net_income": -179254000, "net_income_to_common": -179254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109707000, "total_current_assets": 1659044000, "total_assets": 4804263000, "short_term_debt": 133225000, "long_term_debt": 5659957000, "total_debt": 5793182000, "total_liabilities": 8444046000, "total_equity": -3651452000, "shares_outstanding": 488947000, "goodwill_and_intangibles": 1339589000 }, "cash_flow": { "operating_cash_flow": 79746000, "capital_expenditure": 142395000, "free_cash_flow": 222141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235275, "ticker_id": 661, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268412000", "ebitda": "442410000", "netIncome": "-179254000", "grossProfit": "824652000", "depreciation": "None", "totalRevenue": "1505230000", "costOfRevenue": "680578000", "interestIncome": "401541000", "incomeBeforeTax": "-133129000", "interestExpense": "401541000", "operatingIncome": "279183000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9365000", "reportedCurrency": "USD", "netInterestIncome": "-401541000", "nonInterestIncome": "None", "operatingExpenses": "545469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173998000", "sellingGeneralAndAdministrative": "122026000", "netIncomeFromContinuingOperations": "-123764000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5032000", "currentDebt": "None", "investments": "None", "totalAssets": "4804263000", "longTermDebt": "5659957000", "shortTermDebt": "133225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "831770000", "reportedCurrency": "USD", "retainedEarnings": "-6960129000", "totalLiabilities": "8444046000", "otherCurrentAssets": "1205241000", "totalCurrentAssets": "1659044000", "currentLongTermDebt": "348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145219000", "currentAccountsPayable": "38769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795516000", "shortLongTermDebtTotal": "7022527000", "totalShareholderEquity": "-3651452000", "capitalLeaseObligations": "1362222000", "otherCurrentLiabilities": "1015059000", "totalCurrentLiabilities": "1271978000", "otherNonCurrentLiabilities": "60952000", "totalNonCurrentLiabilities": "7172068000", "cashAndShortTermInvestments": "109707000", "commonStockSharesOutstanding": "488947000", "intangibleAssetsExcludingGoodwill": "831770000", "cashAndCashEquivalentsAtCarryingValue": "109707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-175878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79746000", "capitalExpenditures": "142395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8176000", "cashflowFromInvestment": "-155939000", "stockBasedCompensation": "26214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1505230000, "cost_of_revenue": 680578000, "gross_profit": 824652000, "research_and_development": null, "selling_general_admin": 122026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268412000, "depreciation_amortisation": 173998000, "ebitda": 442410000, "interest_expense": 401541000, "interest_income": null, "other_non_operating": null, "pretax_income": -133129000, "tax_provision": -9365000, "effective_tax_rate": null, "net_income": -179254000, "net_income_continuing_ops": -123764000, "net_income_to_common": -179254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109707000, "short_term_investments": null, "net_receivables": 344096000, "inventory": null, "other_current_assets": null, "total_current_assets": 1659044000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 831770000, "goodwill_and_intangibles": 1339589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3145219000, "total_assets": 4804263000, "short_term_debt": 133225000, "accounts_payable": 38769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1271978000, "long_term_debt": 5659957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7172068000, "total_liabilities": 8444046000, "total_debt": 5793182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6960129000, "total_equity": -3651452000, "shares_outstanding": 488947000, "operating_cash_flow": 79746000, "stock_based_compensation": 26214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8176000, "free_cash_flow": 222141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268412000", "ebitda": "442410000", "netIncome": "-179254000", "grossProfit": "824652000", "depreciation": "None", "totalRevenue": "1505230000", "costOfRevenue": "680578000", "interestIncome": "401541000", "incomeBeforeTax": "-133129000", "interestExpense": "401541000", "operatingIncome": "279183000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9365000", "reportedCurrency": "USD", "netInterestIncome": "-401541000", "nonInterestIncome": "None", "operatingExpenses": "545469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "680578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173998000", "sellingGeneralAndAdministrative": "122026000", "netIncomeFromContinuingOperations": "-123764000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5032000", "currentDebt": "None", "investments": "None", "totalAssets": "4804263000", "longTermDebt": "5659957000", "shortTermDebt": "133225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "831770000", "reportedCurrency": "USD", "retainedEarnings": "-6960129000", "totalLiabilities": "8444046000", "otherCurrentAssets": "1205241000", "totalCurrentAssets": "1659044000", "currentLongTermDebt": "348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145219000", "currentAccountsPayable": "38769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795516000", "shortLongTermDebtTotal": "7022527000", "totalShareholderEquity": "-3651452000", "capitalLeaseObligations": "1362222000", "otherCurrentLiabilities": "1015059000", "totalCurrentLiabilities": "1271978000", "otherNonCurrentLiabilities": "60952000", "totalNonCurrentLiabilities": "7172068000", "cashAndShortTermInvestments": "109707000", "commonStockSharesOutstanding": "488947000", "intangibleAssetsExcludingGoodwill": "831770000", "cashAndCashEquivalentsAtCarryingValue": "109707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-175878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79746000", "capitalExpenditures": "142395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8176000", "cashflowFromInvestment": "-155939000", "stockBasedCompensation": "26214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 1434186000, "cost_of_revenue": 660336000, "gross_profit": 773850000, "ebit": 214927000, "ebitda": 473271000, "pretax_income": -183123000, "tax_provision": -23679000, "net_income": -310922000, "net_income_to_common": -310922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251652000, "total_current_assets": 957401000, "total_assets": 4722475000, "short_term_debt": 217190000, "long_term_debt": 5631291000, "total_debt": 5848481000, "total_liabilities": 8173218000, "total_equity": -3463041000, "shares_outstanding": 481727000, "goodwill_and_intangibles": 1561437000 }, "cash_flow": { "operating_cash_flow": 31254000, "capital_expenditure": 166594000, "free_cash_flow": 197848000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235280, "ticker_id": 661, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214927000", "ebitda": "473271000", "netIncome": "-310922000", "grossProfit": "773850000", "depreciation": "None", "totalRevenue": "1434186000", "costOfRevenue": "660336000", "interestIncome": "398050000", "incomeBeforeTax": "-183123000", "interestExpense": "421434000", "operatingIncome": "216809000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23679000", "reportedCurrency": "USD", "netInterestIncome": "-415600000", "nonInterestIncome": "None", "operatingExpenses": "557041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258344000", "sellingGeneralAndAdministrative": "543967000", "netIncomeFromContinuingOperations": "-123082000" }, "balance": { "goodwill": "656563000", "inventory": "None", "commonStock": "4941000", "currentDebt": "None", "investments": "None", "totalAssets": "4722475000", "longTermDebt": "5631291000", "shortTermDebt": "217190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "904874000", "reportedCurrency": "USD", "retainedEarnings": "-6780875000", "totalLiabilities": "8173218000", "otherCurrentAssets": "205938000", "totalCurrentAssets": "957401000", "currentLongTermDebt": "612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3765074000", "currentAccountsPayable": "63587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2157646000", "shortLongTermDebtTotal": "7174624000", "totalShareholderEquity": "-3463041000", "capitalLeaseObligations": "1542721000", "otherCurrentLiabilities": "500860000", "totalCurrentLiabilities": "883728000", "otherNonCurrentLiabilities": "100575000", "totalNonCurrentLiabilities": "7289490000", "cashAndShortTermInvestments": "251652000", "commonStockSharesOutstanding": "481727000", "intangibleAssetsExcludingGoodwill": "904874000", "cashAndCashEquivalentsAtCarryingValue": "251652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6819000", "operatingCashflow": "31254000", "capitalExpenditures": "166594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45638000", "cashflowFromInvestment": "-119573000", "stockBasedCompensation": "20488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1434186000, "cost_of_revenue": 660336000, "gross_profit": 773850000, "research_and_development": null, "selling_general_admin": 543967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214927000, "depreciation_amortisation": 258344000, "ebitda": 473271000, "interest_expense": 421434000, "interest_income": null, "other_non_operating": null, "pretax_income": -183123000, "tax_provision": -23679000, "effective_tax_rate": null, "net_income": -310922000, "net_income_continuing_ops": -123082000, "net_income_to_common": -310922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251652000, "short_term_investments": null, "net_receivables": 499811000, "inventory": null, "other_current_assets": null, "total_current_assets": 957401000, "net_ppe": null, "goodwill": 656563000, "intangible_assets": 904874000, "goodwill_and_intangibles": 1561437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3765074000, "total_assets": 4722475000, "short_term_debt": 217190000, "accounts_payable": 63587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 883728000, "long_term_debt": 5631291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7289490000, "total_liabilities": 8173218000, "total_debt": 5848481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6780875000, "total_equity": -3463041000, "shares_outstanding": 481727000, "operating_cash_flow": 31254000, "stock_based_compensation": 20488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45638000, "free_cash_flow": 197848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214927000", "ebitda": "473271000", "netIncome": "-310922000", "grossProfit": "773850000", "depreciation": "None", "totalRevenue": "1434186000", "costOfRevenue": "660336000", "interestIncome": "398050000", "incomeBeforeTax": "-183123000", "interestExpense": "421434000", "operatingIncome": "216809000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-23679000", "reportedCurrency": "USD", "netInterestIncome": "-415600000", "nonInterestIncome": "None", "operatingExpenses": "557041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258344000", "sellingGeneralAndAdministrative": "543967000", "netIncomeFromContinuingOperations": "-123082000" }, "balance": { "goodwill": "656563000", "inventory": "None", "commonStock": "4941000", "currentDebt": "None", "investments": "None", "totalAssets": "4722475000", "longTermDebt": "5631291000", "shortTermDebt": "217190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "904874000", "reportedCurrency": "USD", "retainedEarnings": "-6780875000", "totalLiabilities": "8173218000", "otherCurrentAssets": "205938000", "totalCurrentAssets": "957401000", "currentLongTermDebt": "612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "499811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3765074000", "currentAccountsPayable": "63587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2157646000", "shortLongTermDebtTotal": "7174624000", "totalShareholderEquity": "-3463041000", "capitalLeaseObligations": "1542721000", "otherCurrentLiabilities": "500860000", "totalCurrentLiabilities": "883728000", "otherNonCurrentLiabilities": "100575000", "totalNonCurrentLiabilities": "7289490000", "cashAndShortTermInvestments": "251652000", "commonStockSharesOutstanding": "481727000", "intangibleAssetsExcludingGoodwill": "904874000", "cashAndCashEquivalentsAtCarryingValue": "251652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308816000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6819000", "operatingCashflow": "31254000", "capitalExpenditures": "166594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45638000", "cashflowFromInvestment": "-119573000", "stockBasedCompensation": "20488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 1381564000, "cost_of_revenue": 588780000, "gross_profit": 792784000, "ebit": 255069000, "ebitda": 548424000, "pretax_income": -78986000, "tax_provision": -89907000, "net_income": -96604000, "net_income_to_common": -96604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282232000, "total_current_assets": 1120916000, "total_assets": 5086011000, "short_term_debt": 233155000, "long_term_debt": 5568799000, "total_debt": 5801954000, "total_liabilities": 8348817000, "total_equity": -3275670000, "shares_outstanding": 474362000, "goodwill_and_intangibles": 1624650000 }, "cash_flow": { "operating_cash_flow": 139992000, "capital_expenditure": 184679000, "free_cash_flow": 324671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235285, "ticker_id": 661, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "255069000", "ebitda": "548424000", "netIncome": "-96604000", "grossProfit": "792784000", "depreciation": "None", "totalRevenue": "1381564000", "costOfRevenue": "588780000", "interestIncome": "362680000", "incomeBeforeTax": "-78986000", "interestExpense": "334055000", "operatingIncome": "255853000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-89907000", "reportedCurrency": "USD", "netInterestIncome": "-362680000", "nonInterestIncome": "None", "operatingExpenses": "536931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293355000", "sellingGeneralAndAdministrative": "625875000", "netIncomeFromContinuingOperations": "-94388000" }, "balance": { "goodwill": "650643000", "inventory": "186911000", "commonStock": "4836000", "currentDebt": "None", "investments": "None", "totalAssets": "5086011000", "longTermDebt": "5568799000", "shortTermDebt": "233155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "974007000", "reportedCurrency": "USD", "retainedEarnings": "-6469953000", "totalLiabilities": "8348817000", "otherCurrentAssets": "385001000", "totalCurrentAssets": "1120916000", "currentLongTermDebt": "25218000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3965095000", "currentAccountsPayable": "73429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2267182000", "shortLongTermDebtTotal": "7011383000", "totalShareholderEquity": "-3275670000", "capitalLeaseObligations": "1532071000", "otherCurrentLiabilities": "729436000", "totalCurrentLiabilities": "1121540000", "otherNonCurrentLiabilities": "136956000", "totalNonCurrentLiabilities": "7227277000", "cashAndShortTermInvestments": "282232000", "commonStockSharesOutstanding": "474362000", "intangibleAssetsExcludingGoodwill": "974007000", "cashAndCashEquivalentsAtCarryingValue": "282232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139992000", "capitalExpenditures": "184679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32718000", "cashflowFromInvestment": "-221696000", "stockBasedCompensation": "21148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1381564000, "cost_of_revenue": 588780000, "gross_profit": 792784000, "research_and_development": null, "selling_general_admin": 625875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 255069000, "depreciation_amortisation": 293355000, "ebitda": 548424000, "interest_expense": 334055000, "interest_income": null, "other_non_operating": null, "pretax_income": -78986000, "tax_provision": -89907000, "effective_tax_rate": null, "net_income": -96604000, "net_income_continuing_ops": -94388000, "net_income_to_common": -96604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282232000, "short_term_investments": null, "net_receivables": 453683000, "inventory": 186911000, "other_current_assets": null, "total_current_assets": 1120916000, "net_ppe": null, "goodwill": 650643000, "intangible_assets": 974007000, "goodwill_and_intangibles": 1624650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3965095000, "total_assets": 5086011000, "short_term_debt": 233155000, "accounts_payable": 73429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1121540000, "long_term_debt": 5568799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7227277000, "total_liabilities": 8348817000, "total_debt": 5801954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6469953000, "total_equity": -3275670000, "shares_outstanding": 474362000, "operating_cash_flow": 139992000, "stock_based_compensation": 21148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32718000, "free_cash_flow": 324671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "255069000", "ebitda": "548424000", "netIncome": "-96604000", "grossProfit": "792784000", "depreciation": "None", "totalRevenue": "1381564000", "costOfRevenue": "588780000", "interestIncome": "362680000", "incomeBeforeTax": "-78986000", "interestExpense": "334055000", "operatingIncome": "255853000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-89907000", "reportedCurrency": "USD", "netInterestIncome": "-362680000", "nonInterestIncome": "None", "operatingExpenses": "536931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "588780000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293355000", "sellingGeneralAndAdministrative": "625875000", "netIncomeFromContinuingOperations": "-94388000" }, "balance": { "goodwill": "650643000", "inventory": "186911000", "commonStock": "4836000", "currentDebt": "None", "investments": "None", "totalAssets": "5086011000", "longTermDebt": "5568799000", "shortTermDebt": "233155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "974007000", "reportedCurrency": "USD", "retainedEarnings": "-6469953000", "totalLiabilities": "8348817000", "otherCurrentAssets": "385001000", "totalCurrentAssets": "1120916000", "currentLongTermDebt": "25218000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3965095000", "currentAccountsPayable": "73429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2267182000", "shortLongTermDebtTotal": "7011383000", "totalShareholderEquity": "-3275670000", "capitalLeaseObligations": "1532071000", "otherCurrentLiabilities": "729436000", "totalCurrentLiabilities": "1121540000", "otherNonCurrentLiabilities": "136956000", "totalNonCurrentLiabilities": "7227277000", "cashAndShortTermInvestments": "282232000", "commonStockSharesOutstanding": "474362000", "intangibleAssetsExcludingGoodwill": "974007000", "cashAndCashEquivalentsAtCarryingValue": "282232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139992000", "capitalExpenditures": "184679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32718000", "cashflowFromInvestment": "-221696000", "stockBasedCompensation": "21148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 1768758000, "cost_of_revenue": 887034000, "gross_profit": 881724000, "ebit": -45607000, "ebitda": 326498000, "pretax_income": -394602000, "tax_provision": -36458000, "net_income": -433815000, "net_income_to_common": -433815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410767000, "total_current_assets": 1134521000, "total_assets": 5299355000, "short_term_debt": 337857000, "long_term_debt": 5583788000, "total_debt": 5921645000, "total_liabilities": 8493325000, "total_equity": -3205030000, "shares_outstanding": 468491000, "goodwill_and_intangibles": 1687818000 }, "cash_flow": { "operating_cash_flow": -133495000, "capital_expenditure": 148006000, "free_cash_flow": 14511000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235290, "ticker_id": 661, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45607000", "ebitda": "326498000", "netIncome": "-433815000", "grossProfit": "881724000", "depreciation": "None", "totalRevenue": "1768758000", "costOfRevenue": "887034000", "interestIncome": "350457000", "incomeBeforeTax": "-394602000", "interestExpense": "348995000", "operatingIncome": "58792000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-36458000", "reportedCurrency": "USD", "netInterestIncome": "-350457000", "nonInterestIncome": "None", "operatingExpenses": "822932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100995000", "costofGoodsAndServicesSold": "887034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372105000", "sellingGeneralAndAdministrative": "487870000", "netIncomeFromContinuingOperations": "-433120000" }, "balance": { "goodwill": "698704000", "inventory": "54180000", "commonStock": "4745000", "currentDebt": "None", "investments": "None", "totalAssets": "5299355000", "longTermDebt": "5583788000", "shortTermDebt": "337857000", "treasuryStock": "-7843000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "989114000", "reportedCurrency": "USD", "retainedEarnings": "-6373349000", "totalLiabilities": "8493325000", "otherCurrentAssets": "80638000", "totalCurrentAssets": "1134521000", "currentLongTermDebt": "21165000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4164834000", "currentAccountsPayable": "108567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2394714000", "shortLongTermDebtTotal": "7232562000", "totalShareholderEquity": "-3205030000", "capitalLeaseObligations": "1627609000", "otherCurrentLiabilities": "532044000", "totalCurrentLiabilities": "1112944000", "otherNonCurrentLiabilities": "1472014000", "totalNonCurrentLiabilities": "7380381000", "cashAndShortTermInvestments": "410767000", "commonStockSharesOutstanding": "468491000", "intangibleAssetsExcludingGoodwill": "989114000", "cashAndCashEquivalentsAtCarryingValue": "410767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-433120000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-455966000", "operatingCashflow": "-133495000", "capitalExpenditures": "148006000", "changeInReceivables": "-177069000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85237000", "cashflowFromInvestment": "-152703000", "stockBasedCompensation": "19398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-371435000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1768758000, "cost_of_revenue": 887034000, "gross_profit": 881724000, "research_and_development": null, "selling_general_admin": 487870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45607000, "depreciation_amortisation": 372105000, "ebitda": 326498000, "interest_expense": 348995000, "interest_income": null, "other_non_operating": null, "pretax_income": -394602000, "tax_provision": -36458000, "effective_tax_rate": null, "net_income": -433815000, "net_income_continuing_ops": -433120000, "net_income_to_common": -433815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410767000, "short_term_investments": null, "net_receivables": 643116000, "inventory": 54180000, "other_current_assets": null, "total_current_assets": 1134521000, "net_ppe": null, "goodwill": 698704000, "intangible_assets": 989114000, "goodwill_and_intangibles": 1687818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4164834000, "total_assets": 5299355000, "short_term_debt": 337857000, "accounts_payable": 108567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1112944000, "long_term_debt": 5583788000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7380381000, "total_liabilities": 8493325000, "total_debt": 5921645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6373349000, "total_equity": -3205030000, "shares_outstanding": 468491000, "operating_cash_flow": -133495000, "stock_based_compensation": 19398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152703000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85237000, "free_cash_flow": 14511000, "net_change_in_cash": -371435000 }, "raw_data": { "income": { "ebit": "-45607000", "ebitda": "326498000", "netIncome": "-433815000", "grossProfit": "881724000", "depreciation": "None", "totalRevenue": "1768758000", "costOfRevenue": "887034000", "interestIncome": "350457000", "incomeBeforeTax": "-394602000", "interestExpense": "348995000", "operatingIncome": "58792000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-36458000", "reportedCurrency": "USD", "netInterestIncome": "-350457000", "nonInterestIncome": "None", "operatingExpenses": "822932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-100995000", "costofGoodsAndServicesSold": "887034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372105000", "sellingGeneralAndAdministrative": "487870000", "netIncomeFromContinuingOperations": "-433120000" }, "balance": { "goodwill": "698704000", "inventory": "54180000", "commonStock": "4745000", "currentDebt": "None", "investments": "None", "totalAssets": "5299355000", "longTermDebt": "5583788000", "shortTermDebt": "337857000", "treasuryStock": "-7843000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "989114000", "reportedCurrency": "USD", "retainedEarnings": "-6373349000", "totalLiabilities": "8493325000", "otherCurrentAssets": "80638000", "totalCurrentAssets": "1134521000", "currentLongTermDebt": "21165000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4164834000", "currentAccountsPayable": "108567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2394714000", "shortLongTermDebtTotal": "7232562000", "totalShareholderEquity": "-3205030000", "capitalLeaseObligations": "1627609000", "otherCurrentLiabilities": "532044000", "totalCurrentLiabilities": "1112944000", "otherNonCurrentLiabilities": "1472014000", "totalNonCurrentLiabilities": "7380381000", "cashAndShortTermInvestments": "410767000", "commonStockSharesOutstanding": "468491000", "intangibleAssetsExcludingGoodwill": "989114000", "cashAndCashEquivalentsAtCarryingValue": "410767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-433120000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-455966000", "operatingCashflow": "-133495000", "capitalExpenditures": "148006000", "changeInReceivables": "-177069000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85237000", "cashflowFromInvestment": "-152703000", "stockBasedCompensation": "19398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-371435000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 1854608000, "cost_of_revenue": 1201208000, "gross_profit": 653400000, "ebit": -297973000, "ebitda": 121848000, "pretax_income": -658232000, "tax_provision": -58006000, "net_income": -582739000, "net_income_to_common": -582739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 785308000, "total_current_assets": 1334760000, "total_assets": 5755273000, "short_term_debt": 365189000, "long_term_debt": 5550890000, "total_debt": 5916079000, "total_liabilities": 8537875000, "total_equity": -2793457000, "shares_outstanding": 464522000, "goodwill_and_intangibles": 1828916000 }, "cash_flow": { "operating_cash_flow": -137808000, "capital_expenditure": 124162000, "free_cash_flow": -13646000, "dividends_paid": 405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235295, "ticker_id": 661, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-297973000", "ebitda": "121848000", "netIncome": "-582739000", "grossProfit": "653400000", "depreciation": "None", "totalRevenue": "1854608000", "costOfRevenue": "1201208000", "interestIncome": "360259000", "incomeBeforeTax": "-658232000", "interestExpense": "360259000", "operatingIncome": "-292414000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-58006000", "reportedCurrency": "USD", "netInterestIncome": "-360259000", "nonInterestIncome": "None", "operatingExpenses": "945814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5559000", "costofGoodsAndServicesSold": "1201208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419821000", "sellingGeneralAndAdministrative": "579607000", "netIncomeFromContinuingOperations": "-600226000" }, "balance": { "goodwill": "709637000", "inventory": "16591000", "commonStock": "4687000", "currentDebt": "None", "investments": "None", "totalAssets": "5755273000", "longTermDebt": "5550890000", "shortTermDebt": "365189000", "treasuryStock": "-3081000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1119279000", "reportedCurrency": "USD", "retainedEarnings": "-5939534000", "totalLiabilities": "8537875000", "otherCurrentAssets": "64532000", "totalCurrentAssets": "1334760000", "currentLongTermDebt": "21396000", "longTermInvestments": "8495000", "shortTermInvestments": "634000", "currentNetReceivables": "468329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4420513000", "currentAccountsPayable": "101159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "888824000", "shortLongTermDebtTotal": "7257838000", "totalShareholderEquity": "-2793457000", "capitalLeaseObligations": "1685552000", "otherCurrentLiabilities": "517092000", "totalCurrentLiabilities": "1090206000", "otherNonCurrentLiabilities": "1540510000", "totalNonCurrentLiabilities": "7447669000", "cashAndShortTermInvestments": "785308000", "commonStockSharesOutstanding": "464522000", "intangibleAssetsExcludingGoodwill": "1119279000", "cashAndCashEquivalentsAtCarryingValue": "785308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-600226000", "profitLoss": "None", "dividendPayout": "405000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-331438000", "operatingCashflow": "-137808000", "capitalExpenditures": "124162000", "changeInReceivables": "109014000", "changeInExchangeRate": "None", "cashflowFromFinancing": "418279000", "cashflowFromInvestment": "94521000", "stockBasedCompensation": "13235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "374992000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1854608000, "cost_of_revenue": 1201208000, "gross_profit": 653400000, "research_and_development": null, "selling_general_admin": 579607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -297973000, "depreciation_amortisation": 419821000, "ebitda": 121848000, "interest_expense": 360259000, "interest_income": null, "other_non_operating": null, "pretax_income": -658232000, "tax_provision": -58006000, "effective_tax_rate": null, "net_income": -582739000, "net_income_continuing_ops": -600226000, "net_income_to_common": -582739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 785308000, "short_term_investments": 634000, "net_receivables": 468329000, "inventory": 16591000, "other_current_assets": null, "total_current_assets": 1334760000, "net_ppe": null, "goodwill": 709637000, "intangible_assets": 1119279000, "goodwill_and_intangibles": 1828916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4420513000, "total_assets": 5755273000, "short_term_debt": 365189000, "accounts_payable": 101159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1090206000, "long_term_debt": 5550890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7447669000, "total_liabilities": 8537875000, "total_debt": 5916079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5939534000, "total_equity": -2793457000, "shares_outstanding": 464522000, "operating_cash_flow": -137808000, "stock_based_compensation": 13235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 94521000, "dividends_paid": 405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 418279000, "free_cash_flow": -13646000, "net_change_in_cash": 374992000 }, "raw_data": { "income": { "ebit": "-297973000", "ebitda": "121848000", "netIncome": "-582739000", "grossProfit": "653400000", "depreciation": "None", "totalRevenue": "1854608000", "costOfRevenue": "1201208000", "interestIncome": "360259000", "incomeBeforeTax": "-658232000", "interestExpense": "360259000", "operatingIncome": "-292414000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-58006000", "reportedCurrency": "USD", "netInterestIncome": "-360259000", "nonInterestIncome": "None", "operatingExpenses": "945814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5559000", "costofGoodsAndServicesSold": "1201208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419821000", "sellingGeneralAndAdministrative": "579607000", "netIncomeFromContinuingOperations": "-600226000" }, "balance": { "goodwill": "709637000", "inventory": "16591000", "commonStock": "4687000", "currentDebt": "None", "investments": "None", "totalAssets": "5755273000", "longTermDebt": "5550890000", "shortTermDebt": "365189000", "treasuryStock": "-3081000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1119279000", "reportedCurrency": "USD", "retainedEarnings": "-5939534000", "totalLiabilities": "8537875000", "otherCurrentAssets": "64532000", "totalCurrentAssets": "1334760000", "currentLongTermDebt": "21396000", "longTermInvestments": "8495000", "shortTermInvestments": "634000", "currentNetReceivables": "468329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4420513000", "currentAccountsPayable": "101159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "888824000", "shortLongTermDebtTotal": "7257838000", "totalShareholderEquity": "-2793457000", "capitalLeaseObligations": "1685552000", "otherCurrentLiabilities": "517092000", "totalCurrentLiabilities": "1090206000", "otherNonCurrentLiabilities": "1540510000", "totalNonCurrentLiabilities": "7447669000", "cashAndShortTermInvestments": "785308000", "commonStockSharesOutstanding": "464522000", "intangibleAssetsExcludingGoodwill": "1119279000", "cashAndCashEquivalentsAtCarryingValue": "785308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-600226000", "profitLoss": "None", "dividendPayout": "405000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-331438000", "operatingCashflow": "-137808000", "capitalExpenditures": "124162000", "changeInReceivables": "109014000", "changeInExchangeRate": "None", "cashflowFromFinancing": "418279000", "cashflowFromInvestment": "94521000", "stockBasedCompensation": "13235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "374992000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 2683810000, "cost_of_revenue": 1452177000, "gross_profit": 1231633000, "ebit": 129995000, "ebitda": 444619000, "pretax_income": -289523000, "tax_provision": 72254000, "net_income": -363304000, "net_income_to_common": -363304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398858000, "total_current_assets": 1201891000, "total_assets": 6393288000, "short_term_debt": 408176000, "long_term_debt": 5063724000, "total_debt": 5471900000, "total_liabilities": 8447994000, "total_equity": -2207520000, "shares_outstanding": 413087000, "goodwill_and_intangibles": 1996686000 }, "cash_flow": { "operating_cash_flow": 214526000, "capital_expenditure": 232464000, "free_cash_flow": 446990000, "dividends_paid": 740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235300, "ticker_id": 661, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129995000", "ebitda": "444619000", "netIncome": "-363304000", "grossProfit": "1231633000", "depreciation": "None", "totalRevenue": "2683810000", "costOfRevenue": "1452177000", "interestIncome": "1334000", "incomeBeforeTax": "-289523000", "interestExpense": "419518000", "operatingIncome": "252902000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "72254000", "reportedCurrency": "USD", "netInterestIncome": "-419518000", "nonInterestIncome": "None", "operatingExpenses": "978731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1334000", "costofGoodsAndServicesSold": "1452177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314624000", "sellingGeneralAndAdministrative": "665269000", "netIncomeFromContinuingOperations": "-360380000" }, "balance": { "goodwill": "704158000", "inventory": "21122000", "commonStock": "4667000", "currentDebt": "None", "investments": "None", "totalAssets": "6393288000", "longTermDebt": "5063724000", "shortTermDebt": "408176000", "treasuryStock": "-2617000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1292528000", "reportedCurrency": "USD", "retainedEarnings": "-5349611000", "totalLiabilities": "8447994000", "otherCurrentAssets": "68774000", "totalCurrentAssets": "1201891000", "currentLongTermDebt": "20294000", "longTermInvestments": "9022000", "shortTermInvestments": "877000", "currentNetReceivables": "713137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5191397000", "currentAccountsPayable": "94588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953545000", "shortLongTermDebtTotal": "7031643000", "totalShareholderEquity": "-2207520000", "capitalLeaseObligations": "1947625000", "otherCurrentLiabilities": "545889000", "totalCurrentLiabilities": "1180524000", "otherNonCurrentLiabilities": "44912000", "totalNonCurrentLiabilities": "7267470000", "cashAndShortTermInvestments": "398858000", "commonStockSharesOutstanding": "413087000", "intangibleAssetsExcludingGoodwill": "1292528000", "cashAndCashEquivalentsAtCarryingValue": "398858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361777000", "profitLoss": "None", "dividendPayout": "740000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "78071000", "operatingCashflow": "214526000", "capitalExpenditures": "232464000", "changeInReceivables": "-12555000", "changeInExchangeRate": "None", "cashflowFromFinancing": "220009000", "cashflowFromInvestment": "-220042000", "stockBasedCompensation": "15770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "214493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5518798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2683810000, "cost_of_revenue": 1452177000, "gross_profit": 1231633000, "research_and_development": null, "selling_general_admin": 665269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129995000, "depreciation_amortisation": 314624000, "ebitda": 444619000, "interest_expense": 419518000, "interest_income": null, "other_non_operating": null, "pretax_income": -289523000, "tax_provision": 72254000, "effective_tax_rate": null, "net_income": -363304000, "net_income_continuing_ops": -360380000, "net_income_to_common": -363304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398858000, "short_term_investments": 877000, "net_receivables": 713137000, "inventory": 21122000, "other_current_assets": null, "total_current_assets": 1201891000, "net_ppe": null, "goodwill": 704158000, "intangible_assets": 1292528000, "goodwill_and_intangibles": 1996686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5191397000, "total_assets": 6393288000, "short_term_debt": 408176000, "accounts_payable": 94588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1180524000, "long_term_debt": 5063724000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7267470000, "total_liabilities": 8447994000, "total_debt": 5471900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5349611000, "total_equity": -2207520000, "shares_outstanding": 413087000, "operating_cash_flow": 214526000, "stock_based_compensation": 15770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220042000, "dividends_paid": 740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 220009000, "free_cash_flow": 446990000, "net_change_in_cash": 214493000 }, "raw_data": { "income": { "ebit": "129995000", "ebitda": "444619000", "netIncome": "-363304000", "grossProfit": "1231633000", "depreciation": "None", "totalRevenue": "2683810000", "costOfRevenue": "1452177000", "interestIncome": "1334000", "incomeBeforeTax": "-289523000", "interestExpense": "419518000", "operatingIncome": "252902000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "72254000", "reportedCurrency": "USD", "netInterestIncome": "-419518000", "nonInterestIncome": "None", "operatingExpenses": "978731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1334000", "costofGoodsAndServicesSold": "1452177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314624000", "sellingGeneralAndAdministrative": "665269000", "netIncomeFromContinuingOperations": "-360380000" }, "balance": { "goodwill": "704158000", "inventory": "21122000", "commonStock": "4667000", "currentDebt": "None", "investments": "None", "totalAssets": "6393288000", "longTermDebt": "5063724000", "shortTermDebt": "408176000", "treasuryStock": "-2617000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1292528000", "reportedCurrency": "USD", "retainedEarnings": "-5349611000", "totalLiabilities": "8447994000", "otherCurrentAssets": "68774000", "totalCurrentAssets": "1201891000", "currentLongTermDebt": "20294000", "longTermInvestments": "9022000", "shortTermInvestments": "877000", "currentNetReceivables": "713137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5191397000", "currentAccountsPayable": "94588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953545000", "shortLongTermDebtTotal": "7031643000", "totalShareholderEquity": "-2207520000", "capitalLeaseObligations": "1947625000", "otherCurrentLiabilities": "545889000", "totalCurrentLiabilities": "1180524000", "otherNonCurrentLiabilities": "44912000", "totalNonCurrentLiabilities": "7267470000", "cashAndShortTermInvestments": "398858000", "commonStockSharesOutstanding": "413087000", "intangibleAssetsExcludingGoodwill": "1292528000", "cashAndCashEquivalentsAtCarryingValue": "398858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361777000", "profitLoss": "None", "dividendPayout": "740000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "78071000", "operatingCashflow": "214526000", "capitalExpenditures": "232464000", "changeInReceivables": "-12555000", "changeInExchangeRate": "None", "cashflowFromFinancing": "220009000", "cashflowFromInvestment": "-220042000", "stockBasedCompensation": "15770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "214493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5518798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 2721705000, "cost_of_revenue": 1470668000, "gross_profit": 1251037000, "ebit": 259324000, "ebitda": 578276000, "pretax_income": -170330000, "tax_provision": 32515000, "net_income": -218240000, "net_income_to_common": -218240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182456000, "total_current_assets": 1015800000, "total_assets": 4522028000, "short_term_debt": 227000, "long_term_debt": 5277108000, "total_debt": 5277335000, "total_liabilities": 6623680000, "total_equity": -2262014000, "shares_outstanding": 361740000, "goodwill_and_intangibles": 1930028000 }, "cash_flow": { "operating_cash_flow": 187275000, "capital_expenditure": 211079000, "free_cash_flow": 398354000, "dividends_paid": 30678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235305, "ticker_id": 661, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259324000", "ebitda": "578276000", "netIncome": "-218240000", "grossProfit": "1251037000", "depreciation": "None", "totalRevenue": "2721705000", "costOfRevenue": "1470668000", "interestIncome": "393000", "incomeBeforeTax": "-170330000", "interestExpense": "388133000", "operatingIncome": "251803000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32515000", "reportedCurrency": "USD", "netInterestIncome": "-387740000", "nonInterestIncome": "None", "operatingExpenses": "999234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "393000", "costofGoodsAndServicesSold": "1470668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318952000", "sellingGeneralAndAdministrative": "675008000", "netIncomeFromContinuingOperations": "-194790000" }, "balance": { "goodwill": "706003000", "inventory": "18061000", "commonStock": "3666000", "currentDebt": "None", "investments": "None", "totalAssets": "4522028000", "longTermDebt": "5277108000", "shortTermDebt": "227000", "treasuryStock": "-6578000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1224025000", "reportedCurrency": "USD", "retainedEarnings": "-5000920000", "totalLiabilities": "6623680000", "otherCurrentAssets": "100700000", "totalCurrentAssets": "1015800000", "currentLongTermDebt": "227000", "longTermInvestments": "154800000", "shortTermInvestments": "1035000", "currentNetReceivables": "711397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3506228000", "currentAccountsPayable": "113714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1053016000", "shortLongTermDebtTotal": "5277335000", "totalShareholderEquity": "-2262014000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "530823000", "totalCurrentLiabilities": "729816000", "otherNonCurrentLiabilities": "260150000", "totalNonCurrentLiabilities": "5893864000", "cashAndShortTermInvestments": "182456000", "commonStockSharesOutstanding": "361740000", "intangibleAssetsExcludingGoodwill": "1224025000", "cashAndCashEquivalentsAtCarryingValue": "182456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202845000", "profitLoss": "None", "dividendPayout": "30678000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "28856000", "operatingCashflow": "187275000", "capitalExpenditures": "211079000", "changeInReceivables": "-74598000", "changeInExchangeRate": "None", "cashflowFromFinancing": "40686000", "cashflowFromInvestment": "-203592000", "stockBasedCompensation": "8517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2721705000, "cost_of_revenue": 1470668000, "gross_profit": 1251037000, "research_and_development": 0, "selling_general_admin": 675008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259324000, "depreciation_amortisation": 318952000, "ebitda": 578276000, "interest_expense": 388133000, "interest_income": null, "other_non_operating": null, "pretax_income": -170330000, "tax_provision": 32515000, "effective_tax_rate": null, "net_income": -218240000, "net_income_continuing_ops": -194790000, "net_income_to_common": -218240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182456000, "short_term_investments": 1035000, "net_receivables": 711397000, "inventory": 18061000, "other_current_assets": null, "total_current_assets": 1015800000, "net_ppe": null, "goodwill": 706003000, "intangible_assets": 1224025000, "goodwill_and_intangibles": 1930028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3506228000, "total_assets": 4522028000, "short_term_debt": 227000, "accounts_payable": 113714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729816000, "long_term_debt": 5277108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5893864000, "total_liabilities": 6623680000, "total_debt": 5277335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5000920000, "total_equity": -2262014000, "shares_outstanding": 361740000, "operating_cash_flow": 187275000, "stock_based_compensation": 8517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203592000, "dividends_paid": 30678000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40686000, "free_cash_flow": 398354000, "net_change_in_cash": 24369000 }, "raw_data": { "income": { "ebit": "259324000", "ebitda": "578276000", "netIncome": "-218240000", "grossProfit": "1251037000", "depreciation": "None", "totalRevenue": "2721705000", "costOfRevenue": "1470668000", "interestIncome": "393000", "incomeBeforeTax": "-170330000", "interestExpense": "388133000", "operatingIncome": "251803000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32515000", "reportedCurrency": "USD", "netInterestIncome": "-387740000", "nonInterestIncome": "None", "operatingExpenses": "999234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "393000", "costofGoodsAndServicesSold": "1470668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318952000", "sellingGeneralAndAdministrative": "675008000", "netIncomeFromContinuingOperations": "-194790000" }, "balance": { "goodwill": "706003000", "inventory": "18061000", "commonStock": "3666000", "currentDebt": "None", "investments": "None", "totalAssets": "4522028000", "longTermDebt": "5277108000", "shortTermDebt": "227000", "treasuryStock": "-6578000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1224025000", "reportedCurrency": "USD", "retainedEarnings": "-5000920000", "totalLiabilities": "6623680000", "otherCurrentAssets": "100700000", "totalCurrentAssets": "1015800000", "currentLongTermDebt": "227000", "longTermInvestments": "154800000", "shortTermInvestments": "1035000", "currentNetReceivables": "711397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3506228000", "currentAccountsPayable": "113714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1053016000", "shortLongTermDebtTotal": "5277335000", "totalShareholderEquity": "-2262014000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "530823000", "totalCurrentLiabilities": "729816000", "otherNonCurrentLiabilities": "260150000", "totalNonCurrentLiabilities": "5893864000", "cashAndShortTermInvestments": "182456000", "commonStockSharesOutstanding": "361740000", "intangibleAssetsExcludingGoodwill": "1224025000", "cashAndCashEquivalentsAtCarryingValue": "182456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202845000", "profitLoss": "None", "dividendPayout": "30678000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "28856000", "operatingCashflow": "187275000", "capitalExpenditures": "211079000", "changeInReceivables": "-74598000", "changeInExchangeRate": "None", "cashflowFromFinancing": "40686000", "cashflowFromInvestment": "-203592000", "stockBasedCompensation": "8517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30678000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 373864000, "cost_of_revenue": 221625000, "gross_profit": 152239000, "ebit": 56478000, "ebitda": 98001000, "pretax_income": -58274000, "tax_provision": -8827000, "net_income": -49077000, "net_income_to_common": -49077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182421000, "total_current_assets": 733768000, "total_assets": 3723456000, "short_term_debt": 132119000, "long_term_debt": 5104974000, "total_debt": 5237093000, "total_liabilities": 7161805000, "total_equity": -3438349000, "shares_outstanding": 498401000, "goodwill_and_intangibles": 710604000 }, "cash_flow": { "operating_cash_flow": 3229000, "capital_expenditure": 17210000, "free_cash_flow": 20439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235268, "ticker_id": 661, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56478000", "ebitda": "98001000", "netIncome": "-49077000", "grossProfit": "152239000", "depreciation": "None", "totalRevenue": "373864000", "costOfRevenue": "221625000", "interestIncome": "None", "incomeBeforeTax": "-58274000", "interestExpense": "98498000", "operatingIncome": "56478000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8827000", "reportedCurrency": "USD", "netInterestIncome": "-98498000", "nonInterestIncome": "None", "operatingExpenses": "95761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41523000", "sellingGeneralAndAdministrative": "66592000", "netIncomeFromContinuingOperations": "-49447000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5146000", "currentDebt": "None", "investments": "None", "totalAssets": "3723456000", "longTermDebt": "5104974000", "shortTermDebt": "132119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "202785000", "reportedCurrency": "USD", "retainedEarnings": "-6988784000", "totalLiabilities": "7161805000", "otherCurrentAssets": "205647000", "totalCurrentAssets": "733768000", "currentLongTermDebt": "316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "345700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2989688000", "currentAccountsPayable": "35145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6442230000", "totalShareholderEquity": "-3438349000", "capitalLeaseObligations": "1336940000", "otherCurrentLiabilities": "322154000", "totalCurrentLiabilities": "586098000", "otherNonCurrentLiabilities": "54609000", "totalNonCurrentLiabilities": "6575707000", "cashAndShortTermInvestments": "182421000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "202785000", "cashAndCashEquivalentsAtCarryingValue": "182421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3229000", "capitalExpenditures": "17210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325000", "cashflowFromInvestment": "-17295000", "stockBasedCompensation": "5873000", "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": "41523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373864000, "cost_of_revenue": 221625000, "gross_profit": 152239000, "research_and_development": null, "selling_general_admin": 66592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56478000, "depreciation_amortisation": 41523000, "ebitda": 98001000, "interest_expense": 98498000, "interest_income": null, "other_non_operating": null, "pretax_income": -58274000, "tax_provision": -8827000, "effective_tax_rate": null, "net_income": -49077000, "net_income_continuing_ops": -49447000, "net_income_to_common": -49077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182421000, "short_term_investments": null, "net_receivables": 345700000, "inventory": null, "other_current_assets": null, "total_current_assets": 733768000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 202785000, "goodwill_and_intangibles": 710604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2989688000, "total_assets": 3723456000, "short_term_debt": 132119000, "accounts_payable": 35145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586098000, "long_term_debt": 5104974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6575707000, "total_liabilities": 7161805000, "total_debt": 5237093000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6988784000, "total_equity": -3438349000, "shares_outstanding": 498401000, "operating_cash_flow": 3229000, "stock_based_compensation": 5873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -325000, "free_cash_flow": 20439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56478000", "ebitda": "98001000", "netIncome": "-49077000", "grossProfit": "152239000", "depreciation": "None", "totalRevenue": "373864000", "costOfRevenue": "221625000", "interestIncome": "None", "incomeBeforeTax": "-58274000", "interestExpense": "98498000", "operatingIncome": "56478000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8827000", "reportedCurrency": "USD", "netInterestIncome": "-98498000", "nonInterestIncome": "None", "operatingExpenses": "95761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41523000", "sellingGeneralAndAdministrative": "66592000", "netIncomeFromContinuingOperations": "-49447000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5146000", "currentDebt": "None", "investments": "None", "totalAssets": "3723456000", "longTermDebt": "5104974000", "shortTermDebt": "132119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "202785000", "reportedCurrency": "USD", "retainedEarnings": "-6988784000", "totalLiabilities": "7161805000", "otherCurrentAssets": "205647000", "totalCurrentAssets": "733768000", "currentLongTermDebt": "316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "345700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2989688000", "currentAccountsPayable": "35145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6442230000", "totalShareholderEquity": "-3438349000", "capitalLeaseObligations": "1336940000", "otherCurrentLiabilities": "322154000", "totalCurrentLiabilities": "586098000", "otherNonCurrentLiabilities": "54609000", "totalNonCurrentLiabilities": "6575707000", "cashAndShortTermInvestments": "182421000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "202785000", "cashAndCashEquivalentsAtCarryingValue": "182421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3229000", "capitalExpenditures": "17210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-325000", "cashflowFromInvestment": "-17295000", "stockBasedCompensation": "5873000", "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": "41523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 461515000, "cost_of_revenue": 254164000, "gross_profit": 207351000, "ebit": 107693000, "ebitda": 152433000, "pretax_income": 8484000, "tax_provision": 3779000, "net_income": -105788000, "net_income_to_common": -105788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190022000, "total_current_assets": 793194000, "total_assets": 3828875000, "short_term_debt": 142451000, "long_term_debt": 5102681000, "total_debt": 5245132000, "total_liabilities": 7223243000, "total_equity": -3394368000, "shares_outstanding": 498401000, "goodwill_and_intangibles": 713772000 }, "cash_flow": { "operating_cash_flow": 56310000, "capital_expenditure": 25981000, "free_cash_flow": 82291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235269, "ticker_id": 661, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107693000", "ebitda": "152433000", "netIncome": "-105788000", "grossProfit": "207351000", "depreciation": "None", "totalRevenue": "461515000", "costOfRevenue": "254164000", "interestIncome": "99209000", "incomeBeforeTax": "8484000", "interestExpense": "99209000", "operatingIncome": "113338000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3779000", "reportedCurrency": "USD", "netInterestIncome": "-99209000", "nonInterestIncome": "None", "operatingExpenses": "94013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44740000", "sellingGeneralAndAdministrative": "122806000", "netIncomeFromContinuingOperations": "-5189000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5135000", "currentDebt": "None", "investments": "None", "totalAssets": "3828875000", "longTermDebt": "5102681000", "shortTermDebt": "142451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "205953000", "reportedCurrency": "USD", "retainedEarnings": "-6940190000", "totalLiabilities": "7223243000", "otherCurrentAssets": "231795000", "totalCurrentAssets": "793194000", "currentLongTermDebt": "312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035681000", "currentAccountsPayable": "32109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1755735000", "shortLongTermDebtTotal": "6470699000", "totalShareholderEquity": "-3394368000", "capitalLeaseObligations": "1367706000", "otherCurrentLiabilities": "368097000", "totalCurrentLiabilities": "618094000", "otherNonCurrentLiabilities": "55285000", "totalNonCurrentLiabilities": "6605149000", "cashAndShortTermInvestments": "190022000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "205953000", "cashAndCashEquivalentsAtCarryingValue": "190022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56310000", "capitalExpenditures": "25981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-980000", "cashflowFromInvestment": "-21717000", "stockBasedCompensation": "6492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461515000, "cost_of_revenue": 254164000, "gross_profit": 207351000, "research_and_development": null, "selling_general_admin": 122806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107693000, "depreciation_amortisation": 44740000, "ebitda": 152433000, "interest_expense": 99209000, "interest_income": null, "other_non_operating": null, "pretax_income": 8484000, "tax_provision": 3779000, "effective_tax_rate": null, "net_income": -105788000, "net_income_continuing_ops": -5189000, "net_income_to_common": -105788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190022000, "short_term_investments": null, "net_receivables": 371377000, "inventory": null, "other_current_assets": null, "total_current_assets": 793194000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 205953000, "goodwill_and_intangibles": 713772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3035681000, "total_assets": 3828875000, "short_term_debt": 142451000, "accounts_payable": 32109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 618094000, "long_term_debt": 5102681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6605149000, "total_liabilities": 7223243000, "total_debt": 5245132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6940190000, "total_equity": -3394368000, "shares_outstanding": 498401000, "operating_cash_flow": 56310000, "stock_based_compensation": 6492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21717000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -980000, "free_cash_flow": 82291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107693000", "ebitda": "152433000", "netIncome": "-105788000", "grossProfit": "207351000", "depreciation": "None", "totalRevenue": "461515000", "costOfRevenue": "254164000", "interestIncome": "99209000", "incomeBeforeTax": "8484000", "interestExpense": "99209000", "operatingIncome": "113338000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3779000", "reportedCurrency": "USD", "netInterestIncome": "-99209000", "nonInterestIncome": "None", "operatingExpenses": "94013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44740000", "sellingGeneralAndAdministrative": "122806000", "netIncomeFromContinuingOperations": "-5189000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5135000", "currentDebt": "None", "investments": "None", "totalAssets": "3828875000", "longTermDebt": "5102681000", "shortTermDebt": "142451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "205953000", "reportedCurrency": "USD", "retainedEarnings": "-6940190000", "totalLiabilities": "7223243000", "otherCurrentAssets": "231795000", "totalCurrentAssets": "793194000", "currentLongTermDebt": "312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3035681000", "currentAccountsPayable": "32109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1755735000", "shortLongTermDebtTotal": "6470699000", "totalShareholderEquity": "-3394368000", "capitalLeaseObligations": "1367706000", "otherCurrentLiabilities": "368097000", "totalCurrentLiabilities": "618094000", "otherNonCurrentLiabilities": "55285000", "totalNonCurrentLiabilities": "6605149000", "cashAndShortTermInvestments": "190022000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "205953000", "cashAndCashEquivalentsAtCarryingValue": "190022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56310000", "capitalExpenditures": "25981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-980000", "cashflowFromInvestment": "-21717000", "stockBasedCompensation": "6492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 405637000, "cost_of_revenue": 184427000, "gross_profit": 221210000, "ebit": 37034000, "ebitda": 80907000, "pretax_income": -64019000, "tax_provision": -14432000, "net_income": -60094000, "net_income_to_common": -60094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155010000, "total_current_assets": 699611000, "total_assets": 3760534000, "short_term_debt": 133474000, "long_term_debt": 5099813000, "total_debt": 5233287000, "total_liabilities": 7215818000, "total_equity": -3465219000, "shares_outstanding": 498401000, "goodwill_and_intangibles": 1281670000 }, "cash_flow": { "operating_cash_flow": 56224000, "capital_expenditure": 14818000, "free_cash_flow": 71042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235271, "ticker_id": 661, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37034000", "ebitda": "80907000", "netIncome": "-60094000", "grossProfit": "221210000", "depreciation": "None", "totalRevenue": "405637000", "costOfRevenue": "184427000", "interestIncome": "101053000", "incomeBeforeTax": "-64019000", "interestExpense": "101053000", "operatingIncome": "80717000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14432000", "reportedCurrency": "USD", "netInterestIncome": "-101053000", "nonInterestIncome": "None", "operatingExpenses": "140493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43873000", "sellingGeneralAndAdministrative": "28776000", "netIncomeFromContinuingOperations": "-49587000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5131000", "currentDebt": "None", "investments": "None", "totalAssets": "3760534000", "longTermDebt": "5099813000", "shortTermDebt": "133474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "773851000", "reportedCurrency": "USD", "retainedEarnings": "-6948194000", "totalLiabilities": "7215818000", "otherCurrentAssets": "204316000", "totalCurrentAssets": "699611000", "currentLongTermDebt": "299000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3060923000", "currentAccountsPayable": "30788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1759663000", "shortLongTermDebtTotal": "6462628000", "totalShareholderEquity": "-3465219000", "capitalLeaseObligations": "1362516000", "otherCurrentLiabilities": "451331000", "totalCurrentLiabilities": "615593000", "otherNonCurrentLiabilities": "56054000", "totalNonCurrentLiabilities": "6600225000", "cashAndShortTermInvestments": "155010000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "773851000", "cashAndCashEquivalentsAtCarryingValue": "155010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58849000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56224000", "capitalExpenditures": "14818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12034000", "cashflowFromInvestment": "-12310000", "stockBasedCompensation": "6389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 405637000, "cost_of_revenue": 184427000, "gross_profit": 221210000, "research_and_development": null, "selling_general_admin": 28776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37034000, "depreciation_amortisation": 43873000, "ebitda": 80907000, "interest_expense": 101053000, "interest_income": null, "other_non_operating": null, "pretax_income": -64019000, "tax_provision": -14432000, "effective_tax_rate": null, "net_income": -60094000, "net_income_continuing_ops": -49587000, "net_income_to_common": -60094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155010000, "short_term_investments": null, "net_receivables": 340285000, "inventory": null, "other_current_assets": null, "total_current_assets": 699611000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 773851000, "goodwill_and_intangibles": 1281670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3060923000, "total_assets": 3760534000, "short_term_debt": 133474000, "accounts_payable": 30788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615593000, "long_term_debt": 5099813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6600225000, "total_liabilities": 7215818000, "total_debt": 5233287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6948194000, "total_equity": -3465219000, "shares_outstanding": 498401000, "operating_cash_flow": 56224000, "stock_based_compensation": 6389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12034000, "free_cash_flow": 71042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37034000", "ebitda": "80907000", "netIncome": "-60094000", "grossProfit": "221210000", "depreciation": "None", "totalRevenue": "405637000", "costOfRevenue": "184427000", "interestIncome": "101053000", "incomeBeforeTax": "-64019000", "interestExpense": "101053000", "operatingIncome": "80717000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14432000", "reportedCurrency": "USD", "netInterestIncome": "-101053000", "nonInterestIncome": "None", "operatingExpenses": "140493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43873000", "sellingGeneralAndAdministrative": "28776000", "netIncomeFromContinuingOperations": "-49587000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5131000", "currentDebt": "None", "investments": "None", "totalAssets": "3760534000", "longTermDebt": "5099813000", "shortTermDebt": "133474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "773851000", "reportedCurrency": "USD", "retainedEarnings": "-6948194000", "totalLiabilities": "7215818000", "otherCurrentAssets": "204316000", "totalCurrentAssets": "699611000", "currentLongTermDebt": "299000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3060923000", "currentAccountsPayable": "30788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1759663000", "shortLongTermDebtTotal": "6462628000", "totalShareholderEquity": "-3465219000", "capitalLeaseObligations": "1362516000", "otherCurrentLiabilities": "451331000", "totalCurrentLiabilities": "615593000", "otherNonCurrentLiabilities": "56054000", "totalNonCurrentLiabilities": "6600225000", "cashAndShortTermInvestments": "155010000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "773851000", "cashAndCashEquivalentsAtCarryingValue": "155010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58849000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56224000", "capitalExpenditures": "14818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12034000", "cashflowFromInvestment": "-12310000", "stockBasedCompensation": "6389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 402808000, "cost_of_revenue": 185530000, "gross_profit": 217278000, "ebit": 78179000, "ebitda": 121514000, "pretax_income": 10857000, "tax_provision": 4526000, "net_income": 9520000, "net_income_to_common": 9520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138573000, "total_current_assets": 664778000, "total_assets": 3766618000, "short_term_debt": 131785000, "long_term_debt": 5066919000, "total_debt": 5198704000, "total_liabilities": 7168822000, "total_equity": -3410953000, "shares_outstanding": 498401000, "goodwill_and_intangibles": 1301026000 }, "cash_flow": { "operating_cash_flow": -12599000, "capital_expenditure": 16554000, "free_cash_flow": 3955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235272, "ticker_id": 661, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78179000", "ebitda": "121514000", "netIncome": "9520000", "grossProfit": "217278000", "depreciation": "None", "totalRevenue": "402808000", "costOfRevenue": "185530000", "interestIncome": "96026000", "incomeBeforeTax": "10857000", "interestExpense": "96026000", "operatingIncome": "77424000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4526000", "reportedCurrency": "USD", "netInterestIncome": "-96026000", "nonInterestIncome": "None", "operatingExpenses": "139854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43335000", "sellingGeneralAndAdministrative": "30368000", "netIncomeFromContinuingOperations": "6331000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5130000", "currentDebt": "None", "investments": "None", "totalAssets": "3766618000", "longTermDebt": "5066919000", "shortTermDebt": "131785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "793207000", "reportedCurrency": "USD", "retainedEarnings": "-6888100000", "totalLiabilities": "7168822000", "otherCurrentAssets": "195687000", "totalCurrentAssets": "664778000", "currentLongTermDebt": "286000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101840000", "currentAccountsPayable": "40267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1780233000", "shortLongTermDebtTotal": "6430685000", "totalShareholderEquity": "-3410953000", "capitalLeaseObligations": "1363480000", "otherCurrentLiabilities": "310072000", "totalCurrentLiabilities": "577992000", "otherNonCurrentLiabilities": "61485000", "totalNonCurrentLiabilities": "6590830000", "cashAndShortTermInvestments": "138573000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "793207000", "cashAndCashEquivalentsAtCarryingValue": "138573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12599000", "capitalExpenditures": "16554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208584000", "cashflowFromInvestment": "-34582000", "stockBasedCompensation": "7326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402808000, "cost_of_revenue": 185530000, "gross_profit": 217278000, "research_and_development": null, "selling_general_admin": 30368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78179000, "depreciation_amortisation": 43335000, "ebitda": 121514000, "interest_expense": 96026000, "interest_income": null, "other_non_operating": null, "pretax_income": 10857000, "tax_provision": 4526000, "effective_tax_rate": null, "net_income": 9520000, "net_income_continuing_ops": 6331000, "net_income_to_common": 9520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138573000, "short_term_investments": null, "net_receivables": 330518000, "inventory": null, "other_current_assets": null, "total_current_assets": 664778000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 793207000, "goodwill_and_intangibles": 1301026000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3101840000, "total_assets": 3766618000, "short_term_debt": 131785000, "accounts_payable": 40267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577992000, "long_term_debt": 5066919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6590830000, "total_liabilities": 7168822000, "total_debt": 5198704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6888100000, "total_equity": -3410953000, "shares_outstanding": 498401000, "operating_cash_flow": -12599000, "stock_based_compensation": 7326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208584000, "free_cash_flow": 3955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78179000", "ebitda": "121514000", "netIncome": "9520000", "grossProfit": "217278000", "depreciation": "None", "totalRevenue": "402808000", "costOfRevenue": "185530000", "interestIncome": "96026000", "incomeBeforeTax": "10857000", "interestExpense": "96026000", "operatingIncome": "77424000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4526000", "reportedCurrency": "USD", "netInterestIncome": "-96026000", "nonInterestIncome": "None", "operatingExpenses": "139854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43335000", "sellingGeneralAndAdministrative": "30368000", "netIncomeFromContinuingOperations": "6331000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5130000", "currentDebt": "None", "investments": "None", "totalAssets": "3766618000", "longTermDebt": "5066919000", "shortTermDebt": "131785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "793207000", "reportedCurrency": "USD", "retainedEarnings": "-6888100000", "totalLiabilities": "7168822000", "otherCurrentAssets": "195687000", "totalCurrentAssets": "664778000", "currentLongTermDebt": "286000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101840000", "currentAccountsPayable": "40267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1780233000", "shortLongTermDebtTotal": "6430685000", "totalShareholderEquity": "-3410953000", "capitalLeaseObligations": "1363480000", "otherCurrentLiabilities": "310072000", "totalCurrentLiabilities": "577992000", "otherNonCurrentLiabilities": "61485000", "totalNonCurrentLiabilities": "6590830000", "cashAndShortTermInvestments": "138573000", "commonStockSharesOutstanding": "498401000", "intangibleAssetsExcludingGoodwill": "793207000", "cashAndCashEquivalentsAtCarryingValue": "138573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10649000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12599000", "capitalExpenditures": "16554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208584000", "cashflowFromInvestment": "-34582000", "stockBasedCompensation": "7326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 334180000, "cost_of_revenue": 168529000, "gross_profit": 165651000, "ebit": 45239000, "ebitda": 88243000, "pretax_income": -54122000, "tax_provision": 1180000, "net_income": 62509000, "net_income_to_common": 62509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395809000, "total_current_assets": 862507000, "total_assets": 3990886000, "short_term_debt": 131728000, "long_term_debt": 5293031000, "total_debt": 5424759000, "total_liabilities": 7411610000, "total_equity": -3432949000, "shares_outstanding": 490332000, "goodwill_and_intangibles": 1320722000 }, "cash_flow": { "operating_cash_flow": 14925000, "capital_expenditure": 25526000, "free_cash_flow": 40451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235273, "ticker_id": 661, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45239000", "ebitda": "88243000", "netIncome": "62509000", "grossProfit": "165651000", "depreciation": "None", "totalRevenue": "334180000", "costOfRevenue": "168529000", "interestIncome": "99361000", "incomeBeforeTax": "-54122000", "interestExpense": "99361000", "operatingIncome": "44990000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1180000", "reportedCurrency": "USD", "netInterestIncome": "-99361000", "nonInterestIncome": "None", "operatingExpenses": "120661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43004000", "sellingGeneralAndAdministrative": "63662000", "netIncomeFromContinuingOperations": "-55302000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5058000", "currentDebt": "None", "investments": "None", "totalAssets": "3990886000", "longTermDebt": "5293031000", "shortTermDebt": "131728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "812903000", "reportedCurrency": "USD", "retainedEarnings": "-6897620000", "totalLiabilities": "7411610000", "otherCurrentAssets": "172709000", "totalCurrentAssets": "862507000", "currentLongTermDebt": "303000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128379000", "currentAccountsPayable": "41145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1789499000", "shortLongTermDebtTotal": "6653317000", "totalShareholderEquity": "-3432949000", "capitalLeaseObligations": "1359983000", "otherCurrentLiabilities": "336679000", "totalCurrentLiabilities": "605178000", "otherNonCurrentLiabilities": "60261000", "totalNonCurrentLiabilities": "6806432000", "cashAndShortTermInvestments": "395809000", "commonStockSharesOutstanding": "490332000", "intangibleAssetsExcludingGoodwill": "812903000", "cashAndCashEquivalentsAtCarryingValue": "395809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14925000", "capitalExpenditures": "25526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376697000", "cashflowFromInvestment": "591868000", "stockBasedCompensation": "5436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334180000, "cost_of_revenue": 168529000, "gross_profit": 165651000, "research_and_development": null, "selling_general_admin": 63662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45239000, "depreciation_amortisation": 43004000, "ebitda": 88243000, "interest_expense": 99361000, "interest_income": null, "other_non_operating": null, "pretax_income": -54122000, "tax_provision": 1180000, "effective_tax_rate": null, "net_income": 62509000, "net_income_continuing_ops": -55302000, "net_income_to_common": 62509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395809000, "short_term_investments": null, "net_receivables": 293989000, "inventory": null, "other_current_assets": null, "total_current_assets": 862507000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 812903000, "goodwill_and_intangibles": 1320722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3128379000, "total_assets": 3990886000, "short_term_debt": 131728000, "accounts_payable": 41145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605178000, "long_term_debt": 5293031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6806432000, "total_liabilities": 7411610000, "total_debt": 5424759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6897620000, "total_equity": -3432949000, "shares_outstanding": 490332000, "operating_cash_flow": 14925000, "stock_based_compensation": 5436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 591868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -376697000, "free_cash_flow": 40451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45239000", "ebitda": "88243000", "netIncome": "62509000", "grossProfit": "165651000", "depreciation": "None", "totalRevenue": "334180000", "costOfRevenue": "168529000", "interestIncome": "99361000", "incomeBeforeTax": "-54122000", "interestExpense": "99361000", "operatingIncome": "44990000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1180000", "reportedCurrency": "USD", "netInterestIncome": "-99361000", "nonInterestIncome": "None", "operatingExpenses": "120661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43004000", "sellingGeneralAndAdministrative": "63662000", "netIncomeFromContinuingOperations": "-55302000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5058000", "currentDebt": "None", "investments": "None", "totalAssets": "3990886000", "longTermDebt": "5293031000", "shortTermDebt": "131728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "812903000", "reportedCurrency": "USD", "retainedEarnings": "-6897620000", "totalLiabilities": "7411610000", "otherCurrentAssets": "172709000", "totalCurrentAssets": "862507000", "currentLongTermDebt": "303000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128379000", "currentAccountsPayable": "41145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1789499000", "shortLongTermDebtTotal": "6653317000", "totalShareholderEquity": "-3432949000", "capitalLeaseObligations": "1359983000", "otherCurrentLiabilities": "336679000", "totalCurrentLiabilities": "605178000", "otherNonCurrentLiabilities": "60261000", "totalNonCurrentLiabilities": "6806432000", "cashAndShortTermInvestments": "395809000", "commonStockSharesOutstanding": "490332000", "intangibleAssetsExcludingGoodwill": "812903000", "cashAndCashEquivalentsAtCarryingValue": "395809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63213000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14925000", "capitalExpenditures": "25526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376697000", "cashflowFromInvestment": "591868000", "stockBasedCompensation": "5436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 426719000, "cost_of_revenue": 191250000, "gross_profit": 235469000, "ebit": 100915000, "ebitda": 109158000, "pretax_income": 910000, "tax_provision": 1962000, "net_income": -17877000, "net_income_to_common": -17877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109707000, "total_current_assets": 1659044000, "total_assets": 4804263000, "short_term_debt": 133225000, "long_term_debt": 5659957000, "total_debt": 5793182000, "total_liabilities": 8444046000, "total_equity": -3651452000, "shares_outstanding": 489122000, "goodwill_and_intangibles": 1339589000 }, "cash_flow": { "operating_cash_flow": 29266000, "capital_expenditure": 57095000, "free_cash_flow": 86361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235274, "ticker_id": 661, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100915000", "ebitda": "109158000", "netIncome": "-17877000", "grossProfit": "235469000", "depreciation": "None", "totalRevenue": "426719000", "costOfRevenue": "191250000", "interestIncome": "None", "incomeBeforeTax": "910000", "interestExpense": "79481000", "operatingIncome": "100132000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1962000", "reportedCurrency": "USD", "netInterestIncome": "-79481000", "nonInterestIncome": "None", "operatingExpenses": "135337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8243000", "sellingGeneralAndAdministrative": "30898000", "netIncomeFromContinuingOperations": "44755000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5032000", "currentDebt": "None", "investments": "None", "totalAssets": "4804263000", "longTermDebt": "5659957000", "shortTermDebt": "133225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "831770000", "reportedCurrency": "USD", "retainedEarnings": "-6960129000", "totalLiabilities": "8444046000", "otherCurrentAssets": "1205241000", "totalCurrentAssets": "1659044000", "currentLongTermDebt": "348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145219000", "currentAccountsPayable": "38769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795516000", "shortLongTermDebtTotal": "7022527000", "totalShareholderEquity": "-3651452000", "capitalLeaseObligations": "1362222000", "otherCurrentLiabilities": "1015059000", "totalCurrentLiabilities": "1271978000", "otherNonCurrentLiabilities": "60952000", "totalNonCurrentLiabilities": "7172068000", "cashAndShortTermInvestments": "109707000", "commonStockSharesOutstanding": "489122000", "intangibleAssetsExcludingGoodwill": "831770000", "cashAndCashEquivalentsAtCarryingValue": "109707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29266000", "capitalExpenditures": "57095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-634000", "cashflowFromInvestment": "-63709000", "stockBasedCompensation": "6532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426719000, "cost_of_revenue": 191250000, "gross_profit": 235469000, "research_and_development": null, "selling_general_admin": 30898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100915000, "depreciation_amortisation": 8243000, "ebitda": 109158000, "interest_expense": 79481000, "interest_income": null, "other_non_operating": null, "pretax_income": 910000, "tax_provision": 1962000, "effective_tax_rate": null, "net_income": -17877000, "net_income_continuing_ops": 44755000, "net_income_to_common": -17877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109707000, "short_term_investments": null, "net_receivables": 344096000, "inventory": null, "other_current_assets": null, "total_current_assets": 1659044000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 831770000, "goodwill_and_intangibles": 1339589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3145219000, "total_assets": 4804263000, "short_term_debt": 133225000, "accounts_payable": 38769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1271978000, "long_term_debt": 5659957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7172068000, "total_liabilities": 8444046000, "total_debt": 5793182000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6960129000, "total_equity": -3651452000, "shares_outstanding": 489122000, "operating_cash_flow": 29266000, "stock_based_compensation": 6532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63709000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -634000, "free_cash_flow": 86361000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100915000", "ebitda": "109158000", "netIncome": "-17877000", "grossProfit": "235469000", "depreciation": "None", "totalRevenue": "426719000", "costOfRevenue": "191250000", "interestIncome": "None", "incomeBeforeTax": "910000", "interestExpense": "79481000", "operatingIncome": "100132000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1962000", "reportedCurrency": "USD", "netInterestIncome": "-79481000", "nonInterestIncome": "None", "operatingExpenses": "135337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8243000", "sellingGeneralAndAdministrative": "30898000", "netIncomeFromContinuingOperations": "44755000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "5032000", "currentDebt": "None", "investments": "None", "totalAssets": "4804263000", "longTermDebt": "5659957000", "shortTermDebt": "133225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "831770000", "reportedCurrency": "USD", "retainedEarnings": "-6960129000", "totalLiabilities": "8444046000", "otherCurrentAssets": "1205241000", "totalCurrentAssets": "1659044000", "currentLongTermDebt": "348000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3145219000", "currentAccountsPayable": "38769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795516000", "shortLongTermDebtTotal": "7022527000", "totalShareholderEquity": "-3651452000", "capitalLeaseObligations": "1362222000", "otherCurrentLiabilities": "1015059000", "totalCurrentLiabilities": "1271978000", "otherNonCurrentLiabilities": "60952000", "totalNonCurrentLiabilities": "7172068000", "cashAndShortTermInvestments": "109707000", "commonStockSharesOutstanding": "489122000", "intangibleAssetsExcludingGoodwill": "831770000", "cashAndCashEquivalentsAtCarryingValue": "109707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29266000", "capitalExpenditures": "57095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-634000", "cashflowFromInvestment": "-63709000", "stockBasedCompensation": "6532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 375188000, "cost_of_revenue": 167020000, "gross_profit": 208168000, "ebit": 68397000, "ebitda": 114619000, "pretax_income": -33746000, "tax_provision": -5672000, "net_income": -32540000, "net_income_to_common": -32540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201111000, "total_current_assets": 906164000, "total_assets": 4644526000, "short_term_debt": 226131000, "long_term_debt": 5656821000, "total_debt": 5882952000, "total_liabilities": 8242768000, "total_equity": -3608729000, "shares_outstanding": 488947000, "goodwill_and_intangibles": 1515700000 }, "cash_flow": { "operating_cash_flow": 54452000, "capital_expenditure": 33472000, "free_cash_flow": 87924000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235276, "ticker_id": 661, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68397000", "ebitda": "114619000", "netIncome": "-32540000", "grossProfit": "208168000", "depreciation": "None", "totalRevenue": "375188000", "costOfRevenue": "167020000", "interestIncome": "106995000", "incomeBeforeTax": "-33746000", "interestExpense": "106995000", "operatingIncome": "66736000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5672000", "reportedCurrency": "USD", "netInterestIncome": "-106995000", "nonInterestIncome": "None", "operatingExpenses": "141432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46222000", "sellingGeneralAndAdministrative": "30027000", "netIncomeFromContinuingOperations": "-31543000" }, "balance": { "goodwill": "662415000", "inventory": "None", "commonStock": "5029000", "currentDebt": "None", "investments": "None", "totalAssets": "4644526000", "longTermDebt": "5656821000", "shortTermDebt": "226131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "853285000", "reportedCurrency": "USD", "retainedEarnings": "-6942252000", "totalLiabilities": "8242768000", "otherCurrentAssets": "209246000", "totalCurrentAssets": "906164000", "currentLongTermDebt": "570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "495807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3738362000", "currentAccountsPayable": "57080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177132000", "shortLongTermDebtTotal": "7246122000", "totalShareholderEquity": "-3608729000", "capitalLeaseObligations": "1588731000", "otherCurrentLiabilities": "467813000", "totalCurrentLiabilities": "904362000", "otherNonCurrentLiabilities": "98805000", "totalNonCurrentLiabilities": "7338406000", "cashAndShortTermInvestments": "201111000", "commonStockSharesOutstanding": "488947000", "intangibleAssetsExcludingGoodwill": "853285000", "cashAndCashEquivalentsAtCarryingValue": "201111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54452000", "capitalExpenditures": "33472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1831000", "cashflowFromInvestment": "-41402000", "stockBasedCompensation": "6837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375188000, "cost_of_revenue": 167020000, "gross_profit": 208168000, "research_and_development": null, "selling_general_admin": 30027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68397000, "depreciation_amortisation": 46222000, "ebitda": 114619000, "interest_expense": 106995000, "interest_income": null, "other_non_operating": null, "pretax_income": -33746000, "tax_provision": -5672000, "effective_tax_rate": null, "net_income": -32540000, "net_income_continuing_ops": -31543000, "net_income_to_common": -32540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201111000, "short_term_investments": null, "net_receivables": 495807000, "inventory": null, "other_current_assets": null, "total_current_assets": 906164000, "net_ppe": null, "goodwill": 662415000, "intangible_assets": 853285000, "goodwill_and_intangibles": 1515700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3738362000, "total_assets": 4644526000, "short_term_debt": 226131000, "accounts_payable": 57080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 904362000, "long_term_debt": 5656821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7338406000, "total_liabilities": 8242768000, "total_debt": 5882952000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6942252000, "total_equity": -3608729000, "shares_outstanding": 488947000, "operating_cash_flow": 54452000, "stock_based_compensation": 6837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1831000, "free_cash_flow": 87924000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68397000", "ebitda": "114619000", "netIncome": "-32540000", "grossProfit": "208168000", "depreciation": "None", "totalRevenue": "375188000", "costOfRevenue": "167020000", "interestIncome": "106995000", "incomeBeforeTax": "-33746000", "interestExpense": "106995000", "operatingIncome": "66736000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5672000", "reportedCurrency": "USD", "netInterestIncome": "-106995000", "nonInterestIncome": "None", "operatingExpenses": "141432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46222000", "sellingGeneralAndAdministrative": "30027000", "netIncomeFromContinuingOperations": "-31543000" }, "balance": { "goodwill": "662415000", "inventory": "None", "commonStock": "5029000", "currentDebt": "None", "investments": "None", "totalAssets": "4644526000", "longTermDebt": "5656821000", "shortTermDebt": "226131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "853285000", "reportedCurrency": "USD", "retainedEarnings": "-6942252000", "totalLiabilities": "8242768000", "otherCurrentAssets": "209246000", "totalCurrentAssets": "906164000", "currentLongTermDebt": "570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "495807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3738362000", "currentAccountsPayable": "57080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177132000", "shortLongTermDebtTotal": "7246122000", "totalShareholderEquity": "-3608729000", "capitalLeaseObligations": "1588731000", "otherCurrentLiabilities": "467813000", "totalCurrentLiabilities": "904362000", "otherNonCurrentLiabilities": "98805000", "totalNonCurrentLiabilities": "7338406000", "cashAndShortTermInvestments": "201111000", "commonStockSharesOutstanding": "488947000", "intangibleAssetsExcludingGoodwill": "853285000", "cashAndCashEquivalentsAtCarryingValue": "201111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54452000", "capitalExpenditures": "33472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1831000", "cashflowFromInvestment": "-41402000", "stockBasedCompensation": "6837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 376483000, "cost_of_revenue": 167168000, "gross_profit": 209315000, "ebit": 68879000, "ebitda": 140835000, "pretax_income": -31241000, "tax_provision": -5827000, "net_income": -39170000, "net_income_to_common": -39170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189300000, "total_current_assets": 853674000, "total_assets": 4544363000, "short_term_debt": 216640000, "long_term_debt": 5654084000, "total_debt": 5870724000, "total_liabilities": 8134940000, "total_equity": -3600136000, "shares_outstanding": 488740000, "goodwill_and_intangibles": 1526339000 }, "cash_flow": { "operating_cash_flow": 30846000, "capital_expenditure": 25624000, "free_cash_flow": 56470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235277, "ticker_id": 661, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68879000", "ebitda": "140835000", "netIncome": "-39170000", "grossProfit": "209315000", "depreciation": "None", "totalRevenue": "376483000", "costOfRevenue": "167168000", "interestIncome": "107410000", "incomeBeforeTax": "-31241000", "interestExpense": "107410000", "operatingIncome": "68430000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5827000", "reportedCurrency": "USD", "netInterestIncome": "-107410000", "nonInterestIncome": "None", "operatingExpenses": "140885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71956000", "sellingGeneralAndAdministrative": "98897000", "netIncomeFromContinuingOperations": "-48313000" }, "balance": { "goodwill": "653382000", "inventory": "None", "commonStock": "5027000", "currentDebt": "None", "investments": "None", "totalAssets": "4544363000", "longTermDebt": "5654084000", "shortTermDebt": "216640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "872957000", "reportedCurrency": "USD", "retainedEarnings": "-6909712000", "totalLiabilities": "8134940000", "otherCurrentAssets": "206592000", "totalCurrentAssets": "853674000", "currentLongTermDebt": "602000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3690689000", "currentAccountsPayable": "64965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7195374000", "totalShareholderEquity": "-3600136000", "capitalLeaseObligations": "1540688000", "otherCurrentLiabilities": "430209000", "totalCurrentLiabilities": "832970000", "otherNonCurrentLiabilities": "97576000", "totalNonCurrentLiabilities": "7301970000", "cashAndShortTermInvestments": "189300000", "commonStockSharesOutstanding": "488740000", "intangibleAssetsExcludingGoodwill": "872957000", "cashAndCashEquivalentsAtCarryingValue": "189300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30846000", "capitalExpenditures": "25624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10990000", "cashflowFromInvestment": "-23497000", "stockBasedCompensation": "7546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376483000, "cost_of_revenue": 167168000, "gross_profit": 209315000, "research_and_development": null, "selling_general_admin": 98897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68879000, "depreciation_amortisation": 71956000, "ebitda": 140835000, "interest_expense": 107410000, "interest_income": null, "other_non_operating": null, "pretax_income": -31241000, "tax_provision": -5827000, "effective_tax_rate": null, "net_income": -39170000, "net_income_continuing_ops": -48313000, "net_income_to_common": -39170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189300000, "short_term_investments": null, "net_receivables": 457782000, "inventory": null, "other_current_assets": null, "total_current_assets": 853674000, "net_ppe": null, "goodwill": 653382000, "intangible_assets": 872957000, "goodwill_and_intangibles": 1526339000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3690689000, "total_assets": 4544363000, "short_term_debt": 216640000, "accounts_payable": 64965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 832970000, "long_term_debt": 5654084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7301970000, "total_liabilities": 8134940000, "total_debt": 5870724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6909712000, "total_equity": -3600136000, "shares_outstanding": 488740000, "operating_cash_flow": 30846000, "stock_based_compensation": 7546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10990000, "free_cash_flow": 56470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68879000", "ebitda": "140835000", "netIncome": "-39170000", "grossProfit": "209315000", "depreciation": "None", "totalRevenue": "376483000", "costOfRevenue": "167168000", "interestIncome": "107410000", "incomeBeforeTax": "-31241000", "interestExpense": "107410000", "operatingIncome": "68430000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5827000", "reportedCurrency": "USD", "netInterestIncome": "-107410000", "nonInterestIncome": "None", "operatingExpenses": "140885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71956000", "sellingGeneralAndAdministrative": "98897000", "netIncomeFromContinuingOperations": "-48313000" }, "balance": { "goodwill": "653382000", "inventory": "None", "commonStock": "5027000", "currentDebt": "None", "investments": "None", "totalAssets": "4544363000", "longTermDebt": "5654084000", "shortTermDebt": "216640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "872957000", "reportedCurrency": "USD", "retainedEarnings": "-6909712000", "totalLiabilities": "8134940000", "otherCurrentAssets": "206592000", "totalCurrentAssets": "853674000", "currentLongTermDebt": "602000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "457782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3690689000", "currentAccountsPayable": "64965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7195374000", "totalShareholderEquity": "-3600136000", "capitalLeaseObligations": "1540688000", "otherCurrentLiabilities": "430209000", "totalCurrentLiabilities": "832970000", "otherNonCurrentLiabilities": "97576000", "totalNonCurrentLiabilities": "7301970000", "cashAndShortTermInvestments": "189300000", "commonStockSharesOutstanding": "488740000", "intangibleAssetsExcludingGoodwill": "872957000", "cashAndCashEquivalentsAtCarryingValue": "189300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38634000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30846000", "capitalExpenditures": "25624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10990000", "cashflowFromInvestment": "-23497000", "stockBasedCompensation": "7546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 481752000, "cost_of_revenue": 260837000, "gross_profit": 220915000, "ebit": 19259000, "ebitda": 73549000, "pretax_income": -88396000, "tax_provision": 267000, "net_income": -89667000, "net_income_to_common": -89667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193236000, "total_current_assets": 818693000, "total_assets": 4559443000, "short_term_debt": 211875000, "long_term_debt": 5651485000, "total_debt": 5863360000, "total_liabilities": 8105935000, "total_equity": -3559268000, "shares_outstanding": 483720000, "goodwill_and_intangibles": 1545766000 }, "cash_flow": { "operating_cash_flow": -34818000, "capital_expenditure": 26204000, "free_cash_flow": -8614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235278, "ticker_id": 661, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19259000", "ebitda": "73549000", "netIncome": "-89667000", "grossProfit": "220915000", "depreciation": "None", "totalRevenue": "481752000", "costOfRevenue": "260837000", "interestIncome": "None", "incomeBeforeTax": "-88396000", "interestExpense": "107655000", "operatingIncome": "32392000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "267000", "reportedCurrency": "USD", "netInterestIncome": "-107655000", "nonInterestIncome": "None", "operatingExpenses": "188523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54290000", "sellingGeneralAndAdministrative": "92668000", "netIncomeFromContinuingOperations": "-88663000" }, "balance": { "goodwill": "653208000", "inventory": "None", "commonStock": "4948000", "currentDebt": "None", "investments": "None", "totalAssets": "4559443000", "longTermDebt": "5651485000", "shortTermDebt": "211875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "892558000", "reportedCurrency": "USD", "retainedEarnings": "-6870542000", "totalLiabilities": "8105935000", "otherCurrentAssets": "199498000", "totalCurrentAssets": "818693000", "currentLongTermDebt": "617000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "425959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3740750000", "currentAccountsPayable": "63298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7191449000", "totalShareholderEquity": "-3559268000", "capitalLeaseObligations": "1539347000", "otherCurrentLiabilities": "416284000", "totalCurrentLiabilities": "796026000", "otherNonCurrentLiabilities": "98950000", "totalNonCurrentLiabilities": "7309909000", "cashAndShortTermInvestments": "193236000", "commonStockSharesOutstanding": "483720000", "intangibleAssetsExcludingGoodwill": "892558000", "cashAndCashEquivalentsAtCarryingValue": "193236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89083000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34818000", "capitalExpenditures": "26204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5279000", "cashflowFromInvestment": "-27331000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 481752000, "cost_of_revenue": 260837000, "gross_profit": 220915000, "research_and_development": null, "selling_general_admin": 92668000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19259000, "depreciation_amortisation": 54290000, "ebitda": 73549000, "interest_expense": 107655000, "interest_income": null, "other_non_operating": null, "pretax_income": -88396000, "tax_provision": 267000, "effective_tax_rate": null, "net_income": -89667000, "net_income_continuing_ops": -88663000, "net_income_to_common": -89667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193236000, "short_term_investments": null, "net_receivables": 425959000, "inventory": null, "other_current_assets": null, "total_current_assets": 818693000, "net_ppe": null, "goodwill": 653208000, "intangible_assets": 892558000, "goodwill_and_intangibles": 1545766000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3740750000, "total_assets": 4559443000, "short_term_debt": 211875000, "accounts_payable": 63298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 796026000, "long_term_debt": 5651485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7309909000, "total_liabilities": 8105935000, "total_debt": 5863360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6870542000, "total_equity": -3559268000, "shares_outstanding": 483720000, "operating_cash_flow": -34818000, "stock_based_compensation": 5299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5279000, "free_cash_flow": -8614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19259000", "ebitda": "73549000", "netIncome": "-89667000", "grossProfit": "220915000", "depreciation": "None", "totalRevenue": "481752000", "costOfRevenue": "260837000", "interestIncome": "None", "incomeBeforeTax": "-88396000", "interestExpense": "107655000", "operatingIncome": "32392000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "267000", "reportedCurrency": "USD", "netInterestIncome": "-107655000", "nonInterestIncome": "None", "operatingExpenses": "188523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54290000", "sellingGeneralAndAdministrative": "92668000", "netIncomeFromContinuingOperations": "-88663000" }, "balance": { "goodwill": "653208000", "inventory": "None", "commonStock": "4948000", "currentDebt": "None", "investments": "None", "totalAssets": "4559443000", "longTermDebt": "5651485000", "shortTermDebt": "211875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "892558000", "reportedCurrency": "USD", "retainedEarnings": "-6870542000", "totalLiabilities": "8105935000", "otherCurrentAssets": "199498000", "totalCurrentAssets": "818693000", "currentLongTermDebt": "617000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "425959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3740750000", "currentAccountsPayable": "63298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7191449000", "totalShareholderEquity": "-3559268000", "capitalLeaseObligations": "1539347000", "otherCurrentLiabilities": "416284000", "totalCurrentLiabilities": "796026000", "otherNonCurrentLiabilities": "98950000", "totalNonCurrentLiabilities": "7309909000", "cashAndShortTermInvestments": "193236000", "commonStockSharesOutstanding": "483720000", "intangibleAssetsExcludingGoodwill": "892558000", "cashAndCashEquivalentsAtCarryingValue": "193236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89083000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34818000", "capitalExpenditures": "26204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5279000", "cashflowFromInvestment": "-27331000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 632114000, "cost_of_revenue": 302480000, "gross_profit": 329634000, "ebit": 127001000, "ebitda": 183197000, "pretax_income": 20191000, "tax_provision": -5195000, "net_income": 24777000, "net_income_to_common": 24777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171776000, "total_current_assets": 957401000, "total_assets": 4722475000, "short_term_debt": 115860000, "long_term_debt": 5631291000, "total_debt": 5747151000, "total_liabilities": 8173218000, "total_equity": -3463041000, "shares_outstanding": 489132000, "goodwill_and_intangibles": 1403757000 }, "cash_flow": { "operating_cash_flow": 32776000, "capital_expenditure": 54029000, "free_cash_flow": 86805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235279, "ticker_id": 661, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127001000", "ebitda": "183197000", "netIncome": "24777000", "grossProfit": "329634000", "depreciation": "None", "totalRevenue": "632114000", "costOfRevenue": "302480000", "interestIncome": "None", "incomeBeforeTax": "20191000", "interestExpense": "106810000", "operatingIncome": "124320000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5195000", "reportedCurrency": "USD", "netInterestIncome": "-106810000", "nonInterestIncome": "None", "operatingExpenses": "205314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56196000", "sellingGeneralAndAdministrative": "277675000", "netIncomeFromContinuingOperations": "25386000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "4941000", "currentDebt": "None", "investments": "None", "totalAssets": "4722475000", "longTermDebt": "5631291000", "shortTermDebt": "115860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "895938000", "reportedCurrency": "USD", "retainedEarnings": "-6780875000", "totalLiabilities": "8173218000", "otherCurrentAssets": "470751000", "totalCurrentAssets": "957401000", "currentLongTermDebt": "612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3765074000", "currentAccountsPayable": "44607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6754472000", "totalShareholderEquity": "-3463041000", "capitalLeaseObligations": "1542721000", "otherCurrentLiabilities": "664866000", "totalCurrentLiabilities": "883728000", "otherNonCurrentLiabilities": "100575000", "totalNonCurrentLiabilities": "7289490000", "cashAndShortTermInvestments": "171776000", "commonStockSharesOutstanding": "489132000", "intangibleAssetsExcludingGoodwill": "895938000", "cashAndCashEquivalentsAtCarryingValue": "171776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25172000", "operatingCashflow": "32776000", "capitalExpenditures": "54029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1356000", "cashflowFromInvestment": "-97024000", "stockBasedCompensation": "5125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632114000, "cost_of_revenue": 302480000, "gross_profit": 329634000, "research_and_development": null, "selling_general_admin": 277675000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127001000, "depreciation_amortisation": 56196000, "ebitda": 183197000, "interest_expense": 106810000, "interest_income": null, "other_non_operating": null, "pretax_income": 20191000, "tax_provision": -5195000, "effective_tax_rate": null, "net_income": 24777000, "net_income_continuing_ops": 25386000, "net_income_to_common": 24777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171776000, "short_term_investments": null, "net_receivables": 314874000, "inventory": null, "other_current_assets": null, "total_current_assets": 957401000, "net_ppe": null, "goodwill": 507819000, "intangible_assets": 895938000, "goodwill_and_intangibles": 1403757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3765074000, "total_assets": 4722475000, "short_term_debt": 115860000, "accounts_payable": 44607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 883728000, "long_term_debt": 5631291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7289490000, "total_liabilities": 8173218000, "total_debt": 5747151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6780875000, "total_equity": -3463041000, "shares_outstanding": 489132000, "operating_cash_flow": 32776000, "stock_based_compensation": 5125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1356000, "free_cash_flow": 86805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127001000", "ebitda": "183197000", "netIncome": "24777000", "grossProfit": "329634000", "depreciation": "None", "totalRevenue": "632114000", "costOfRevenue": "302480000", "interestIncome": "None", "incomeBeforeTax": "20191000", "interestExpense": "106810000", "operatingIncome": "124320000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5195000", "reportedCurrency": "USD", "netInterestIncome": "-106810000", "nonInterestIncome": "None", "operatingExpenses": "205314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56196000", "sellingGeneralAndAdministrative": "277675000", "netIncomeFromContinuingOperations": "25386000" }, "balance": { "goodwill": "507819000", "inventory": "None", "commonStock": "4941000", "currentDebt": "None", "investments": "None", "totalAssets": "4722475000", "longTermDebt": "5631291000", "shortTermDebt": "115860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "895938000", "reportedCurrency": "USD", "retainedEarnings": "-6780875000", "totalLiabilities": "8173218000", "otherCurrentAssets": "470751000", "totalCurrentAssets": "957401000", "currentLongTermDebt": "612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3765074000", "currentAccountsPayable": "44607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6754472000", "totalShareholderEquity": "-3463041000", "capitalLeaseObligations": "1542721000", "otherCurrentLiabilities": "664866000", "totalCurrentLiabilities": "883728000", "otherNonCurrentLiabilities": "100575000", "totalNonCurrentLiabilities": "7289490000", "cashAndShortTermInvestments": "171776000", "commonStockSharesOutstanding": "489132000", "intangibleAssetsExcludingGoodwill": "895938000", "cashAndCashEquivalentsAtCarryingValue": "171776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25172000", "operatingCashflow": "32776000", "capitalExpenditures": "54029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1356000", "cashflowFromInvestment": "-97024000", "stockBasedCompensation": "5125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 526786000, "cost_of_revenue": 271377000, "gross_profit": 255409000, "ebit": 56065000, "ebitda": 114112000, "pretax_income": -51326000, "tax_provision": -244000, "net_income": -263490000, "net_income_to_common": -263490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313406000, "total_current_assets": 870247000, "total_assets": 4648929000, "short_term_debt": 203799000, "long_term_debt": 5628671000, "total_debt": 5832470000, "total_liabilities": 8311456000, "total_equity": -3673774000, "shares_outstanding": 482945000, "goodwill_and_intangibles": 1573439000 }, "cash_flow": { "operating_cash_flow": 52864000, "capital_expenditure": 37434000, "free_cash_flow": 90298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235281, "ticker_id": 661, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56065000", "ebitda": "114112000", "netIncome": "-263490000", "grossProfit": "255409000", "depreciation": "None", "totalRevenue": "526786000", "costOfRevenue": "271377000", "interestIncome": "None", "incomeBeforeTax": "-51326000", "interestExpense": "107391000", "operatingIncome": "69517000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-244000", "reportedCurrency": "USD", "netInterestIncome": "-107391000", "nonInterestIncome": "None", "operatingExpenses": "185892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58047000", "sellingGeneralAndAdministrative": "87083000", "netIncomeFromContinuingOperations": "-51082000" }, "balance": { "goodwill": "649180000", "inventory": "92061000", "commonStock": "4940000", "currentDebt": "None", "investments": "None", "totalAssets": "4648929000", "longTermDebt": "5628671000", "shortTermDebt": "203799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "924259000", "reportedCurrency": "USD", "retainedEarnings": "-6805652000", "totalLiabilities": "8311456000", "otherCurrentAssets": "115305000", "totalCurrentAssets": "870247000", "currentLongTermDebt": "556000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "441536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3778682000", "currentAccountsPayable": "55310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2084085000", "shortLongTermDebtTotal": "7118185000", "totalShareholderEquity": "-3673774000", "capitalLeaseObligations": "1488958000", "otherCurrentLiabilities": "656902000", "totalCurrentLiabilities": "1033223000", "otherNonCurrentLiabilities": "97083000", "totalNonCurrentLiabilities": "7278233000", "cashAndShortTermInvestments": "313406000", "commonStockSharesOutstanding": "482945000", "intangibleAssetsExcludingGoodwill": "924259000", "cashAndCashEquivalentsAtCarryingValue": "313406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-60398000", "operatingCashflow": "52864000", "capitalExpenditures": "37434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65962000", "cashflowFromInvestment": "-35909000", "stockBasedCompensation": "5060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526786000, "cost_of_revenue": 271377000, "gross_profit": 255409000, "research_and_development": null, "selling_general_admin": 87083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56065000, "depreciation_amortisation": 58047000, "ebitda": 114112000, "interest_expense": 107391000, "interest_income": null, "other_non_operating": null, "pretax_income": -51326000, "tax_provision": -244000, "effective_tax_rate": null, "net_income": -263490000, "net_income_continuing_ops": -51082000, "net_income_to_common": -263490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313406000, "short_term_investments": null, "net_receivables": 441536000, "inventory": 92061000, "other_current_assets": null, "total_current_assets": 870247000, "net_ppe": null, "goodwill": 649180000, "intangible_assets": 924259000, "goodwill_and_intangibles": 1573439000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3778682000, "total_assets": 4648929000, "short_term_debt": 203799000, "accounts_payable": 55310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033223000, "long_term_debt": 5628671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7278233000, "total_liabilities": 8311456000, "total_debt": 5832470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6805652000, "total_equity": -3673774000, "shares_outstanding": 482945000, "operating_cash_flow": 52864000, "stock_based_compensation": 5060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35909000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65962000, "free_cash_flow": 90298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56065000", "ebitda": "114112000", "netIncome": "-263490000", "grossProfit": "255409000", "depreciation": "None", "totalRevenue": "526786000", "costOfRevenue": "271377000", "interestIncome": "None", "incomeBeforeTax": "-51326000", "interestExpense": "107391000", "operatingIncome": "69517000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-244000", "reportedCurrency": "USD", "netInterestIncome": "-107391000", "nonInterestIncome": "None", "operatingExpenses": "185892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58047000", "sellingGeneralAndAdministrative": "87083000", "netIncomeFromContinuingOperations": "-51082000" }, "balance": { "goodwill": "649180000", "inventory": "92061000", "commonStock": "4940000", "currentDebt": "None", "investments": "None", "totalAssets": "4648929000", "longTermDebt": "5628671000", "shortTermDebt": "203799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "924259000", "reportedCurrency": "USD", "retainedEarnings": "-6805652000", "totalLiabilities": "8311456000", "otherCurrentAssets": "115305000", "totalCurrentAssets": "870247000", "currentLongTermDebt": "556000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "441536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3778682000", "currentAccountsPayable": "55310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2084085000", "shortLongTermDebtTotal": "7118185000", "totalShareholderEquity": "-3673774000", "capitalLeaseObligations": "1488958000", "otherCurrentLiabilities": "656902000", "totalCurrentLiabilities": "1033223000", "otherNonCurrentLiabilities": "97083000", "totalNonCurrentLiabilities": "7278233000", "cashAndShortTermInvestments": "313406000", "commonStockSharesOutstanding": "482945000", "intangibleAssetsExcludingGoodwill": "924259000", "cashAndCashEquivalentsAtCarryingValue": "313406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-60398000", "operatingCashflow": "52864000", "capitalExpenditures": "37434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65962000", "cashflowFromInvestment": "-35909000", "stockBasedCompensation": "5060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "income_statement": { "revenue": 530820000, "cost_of_revenue": 266226000, "gross_profit": 264594000, "ebit": 64650000, "ebitda": 135788000, "pretax_income": -40083000, "tax_provision": -1277000, "net_income": -37297000, "net_income_to_common": -37297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232877000, "total_current_assets": 891770000, "total_assets": 4850377000, "short_term_debt": 259378000, "long_term_debt": 5590988000, "total_debt": 5850366000, "total_liabilities": 8245095000, "total_equity": -3405361000, "shares_outstanding": 482373000, "goodwill_and_intangibles": 1599253000 }, "cash_flow": { "operating_cash_flow": -65294000, "capital_expenditure": 36704000, "free_cash_flow": -28590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235282, "ticker_id": 661, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:11.679332+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64650000", "ebitda": "135788000", "netIncome": "-37297000", "grossProfit": "264594000", "depreciation": "None", "totalRevenue": "530820000", "costOfRevenue": "266226000", "interestIncome": "105242000", "incomeBeforeTax": "-40083000", "interestExpense": "104733000", "operatingIncome": "52439000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1277000", "reportedCurrency": "USD", "netInterestIncome": "-105242000", "nonInterestIncome": "None", "operatingExpenses": "212155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12319000", "costofGoodsAndServicesSold": "266226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71138000", "sellingGeneralAndAdministrative": "89314000", "netIncomeFromContinuingOperations": "-36579000" }, "balance": { "goodwill": "653713000", "inventory": "-525629000", "commonStock": "4939000", "currentDebt": "None", "investments": "None", "totalAssets": "4850377000", "longTermDebt": "5590988000", "shortTermDebt": "259378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "945540000", "reportedCurrency": "USD", "retainedEarnings": "-6542162000", "totalLiabilities": "8245095000", "otherCurrentAssets": "658893000", "totalCurrentAssets": "891770000", "currentLongTermDebt": "29069000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709778000", "currentAccountsPayable": "76503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2215301000", "shortLongTermDebtTotal": "5821297000", "totalShareholderEquity": "-3405361000", "capitalLeaseObligations": "1544234000", "otherCurrentLiabilities": "512414000", "totalCurrentLiabilities": "935891000", "otherNonCurrentLiabilities": "1718216000", "totalNonCurrentLiabilities": "7309204000", "cashAndShortTermInvestments": "232877000", "commonStockSharesOutstanding": "482373000", "intangibleAssetsExcludingGoodwill": "945540000", "cashAndCashEquivalentsAtCarryingValue": "232877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-101532000", "operatingCashflow": "-65294000", "capitalExpenditures": "36704000", "changeInReceivables": "-49847000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10256000", "cashflowFromInvestment": "-35741000", "stockBasedCompensation": "6179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111291000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 530820000, "cost_of_revenue": 266226000, "gross_profit": 264594000, "research_and_development": null, "selling_general_admin": 89314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64650000, "depreciation_amortisation": 71138000, "ebitda": 135788000, "interest_expense": 104733000, "interest_income": null, "other_non_operating": null, "pretax_income": -40083000, "tax_provision": -1277000, "effective_tax_rate": null, "net_income": -37297000, "net_income_continuing_ops": -36579000, "net_income_to_common": -37297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232877000, "short_term_investments": null, "net_receivables": 525629000, "inventory": -525629000, "other_current_assets": null, "total_current_assets": 891770000, "net_ppe": null, "goodwill": 653713000, "intangible_assets": 945540000, "goodwill_and_intangibles": 1599253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 709778000, "total_assets": 4850377000, "short_term_debt": 259378000, "accounts_payable": 76503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 935891000, "long_term_debt": 5590988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7309204000, "total_liabilities": 8245095000, "total_debt": 5850366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6542162000, "total_equity": -3405361000, "shares_outstanding": 482373000, "operating_cash_flow": -65294000, "stock_based_compensation": 6179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35741000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10256000, "free_cash_flow": -28590000, "net_change_in_cash": -111291000 }, "raw_data": { "income": { "ebit": "64650000", "ebitda": "135788000", "netIncome": "-37297000", "grossProfit": "264594000", "depreciation": "None", "totalRevenue": "530820000", "costOfRevenue": "266226000", "interestIncome": "105242000", "incomeBeforeTax": "-40083000", "interestExpense": "104733000", "operatingIncome": "52439000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1277000", "reportedCurrency": "USD", "netInterestIncome": "-105242000", "nonInterestIncome": "None", "operatingExpenses": "212155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12319000", "costofGoodsAndServicesSold": "266226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71138000", "sellingGeneralAndAdministrative": "89314000", "netIncomeFromContinuingOperations": "-36579000" }, "balance": { "goodwill": "653713000", "inventory": "-525629000", "commonStock": "4939000", "currentDebt": "None", "investments": "None", "totalAssets": "4850377000", "longTermDebt": "5590988000", "shortTermDebt": "259378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "945540000", "reportedCurrency": "USD", "retainedEarnings": "-6542162000", "totalLiabilities": "8245095000", "otherCurrentAssets": "658893000", "totalCurrentAssets": "891770000", "currentLongTermDebt": "29069000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "525629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709778000", "currentAccountsPayable": "76503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2215301000", "shortLongTermDebtTotal": "5821297000", "totalShareholderEquity": "-3405361000", "capitalLeaseObligations": "1544234000", "otherCurrentLiabilities": "512414000", "totalCurrentLiabilities": "935891000", "otherNonCurrentLiabilities": "1718216000", "totalNonCurrentLiabilities": "7309204000", "cashAndShortTermInvestments": "232877000", "commonStockSharesOutstanding": "482373000", "intangibleAssetsExcludingGoodwill": "945540000", "cashAndCashEquivalentsAtCarryingValue": "232877000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-101532000", "operatingCashflow": "-65294000", "capitalExpenditures": "36704000", "changeInReceivables": "-49847000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10256000", "cashflowFromInvestment": "-35741000", "stockBasedCompensation": "6179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111291000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71138000", "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }