{ "ticker": { "uuid": "e9453e14-421f-4bb5-baad-ac3053527290", "symbol": "LYFT", "name": "LYFT Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/e9453e14-421f-4bb5-baad-ac3053527290/", "api_url": "https://sharemaestro.com/factors/api/tickers/e9453e14-421f-4bb5-baad-ac3053527290/" }, "ticker_metadata": { "id": 7031, "uuid": "e9453e14-421f-4bb5-baad-ac3053527290", "symbol": "LYFT", "name": "LYFT Inc", "asset_type": "equity", "market_cap": 5357320000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "Lyft, Inc. operates a peer-to-peer marketplace for on-demand ridesharing in the United States and Canada. The company is headquartered in San Francisco, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e9453e14-421f-4bb5-baad-ac3053527290", "symbol": "LYFT", "name": "LYFT Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/e9453e14-421f-4bb5-baad-ac3053527290/", "api_url": "https://sharemaestro.com/factors/api/tickers/e9453e14-421f-4bb5-baad-ac3053527290/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.61, "value": 0.92, "quality": 0.16, "momentum": 0.16, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 13.65, "market_cap": 5493947550, "pe_ratio": 1.9239, "earnings_yield": 0.5198, "ebitda_to_ev": 0.0093, "shareholder_yield": 0, "roe": 0.9437, "piotroski_f_score": 3, "momentum_12_1": -0.076, "volatility_252d": 0.542 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.744692+00:00", "batch_id": "" }, "size": { "price_close": 13.65, "market_cap": 5493947550, "market_cap_usd": 5493947550, "enterprise_value": 5562733550, "shares_outstanding": 402487000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1.9239, "pb_ratio": 1.8156, "ptbv_ratio": 2.266, "ps_ratio": 0.8431, "pcf_ratio": 4.4954, "pfcf_ratio": 4.2626, "ev_ebitda": 107.4696, "ev_ebit": -111.491, "ev_sales": 0.8536, "ev_fcf": 4.316, "earnings_yield": 0.5198, "fcf_yield": 0.2317, "price_to_sales": 0.8431, "price_to_book": 1.8156, "price_to_cashflow": 4.4954, "ebitda_to_ev": 0.0093, "sales_yield": 1.1715 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4324, "operating_margin": -0.0077, "net_margin": 0.4382, "ebitda_margin": 0.0079, "fcf_margin": 0.1978, "roe": 0.9437, "roa": 0.3212, "roic": -0.0121, "roc_greenblatt": null, "asset_turnover": 0.733, "cash_conversion": 0.4513, "accruals_ratio": 0.1838, "sbc_to_revenue": 0.0485, "piotroski_f_score": 3, "altman_z_score": -0.151, "earnings_stability_5y": 2.6545, "revenue_stability_5y": 0.3284, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3169, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9379, "net_debt_to_ebitda": 1.3289, "debt_to_assets": 0.1241, "interest_coverage": -2.5161, "current_ratio": 0.5835, "quick_ratio": 0.5835, "net_debt": 68786000, "local_beta": 0.0004, "volatility_252d": 0.542, "volatility_60d": 1.1947, "max_drawdown_12m": -0.4443, "risk_adjusted_momentum": -0.1402 }, "growth": { "revenue_growth_1y": 0.0936, "revenue_growth_3y_cagr": 0.1554, "revenue_growth_5y_cagr": 0.2171, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2373, "book_value_growth_1y": 3.2269, "revenue_growth": 0.0936, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0488, "price_return_3m": 0.0302, "price_return_6m": -0.4057, "price_return_9m": -0.1807, "price_return_12m": -0.1211, "price_return_12m_ex1m": -0.076, "momentum_6m": -0.4057, "momentum_12m": -0.1211, "momentum_12_1": -0.076, "distance_from_52w_high": -0.4101, "distance_from_52w_low": 0.0614, "relative_strength": -0.279 }, "raw_ttm": { "revenue_ttm": 6516578000, "gross_profit_ttm": 2817655000, "ebit_ttm": -49894000, "ebitda_ttm": 51761000, "net_income_ttm": 2855691000, "eps_diluted_ttm": 7.0951, "operating_cash_flow_ttm": 1222119000, "capital_expenditure_ttm": 66745000, "fcf_ttm": 1288864000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19830000, "cash_and_equivalents": 1034869000, "total_current_assets": 2722531000, "total_current_liabilities": 4665897000, "net_ppe": null, "total_assets": 8889967000, "total_debt": 1103655000, "total_equity": 3025936000, "net_working_capital": -2861198000, "book_value_per_share": 7.5181, "retained_earnings": -7399873000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2424510000, "tangible_book_per_share": 6.0238 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 4, "rank_pb": 46, "rank_ptbv": 46, "rank_ps": 24, "rank_pcf": 15, "rank_ev_ebitda": 97, "rank_ev_ebit": 3, "rank_earnings_yield": 4, "rank_fcf_yield": 13, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 71, "rank_roe": 3, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 53, "rank_fcf_margin": 47, "rank_piotroski": 88, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 77 }, "composites": { "value_composite": 8, "quality_composite": 84, "momentum_composite": 84, "growth_composite": 31, "yield_composite": 81, "svqf_composite": 3, "vc1_composite": 19, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.3837, "os_score": 0.61, "value_percentile": 0.92, "quality_percentile": 0.16, "momentum_percentile": 0.16, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1727, "ticker_id": 7031, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.744692+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.65, "market_cap": 5493947550, "market_cap_usd": 5493947550, "enterprise_value": 5562733550, "shares_outstanding": 402487000, "fx_rate_to_usd": null, "pe_ratio": 1.92385925, "pb_ratio": 1.81561922, "ptbv_ratio": 2.26600325, "ps_ratio": 0.84307248, "pcf_ratio": 4.49542765, "pfcf_ratio": 4.26262783, "ev_ebitda": 107.46959197, "ev_ebit": -111.49103199, "ev_sales": 0.85362802, "ev_fcf": 4.3159973, "earnings_yield": 0.51978854, "fcf_yield": 0.23169616, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43238261, "operating_margin": -0.00765647, "net_margin": 0.43821942, "ebitda_margin": 0.00794297, "fcf_margin": 0.19778233, "roe": 0.94373807, "roa": 0.32122628, "roic": -0.01209172, "roc_greenblatt": null, "asset_turnover": 0.73302612, "cash_conversion": 0.45133174, "accruals_ratio": 0.18375456, "sbc_to_revenue": 0.04848987, "debt_to_equity": 1.93792301, "net_debt_to_ebitda": 1.32891559, "debt_to_assets": 0.12414613, "interest_coverage": -2.51608674, "current_ratio": 0.58349574, "quick_ratio": 0.58349574, "net_debt": 68786000, "revenue_growth_1y": 0.09357144, "revenue_growth_3y_cagr": 0.15539535, "revenue_growth_5y_cagr": 0.2171315, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23731974, "book_value_growth_1y": 3.22691201, "piotroski_f_score": 3, "altman_z_score": -0.15102249, "earnings_stability_5y": 2.654495, "revenue_stability_5y": 0.328377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04878049, "price_return_3m": 0.03018868, "price_return_6m": -0.40574663, "price_return_9m": -0.18067227, "price_return_12m": -0.12105602, "price_return_12m_ex1m": -0.07598197, "distance_from_52w_high": -0.41011236, "distance_from_52w_low": 0.06143079, "relative_strength": -0.27899707, "local_beta": 0.0004, "volatility_252d": 0.542024, "volatility_60d": 1.194727, "max_drawdown_12m": -0.44425238, "revenue_ttm": 6516578000, "gross_profit_ttm": 2817655000, "ebit_ttm": -49894000, "ebitda_ttm": 51761000, "net_income_ttm": 2855691000, "eps_diluted_ttm": 7.09511363, "operating_cash_flow_ttm": 1222119000, "capital_expenditure_ttm": 66745000, "fcf_ttm": 1288864000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19830000, "cash_and_equivalents": 1034869000, "total_current_assets": 2722531000, "total_current_liabilities": 4665897000, "net_ppe": null, "total_assets": 8889967000, "total_debt": 1103655000, "total_equity": 3025936000, "net_working_capital": -2861198000, "book_value_per_share": 7.51809624, "retained_earnings": -7399873000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2424510000, "tangible_book_per_share": 6.02382189, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 4, "rank_pb": 46, "rank_ptbv": 46, "rank_ps": 24, "rank_pcf": 15, "rank_ev_ebitda": 97, "rank_ev_ebit": 3, "rank_earnings_yield": 4, "rank_fcf_yield": 13, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 71, "rank_roe": 3, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 53, "rank_fcf_margin": 47, "rank_piotroski": 88, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 77, "value_composite": 8, "quality_composite": 84, "momentum_composite": 84, "growth_composite": 31, "yield_composite": 81, "svqf_composite": 3, "vc1_composite": 19, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.65, "os": 0.61, "value": 0.92, "quality": 0.16, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 1.9239, "earnings_yield": 0.5198, "shareholder_yield": 0, "roe": 0.9437, "momentum_12_1": -0.076, "complete_fields": { "id": 1727, "ticker_id": 7031, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:43.744692+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.65, "market_cap": 5493947550, "market_cap_usd": 5493947550, "enterprise_value": 5562733550, "shares_outstanding": 402487000, "fx_rate_to_usd": null, "pe_ratio": 1.92385925, "pb_ratio": 1.81561922, "ptbv_ratio": 2.26600325, "ps_ratio": 0.84307248, "pcf_ratio": 4.49542765, "pfcf_ratio": 4.26262783, "ev_ebitda": 107.46959197, "ev_ebit": -111.49103199, "ev_sales": 0.85362802, "ev_fcf": 4.3159973, "earnings_yield": 0.51978854, "fcf_yield": 0.23169616, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43238261, "operating_margin": -0.00765647, "net_margin": 0.43821942, "ebitda_margin": 0.00794297, "fcf_margin": 0.19778233, "roe": 0.94373807, "roa": 0.32122628, "roic": -0.01209172, "roc_greenblatt": null, "asset_turnover": 0.73302612, "cash_conversion": 0.45133174, "accruals_ratio": 0.18375456, "sbc_to_revenue": 0.04848987, "debt_to_equity": 1.93792301, "net_debt_to_ebitda": 1.32891559, "debt_to_assets": 0.12414613, "interest_coverage": -2.51608674, "current_ratio": 0.58349574, "quick_ratio": 0.58349574, "net_debt": 68786000, "revenue_growth_1y": 0.09357144, "revenue_growth_3y_cagr": 0.15539535, "revenue_growth_5y_cagr": 0.2171315, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.23731974, "book_value_growth_1y": 3.22691201, "piotroski_f_score": 3, "altman_z_score": -0.15102249, "earnings_stability_5y": 2.654495, "revenue_stability_5y": 0.328377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04878049, "price_return_3m": 0.03018868, "price_return_6m": -0.40574663, "price_return_9m": -0.18067227, "price_return_12m": -0.12105602, "price_return_12m_ex1m": -0.07598197, "distance_from_52w_high": -0.41011236, "distance_from_52w_low": 0.06143079, "relative_strength": -0.27899707, "local_beta": 0.0004, "volatility_252d": 0.542024, "volatility_60d": 1.194727, "max_drawdown_12m": -0.44425238, "revenue_ttm": 6516578000, "gross_profit_ttm": 2817655000, "ebit_ttm": -49894000, "ebitda_ttm": 51761000, "net_income_ttm": 2855691000, "eps_diluted_ttm": 7.09511363, "operating_cash_flow_ttm": 1222119000, "capital_expenditure_ttm": 66745000, "fcf_ttm": 1288864000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19830000, "cash_and_equivalents": 1034869000, "total_current_assets": 2722531000, "total_current_liabilities": 4665897000, "net_ppe": null, "total_assets": 8889967000, "total_debt": 1103655000, "total_equity": 3025936000, "net_working_capital": -2861198000, "book_value_per_share": 7.51809624, "retained_earnings": -7399873000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2424510000, "tangible_book_per_share": 6.02382189, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 4, "rank_pb": 46, "rank_ptbv": 46, "rank_ps": 24, "rank_pcf": 15, "rank_ev_ebitda": 97, "rank_ev_ebit": 3, "rank_earnings_yield": 4, "rank_fcf_yield": 13, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 71, "rank_roe": 3, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 53, "rank_fcf_margin": 47, "rank_piotroski": 88, "rank_accruals": 98, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 77, "value_composite": 8, "quality_composite": 84, "momentum_composite": 84, "growth_composite": 31, "yield_composite": 81, "svqf_composite": 3, "vc1_composite": 19, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 6316261000, "cost_of_revenue": 3697653000, "gross_profit": 2618608000, "ebit": -32492000, "ebitda": 102735000, "pretax_income": -53247000, "tax_provision": -2897255000, "net_income": 2844008000, "net_income_to_common": 2844008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132009000, "total_current_assets": 2919515000, "total_assets": 9030053000, "short_term_debt": 114425000, "long_term_debt": 1002404000, "total_debt": 1116829000, "total_liabilities": 5756530000, "total_equity": 3273523000, "shares_outstanding": 417659000, "goodwill_and_intangibles": 618698000 }, "cash_flow": { "operating_cash_flow": 1168438000, "capital_expenditure": 52822000, "free_cash_flow": 1221260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115995, "ticker_id": 7031, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32492000", "ebitda": "102735000", "netIncome": "2844008000", "grossProfit": "2618608000", "depreciation": "None", "totalRevenue": "6316261000", "costOfRevenue": "3697653000", "interestIncome": "None", "incomeBeforeTax": "-53247000", "interestExpense": "20755000", "operatingIncome": "-188374000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2897255000", "reportedCurrency": "USD", "netInterestIncome": "-20755000", "nonInterestIncome": "None", "operatingExpenses": "2806982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "451419000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3697653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135227000", "sellingGeneralAndAdministrative": "1002130000", "netIncomeFromContinuingOperations": "2844008000" }, "balance": { "goodwill": "439754000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "9030053000", "longTermDebt": "1002404000", "shortTermDebt": "114425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "178944000", "reportedCurrency": "USD", "retainedEarnings": "-7414123000", "totalLiabilities": "5756530000", "otherCurrentAssets": "1082334000", "totalCurrentAssets": "2919515000", "currentLongTermDebt": "50607000", "longTermInvestments": "47066000", "shortTermInvestments": "705172000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110538000", "currentAccountsPayable": "120464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1276733000", "totalShareholderEquity": "3273523000", "capitalLeaseObligations": "223722000", "otherCurrentLiabilities": "4290932000", "totalCurrentLiabilities": "4525821000", "otherNonCurrentLiabilities": "68401000", "totalNonCurrentLiabilities": "1230709000", "cashAndShortTermInvestments": "1132009000", "commonStockSharesOutstanding": "417659000", "intangibleAssetsExcludingGoodwill": "178944000", "cashAndCashEquivalentsAtCarryingValue": "1132009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2844008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1168438000", "capitalExpenditures": "52822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685528000", "cashflowFromInvestment": "406738000", "stockBasedCompensation": "322268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6316261000, "cost_of_revenue": 3697653000, "gross_profit": 2618608000, "research_and_development": 451419000, "selling_general_admin": 1002130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32492000, "depreciation_amortisation": 135227000, "ebitda": 102735000, "interest_expense": 20755000, "interest_income": null, "other_non_operating": null, "pretax_income": -53247000, "tax_provision": -2897255000, "effective_tax_rate": null, "net_income": 2844008000, "net_income_continuing_ops": 2844008000, "net_income_to_common": 2844008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1132009000, "short_term_investments": 705172000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2919515000, "net_ppe": null, "goodwill": 439754000, "intangible_assets": 178944000, "goodwill_and_intangibles": 618698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6110538000, "total_assets": 9030053000, "short_term_debt": 114425000, "accounts_payable": 120464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4525821000, "long_term_debt": 1002404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1230709000, "total_liabilities": 5756530000, "total_debt": 1116829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7414123000, "total_equity": 3273523000, "shares_outstanding": 417659000, "operating_cash_flow": 1168438000, "stock_based_compensation": 322268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 406738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -685528000, "free_cash_flow": 1221260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32492000", "ebitda": "102735000", "netIncome": "2844008000", "grossProfit": "2618608000", "depreciation": "None", "totalRevenue": "6316261000", "costOfRevenue": "3697653000", "interestIncome": "None", "incomeBeforeTax": "-53247000", "interestExpense": "20755000", "operatingIncome": "-188374000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2897255000", "reportedCurrency": "USD", "netInterestIncome": "-20755000", "nonInterestIncome": "None", "operatingExpenses": "2806982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "451419000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3697653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135227000", "sellingGeneralAndAdministrative": "1002130000", "netIncomeFromContinuingOperations": "2844008000" }, "balance": { "goodwill": "439754000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "9030053000", "longTermDebt": "1002404000", "shortTermDebt": "114425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "178944000", "reportedCurrency": "USD", "retainedEarnings": "-7414123000", "totalLiabilities": "5756530000", "otherCurrentAssets": "1082334000", "totalCurrentAssets": "2919515000", "currentLongTermDebt": "50607000", "longTermInvestments": "47066000", "shortTermInvestments": "705172000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110538000", "currentAccountsPayable": "120464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1276733000", "totalShareholderEquity": "3273523000", "capitalLeaseObligations": "223722000", "otherCurrentLiabilities": "4290932000", "totalCurrentLiabilities": "4525821000", "otherNonCurrentLiabilities": "68401000", "totalNonCurrentLiabilities": "1230709000", "cashAndShortTermInvestments": "1132009000", "commonStockSharesOutstanding": "417659000", "intangibleAssetsExcludingGoodwill": "178944000", "cashAndCashEquivalentsAtCarryingValue": "1132009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2844008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1168438000", "capitalExpenditures": "52822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-685528000", "cashflowFromInvestment": "406738000", "stockBasedCompensation": "322268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 5786016000, "cost_of_revenue": 3337714000, "gross_profit": 2448302000, "ebit": 54271000, "ebitda": 203163000, "pretax_income": 25350000, "tax_provision": 2566000, "net_income": 22784000, "net_income_to_common": 22784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759319000, "total_current_assets": 2950533000, "total_assets": 5435069000, "short_term_debt": 454271000, "long_term_debt": 565968000, "total_debt": 1020239000, "total_liabilities": 4668053000, "total_equity": 767016000, "shares_outstanding": 413651000, "goodwill_and_intangibles": 294152000 }, "cash_flow": { "operating_cash_flow": 849737000, "capital_expenditure": 83470000, "free_cash_flow": 933207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116000, "ticker_id": 7031, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54271000", "ebitda": "203163000", "netIncome": "22784000", "grossProfit": "2448302000", "depreciation": "None", "totalRevenue": "5786016000", "costOfRevenue": "3337714000", "interestIncome": "166304000", "incomeBeforeTax": "25350000", "interestExpense": "28921000", "operatingIncome": "-118912000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2566000", "reportedCurrency": "USD", "netInterestIncome": "137383000", "nonInterestIncome": "None", "operatingExpenses": "2567214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "397073000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3337714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148892000", "sellingGeneralAndAdministrative": "937348000", "netIncomeFromContinuingOperations": "22784000" }, "balance": { "goodwill": "251376000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5435069000", "longTermDebt": "565968000", "shortTermDebt": "454271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42776000", "reportedCurrency": "USD", "retainedEarnings": "-10258131000", "totalLiabilities": "4668053000", "otherCurrentAssets": "631290000", "totalCurrentAssets": "2950533000", "currentLongTermDebt": "429079000", "longTermInvestments": "42516000", "shortTermInvestments": "1225124000", "currentNetReceivables": "334800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2484536000", "currentAccountsPayable": "97704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1172313000", "totalShareholderEquity": "767016000", "capitalLeaseObligations": "177266000", "otherCurrentLiabilities": "2994788000", "totalCurrentLiabilities": "3880742000", "otherNonCurrentLiabilities": "69269000", "totalNonCurrentLiabilities": "787311000", "cashAndShortTermInvestments": "759319000", "commonStockSharesOutstanding": "413651000", "intangibleAssetsExcludingGoodwill": "42776000", "cashAndCashEquivalentsAtCarryingValue": "759319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "849737000", "capitalExpenditures": "83470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155869000", "cashflowFromInvestment": "-517978000", "stockBasedCompensation": "330921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5786016000, "cost_of_revenue": 3337714000, "gross_profit": 2448302000, "research_and_development": 397073000, "selling_general_admin": 937348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54271000, "depreciation_amortisation": 148892000, "ebitda": 203163000, "interest_expense": 28921000, "interest_income": null, "other_non_operating": null, "pretax_income": 25350000, "tax_provision": 2566000, "effective_tax_rate": null, "net_income": 22784000, "net_income_continuing_ops": 22784000, "net_income_to_common": 22784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 759319000, "short_term_investments": 1225124000, "net_receivables": 334800000, "inventory": null, "other_current_assets": null, "total_current_assets": 2950533000, "net_ppe": null, "goodwill": 251376000, "intangible_assets": 42776000, "goodwill_and_intangibles": 294152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2484536000, "total_assets": 5435069000, "short_term_debt": 454271000, "accounts_payable": 97704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3880742000, "long_term_debt": 565968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 787311000, "total_liabilities": 4668053000, "total_debt": 1020239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10258131000, "total_equity": 767016000, "shares_outstanding": 413651000, "operating_cash_flow": 849737000, "stock_based_compensation": 330921000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -517978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155869000, "free_cash_flow": 933207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54271000", "ebitda": "203163000", "netIncome": "22784000", "grossProfit": "2448302000", "depreciation": "None", "totalRevenue": "5786016000", "costOfRevenue": "3337714000", "interestIncome": "166304000", "incomeBeforeTax": "25350000", "interestExpense": "28921000", "operatingIncome": "-118912000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2566000", "reportedCurrency": "USD", "netInterestIncome": "137383000", "nonInterestIncome": "None", "operatingExpenses": "2567214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "397073000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3337714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148892000", "sellingGeneralAndAdministrative": "937348000", "netIncomeFromContinuingOperations": "22784000" }, "balance": { "goodwill": "251376000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5435069000", "longTermDebt": "565968000", "shortTermDebt": "454271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42776000", "reportedCurrency": "USD", "retainedEarnings": "-10258131000", "totalLiabilities": "4668053000", "otherCurrentAssets": "631290000", "totalCurrentAssets": "2950533000", "currentLongTermDebt": "429079000", "longTermInvestments": "42516000", "shortTermInvestments": "1225124000", "currentNetReceivables": "334800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2484536000", "currentAccountsPayable": "97704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1172313000", "totalShareholderEquity": "767016000", "capitalLeaseObligations": "177266000", "otherCurrentLiabilities": "2994788000", "totalCurrentLiabilities": "3880742000", "otherNonCurrentLiabilities": "69269000", "totalNonCurrentLiabilities": "787311000", "cashAndShortTermInvestments": "759319000", "commonStockSharesOutstanding": "413651000", "intangibleAssetsExcludingGoodwill": "42776000", "cashAndCashEquivalentsAtCarryingValue": "759319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22784000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "849737000", "capitalExpenditures": "83470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155869000", "cashflowFromInvestment": "-517978000", "stockBasedCompensation": "330921000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 4403589000, "cost_of_revenue": 2543954000, "gross_profit": 1859635000, "ebit": -305481000, "ebitda": -188968000, "pretax_income": -331704000, "tax_provision": 8616000, "net_income": -340320000, "net_income_to_common": -340320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 558636000, "total_current_assets": 2577419000, "total_assets": 4564467000, "short_term_debt": 68354000, "long_term_debt": 839362000, "total_debt": 907716000, "total_liabilities": 4022949000, "total_equity": 541518000, "shares_outstanding": 385335000, "goodwill_and_intangibles": 317306000 }, "cash_flow": { "operating_cash_flow": -98244000, "capital_expenditure": 149819000, "free_cash_flow": 51575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116005, "ticker_id": 7031, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-305481000", "ebitda": "-188968000", "netIncome": "-340320000", "grossProfit": "1859635000", "depreciation": "None", "totalRevenue": "4403589000", "costOfRevenue": "2543954000", "interestIncome": "132250000", "incomeBeforeTax": "-331704000", "interestExpense": "26223000", "operatingIncome": "-475604000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8616000", "reportedCurrency": "USD", "netInterestIncome": "109253000", "nonInterestIncome": "None", "operatingExpenses": "2335239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "555916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2543954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116513000", "sellingGeneralAndAdministrative": "871080000", "netIncomeFromContinuingOperations": "-902143000" }, "balance": { "goodwill": "257791000", "inventory": "-880871000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4564467000", "longTermDebt": "839362000", "shortTermDebt": "68354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59515000", "reportedCurrency": "USD", "retainedEarnings": "-10280915000", "totalLiabilities": "4022949000", "otherCurrentAssets": "587035000", "totalCurrentAssets": "2577419000", "currentLongTermDebt": "25798000", "longTermInvestments": "39870000", "shortTermInvestments": "1126548000", "currentNetReceivables": "305200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987048000", "currentAccountsPayable": "72282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1041818000", "totalShareholderEquity": "541518000", "capitalLeaseObligations": "176658000", "otherCurrentLiabilities": "2524589000", "totalCurrentLiabilities": "2961561000", "otherNonCurrentLiabilities": "87924000", "totalNonCurrentLiabilities": "1061388000", "cashAndShortTermInvestments": "558636000", "commonStockSharesOutstanding": "385335000", "intangibleAssetsExcludingGoodwill": "59515000", "cashAndCashEquivalentsAtCarryingValue": "558636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-340320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-98244000", "capitalExpenditures": "149819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122078000", "cashflowFromInvestment": "599753000", "stockBasedCompensation": "484533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4403589000, "cost_of_revenue": 2543954000, "gross_profit": 1859635000, "research_and_development": 555916000, "selling_general_admin": 871080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -305481000, "depreciation_amortisation": 116513000, "ebitda": -188968000, "interest_expense": 26223000, "interest_income": null, "other_non_operating": null, "pretax_income": -331704000, "tax_provision": 8616000, "effective_tax_rate": null, "net_income": -340320000, "net_income_continuing_ops": -902143000, "net_income_to_common": -340320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 558636000, "short_term_investments": 1126548000, "net_receivables": 305200000, "inventory": -880871000, "other_current_assets": null, "total_current_assets": 2577419000, "net_ppe": null, "goodwill": 257791000, "intangible_assets": 59515000, "goodwill_and_intangibles": 317306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1987048000, "total_assets": 4564467000, "short_term_debt": 68354000, "accounts_payable": 72282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2961561000, "long_term_debt": 839362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1061388000, "total_liabilities": 4022949000, "total_debt": 907716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10280915000, "total_equity": 541518000, "shares_outstanding": 385335000, "operating_cash_flow": -98244000, "stock_based_compensation": 484533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 599753000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122078000, "free_cash_flow": 51575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-305481000", "ebitda": "-188968000", "netIncome": "-340320000", "grossProfit": "1859635000", "depreciation": "None", "totalRevenue": "4403589000", "costOfRevenue": "2543954000", "interestIncome": "132250000", "incomeBeforeTax": "-331704000", "interestExpense": "26223000", "operatingIncome": "-475604000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8616000", "reportedCurrency": "USD", "netInterestIncome": "109253000", "nonInterestIncome": "None", "operatingExpenses": "2335239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "555916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2543954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116513000", "sellingGeneralAndAdministrative": "871080000", "netIncomeFromContinuingOperations": "-902143000" }, "balance": { "goodwill": "257791000", "inventory": "-880871000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4564467000", "longTermDebt": "839362000", "shortTermDebt": "68354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59515000", "reportedCurrency": "USD", "retainedEarnings": "-10280915000", "totalLiabilities": "4022949000", "otherCurrentAssets": "587035000", "totalCurrentAssets": "2577419000", "currentLongTermDebt": "25798000", "longTermInvestments": "39870000", "shortTermInvestments": "1126548000", "currentNetReceivables": "305200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987048000", "currentAccountsPayable": "72282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1041818000", "totalShareholderEquity": "541518000", "capitalLeaseObligations": "176658000", "otherCurrentLiabilities": "2524589000", "totalCurrentLiabilities": "2961561000", "otherNonCurrentLiabilities": "87924000", "totalNonCurrentLiabilities": "1061388000", "cashAndShortTermInvestments": "558636000", "commonStockSharesOutstanding": "385335000", "intangibleAssetsExcludingGoodwill": "59515000", "cashAndCashEquivalentsAtCarryingValue": "558636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-340320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-98244000", "capitalExpenditures": "149819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122078000", "cashflowFromInvestment": "599753000", "stockBasedCompensation": "484533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 4095135000, "cost_of_revenue": 2435736000, "gross_profit": 1659399000, "ebit": -1558904000, "ebitda": -1404106000, "pretax_income": -1578639000, "tax_provision": 5872000, "net_income": -1584511000, "net_income_to_common": -1584511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281090000, "total_current_assets": 2582859000, "total_assets": 4556431000, "short_term_debt": 82090000, "long_term_debt": 803207000, "total_debt": 885297000, "total_liabilities": 4167763000, "total_equity": 388668000, "shares_outstanding": 354731000, "goodwill_and_intangibles": 337790000 }, "cash_flow": { "operating_cash_flow": -237285000, "capital_expenditure": 114970000, "free_cash_flow": -122315000, "dividends_paid": 6733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116010, "ticker_id": 7031, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1558904000", "ebitda": "-1404106000", "netIncome": "-1584511000", "grossProfit": "1659399000", "depreciation": "None", "totalRevenue": "4095135000", "costOfRevenue": "2435736000", "interestIncome": "47142000", "incomeBeforeTax": "-1578639000", "interestExpense": "19735000", "operatingIncome": "-1458916000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5872000", "reportedCurrency": "USD", "netInterestIncome": "-19735000", "nonInterestIncome": "None", "operatingExpenses": "3118315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "856777000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2435736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154798000", "sellingGeneralAndAdministrative": "1286180000", "netIncomeFromContinuingOperations": "-1584511000" }, "balance": { "goodwill": "261582000", "inventory": "1", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4556431000", "longTermDebt": "803207000", "shortTermDebt": "82090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76208000", "reportedCurrency": "USD", "retainedEarnings": "-9940595000", "totalLiabilities": "4167763000", "otherCurrentAssets": "518767000", "totalCurrentAssets": "2582859000", "currentLongTermDebt": "36287000", "longTermInvestments": "26390000", "shortTermInvestments": "1515702000", "currentNetReceivables": "267300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1973572000", "currentAccountsPayable": "107801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "448615000", "shortLongTermDebtTotal": "1061653000", "totalShareholderEquity": "388668000", "capitalLeaseObligations": "222159000", "otherCurrentLiabilities": "2484463000", "totalCurrentLiabilities": "3132563000", "otherNonCurrentLiabilities": "55637000", "totalNonCurrentLiabilities": "1035200000", "cashAndShortTermInvestments": "281090000", "commonStockSharesOutstanding": "354731000", "intangibleAssetsExcludingGoodwill": "76208000", "cashAndCashEquivalentsAtCarryingValue": "281090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1584511000", "profitLoss": "None", "dividendPayout": "6733000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-237285000", "capitalExpenditures": "114970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87500000", "cashflowFromInvestment": "186045000", "stockBasedCompensation": "750767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4095135000, "cost_of_revenue": 2435736000, "gross_profit": 1659399000, "research_and_development": 856777000, "selling_general_admin": 1286180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1558904000, "depreciation_amortisation": 154798000, "ebitda": -1404106000, "interest_expense": 19735000, "interest_income": null, "other_non_operating": null, "pretax_income": -1578639000, "tax_provision": 5872000, "effective_tax_rate": null, "net_income": -1584511000, "net_income_continuing_ops": -1584511000, "net_income_to_common": -1584511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281090000, "short_term_investments": 1515702000, "net_receivables": 267300000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2582859000, "net_ppe": null, "goodwill": 261582000, "intangible_assets": 76208000, "goodwill_and_intangibles": 337790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1973572000, "total_assets": 4556431000, "short_term_debt": 82090000, "accounts_payable": 107801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3132563000, "long_term_debt": 803207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1035200000, "total_liabilities": 4167763000, "total_debt": 885297000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9940595000, "total_equity": 388668000, "shares_outstanding": 354731000, "operating_cash_flow": -237285000, "stock_based_compensation": 750767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 186045000, "dividends_paid": 6733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87500000, "free_cash_flow": -122315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1558904000", "ebitda": "-1404106000", "netIncome": "-1584511000", "grossProfit": "1659399000", "depreciation": "None", "totalRevenue": "4095135000", "costOfRevenue": "2435736000", "interestIncome": "47142000", "incomeBeforeTax": "-1578639000", "interestExpense": "19735000", "operatingIncome": "-1458916000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5872000", "reportedCurrency": "USD", "netInterestIncome": "-19735000", "nonInterestIncome": "None", "operatingExpenses": "3118315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "856777000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2435736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154798000", "sellingGeneralAndAdministrative": "1286180000", "netIncomeFromContinuingOperations": "-1584511000" }, "balance": { "goodwill": "261582000", "inventory": "1", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4556431000", "longTermDebt": "803207000", "shortTermDebt": "82090000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76208000", "reportedCurrency": "USD", "retainedEarnings": "-9940595000", "totalLiabilities": "4167763000", "otherCurrentAssets": "518767000", "totalCurrentAssets": "2582859000", "currentLongTermDebt": "36287000", "longTermInvestments": "26390000", "shortTermInvestments": "1515702000", "currentNetReceivables": "267300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1973572000", "currentAccountsPayable": "107801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "448615000", "shortLongTermDebtTotal": "1061653000", "totalShareholderEquity": "388668000", "capitalLeaseObligations": "222159000", "otherCurrentLiabilities": "2484463000", "totalCurrentLiabilities": "3132563000", "otherNonCurrentLiabilities": "55637000", "totalNonCurrentLiabilities": "1035200000", "cashAndShortTermInvestments": "281090000", "commonStockSharesOutstanding": "354731000", "intangibleAssetsExcludingGoodwill": "76208000", "cashAndCashEquivalentsAtCarryingValue": "281090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1584511000", "profitLoss": "None", "dividendPayout": "6733000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-237285000", "capitalExpenditures": "114970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87500000", "cashflowFromInvestment": "186045000", "stockBasedCompensation": "750767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 3208323000, "cost_of_revenue": 1702317000, "gross_profit": 1506006000, "ebit": -999284000, "ebitda": -859937000, "pretax_income": -1050919000, "tax_provision": 11225000, "net_income": -1062144000, "net_income_to_common": -1062144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457325000, "total_current_assets": 2776070000, "total_assets": 4773884000, "short_term_debt": 110029000, "long_term_debt": 655173000, "total_debt": 765202000, "total_liabilities": 3432671000, "total_equity": 1341213000, "shares_outstanding": 334724000, "goodwill_and_intangibles": 231281000 }, "cash_flow": { "operating_cash_flow": -101721000, "capital_expenditure": 79176000, "free_cash_flow": -22545000, "dividends_paid": 7525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116015, "ticker_id": 7031, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-999284000", "ebitda": "-859937000", "netIncome": "-1062144000", "grossProfit": "1506006000", "depreciation": "None", "totalRevenue": "3208323000", "costOfRevenue": "1702317000", "interestIncome": "9074000", "incomeBeforeTax": "-1050919000", "interestExpense": "51635000", "operatingIncome": "-1135217000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11225000", "reportedCurrency": "USD", "netInterestIncome": "-51635000", "nonInterestIncome": "None", "operatingExpenses": "2641223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "911946000", "otherNonOperatingIncome": "135933000", "costofGoodsAndServicesSold": "1702317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139347000", "sellingGeneralAndAdministrative": "915638000", "netIncomeFromContinuingOperations": "-1009359000" }, "balance": { "goodwill": "180516000", "inventory": "-186900000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "4773884000", "longTermDebt": "655173000", "shortTermDebt": "110029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50765000", "reportedCurrency": "USD", "retainedEarnings": "-8362572000", "totalLiabilities": "3432671000", "otherCurrentAssets": "335312000", "totalCurrentAssets": "2776070000", "currentLongTermDebt": "56264000", "longTermInvestments": "80411000", "shortTermInvestments": "1796533000", "currentNetReceivables": "186900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1997814000", "currentAccountsPayable": "129542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "521607000", "shortLongTermDebtTotal": "975434000", "totalShareholderEquity": "1341213000", "capitalLeaseObligations": "263997000", "otherCurrentLiabilities": "1874487000", "totalCurrentLiabilities": "2516361000", "otherNonCurrentLiabilities": "50905000", "totalNonCurrentLiabilities": "916310000", "cashAndShortTermInvestments": "457325000", "commonStockSharesOutstanding": "334724000", "intangibleAssetsExcludingGoodwill": "50765000", "cashAndCashEquivalentsAtCarryingValue": "457325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1062144000", "profitLoss": "None", "dividendPayout": "7525000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-101721000", "capitalExpenditures": "79176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72470000", "cashflowFromInvestment": "267012000", "stockBasedCompensation": "724560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3208323000, "cost_of_revenue": 1702317000, "gross_profit": 1506006000, "research_and_development": 911946000, "selling_general_admin": 915638000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -999284000, "depreciation_amortisation": 139347000, "ebitda": -859937000, "interest_expense": 51635000, "interest_income": null, "other_non_operating": null, "pretax_income": -1050919000, "tax_provision": 11225000, "effective_tax_rate": null, "net_income": -1062144000, "net_income_continuing_ops": -1009359000, "net_income_to_common": -1062144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457325000, "short_term_investments": 1796533000, "net_receivables": 186900000, "inventory": -186900000, "other_current_assets": null, "total_current_assets": 2776070000, "net_ppe": null, "goodwill": 180516000, "intangible_assets": 50765000, "goodwill_and_intangibles": 231281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1997814000, "total_assets": 4773884000, "short_term_debt": 110029000, "accounts_payable": 129542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2516361000, "long_term_debt": 655173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916310000, "total_liabilities": 3432671000, "total_debt": 765202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8362572000, "total_equity": 1341213000, "shares_outstanding": 334724000, "operating_cash_flow": -101721000, "stock_based_compensation": 724560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 267012000, "dividends_paid": 7525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72470000, "free_cash_flow": -22545000, "net_change_in_cash": 92821000 }, "raw_data": { "income": { "ebit": "-999284000", "ebitda": "-859937000", "netIncome": "-1062144000", "grossProfit": "1506006000", "depreciation": "None", "totalRevenue": "3208323000", "costOfRevenue": "1702317000", "interestIncome": "9074000", "incomeBeforeTax": "-1050919000", "interestExpense": "51635000", "operatingIncome": "-1135217000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11225000", "reportedCurrency": "USD", "netInterestIncome": "-51635000", "nonInterestIncome": "None", "operatingExpenses": "2641223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "911946000", "otherNonOperatingIncome": "135933000", "costofGoodsAndServicesSold": "1702317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139347000", "sellingGeneralAndAdministrative": "915638000", "netIncomeFromContinuingOperations": "-1009359000" }, "balance": { "goodwill": "180516000", "inventory": "-186900000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "4773884000", "longTermDebt": "655173000", "shortTermDebt": "110029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50765000", "reportedCurrency": "USD", "retainedEarnings": "-8362572000", "totalLiabilities": "3432671000", "otherCurrentAssets": "335312000", "totalCurrentAssets": "2776070000", "currentLongTermDebt": "56264000", "longTermInvestments": "80411000", "shortTermInvestments": "1796533000", "currentNetReceivables": "186900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1997814000", "currentAccountsPayable": "129542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "521607000", "shortLongTermDebtTotal": "975434000", "totalShareholderEquity": "1341213000", "capitalLeaseObligations": "263997000", "otherCurrentLiabilities": "1874487000", "totalCurrentLiabilities": "2516361000", "otherNonCurrentLiabilities": "50905000", "totalNonCurrentLiabilities": "916310000", "cashAndShortTermInvestments": "457325000", "commonStockSharesOutstanding": "334724000", "intangibleAssetsExcludingGoodwill": "50765000", "cashAndCashEquivalentsAtCarryingValue": "457325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1062144000", "profitLoss": "None", "dividendPayout": "7525000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-101721000", "capitalExpenditures": "79176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72470000", "cashflowFromInvestment": "267012000", "stockBasedCompensation": "724560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92821000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 2364681000, "cost_of_revenue": 1447516000, "gross_profit": 917165000, "ebit": -1764713000, "ebitda": -1607360000, "pretax_income": -1797391000, "tax_provision": -44534000, "net_income": -1752857000, "net_income_to_common": -1752857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319734000, "total_current_assets": 2594138000, "total_assets": 4678964000, "short_term_debt": 85051000, "long_term_debt": 644236000, "total_debt": 729287000, "total_liabilities": 3002801000, "total_equity": 1676163000, "shares_outstanding": 312175000, "goodwill_and_intangibles": 248532000 }, "cash_flow": { "operating_cash_flow": -1378899000, "capital_expenditure": 93639000, "free_cash_flow": -1285260000, "dividends_paid": 5827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116020, "ticker_id": 7031, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1764713000", "ebitda": "-1607360000", "netIncome": "-1752857000", "grossProfit": "917165000", "depreciation": "None", "totalRevenue": "2364681000", "costOfRevenue": "1447516000", "interestIncome": "63616000", "incomeBeforeTax": "-1797391000", "interestExpense": "32678000", "operatingIncome": "-1808382000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-44534000", "reportedCurrency": "USD", "netInterestIncome": "-32678000", "nonInterestIncome": "None", "operatingExpenses": "2725547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "909126000", "otherNonOperatingIncome": "43669000", "costofGoodsAndServicesSold": "1447516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157353000", "sellingGeneralAndAdministrative": "946127000", "netIncomeFromContinuingOperations": "-1752857000" }, "balance": { "goodwill": "182687000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "4678964000", "longTermDebt": "644236000", "shortTermDebt": "85051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "65845000", "reportedCurrency": "USD", "retainedEarnings": "-7300428000", "totalLiabilities": "3002801000", "otherCurrentAssets": "343070000", "totalCurrentAssets": "2594138000", "currentLongTermDebt": "35760000", "longTermInvestments": "10000000", "shortTermInvestments": "1931334000", "currentNetReceivables": "89500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2084826000", "currentAccountsPayable": "84108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "589053000", "shortLongTermDebtTotal": "995090000", "totalShareholderEquity": "1676163000", "capitalLeaseObligations": "315094000", "otherCurrentLiabilities": "1678904000", "totalCurrentLiabilities": "2074471000", "otherNonCurrentLiabilities": "284094000", "totalNonCurrentLiabilities": "928330000", "cashAndShortTermInvestments": "319734000", "commonStockSharesOutstanding": "312175000", "intangibleAssetsExcludingGoodwill": "65845000", "cashAndCashEquivalentsAtCarryingValue": "319734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1752857000", "profitLoss": "None", "dividendPayout": "5827000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1378899000", "capitalExpenditures": "93639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512566000", "cashflowFromInvestment": "740427000", "stockBasedCompensation": "565807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-125906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2364681000, "cost_of_revenue": 1447516000, "gross_profit": 917165000, "research_and_development": 909126000, "selling_general_admin": 946127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1764713000, "depreciation_amortisation": 157353000, "ebitda": -1607360000, "interest_expense": 32678000, "interest_income": null, "other_non_operating": null, "pretax_income": -1797391000, "tax_provision": -44534000, "effective_tax_rate": null, "net_income": -1752857000, "net_income_continuing_ops": -1752857000, "net_income_to_common": -1752857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319734000, "short_term_investments": 1931334000, "net_receivables": 89500000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2594138000, "net_ppe": null, "goodwill": 182687000, "intangible_assets": 65845000, "goodwill_and_intangibles": 248532000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2084826000, "total_assets": 4678964000, "short_term_debt": 85051000, "accounts_payable": 84108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2074471000, "long_term_debt": 644236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 928330000, "total_liabilities": 3002801000, "total_debt": 729287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7300428000, "total_equity": 1676163000, "shares_outstanding": 312175000, "operating_cash_flow": -1378899000, "stock_based_compensation": 565807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 740427000, "dividends_paid": 5827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512566000, "free_cash_flow": -1285260000, "net_change_in_cash": -125906000 }, "raw_data": { "income": { "ebit": "-1764713000", "ebitda": "-1607360000", "netIncome": "-1752857000", "grossProfit": "917165000", "depreciation": "None", "totalRevenue": "2364681000", "costOfRevenue": "1447516000", "interestIncome": "63616000", "incomeBeforeTax": "-1797391000", "interestExpense": "32678000", "operatingIncome": "-1808382000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-44534000", "reportedCurrency": "USD", "netInterestIncome": "-32678000", "nonInterestIncome": "None", "operatingExpenses": "2725547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "909126000", "otherNonOperatingIncome": "43669000", "costofGoodsAndServicesSold": "1447516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157353000", "sellingGeneralAndAdministrative": "946127000", "netIncomeFromContinuingOperations": "-1752857000" }, "balance": { "goodwill": "182687000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "4678964000", "longTermDebt": "644236000", "shortTermDebt": "85051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "65845000", "reportedCurrency": "USD", "retainedEarnings": "-7300428000", "totalLiabilities": "3002801000", "otherCurrentAssets": "343070000", "totalCurrentAssets": "2594138000", "currentLongTermDebt": "35760000", "longTermInvestments": "10000000", "shortTermInvestments": "1931334000", "currentNetReceivables": "89500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2084826000", "currentAccountsPayable": "84108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "589053000", "shortLongTermDebtTotal": "995090000", "totalShareholderEquity": "1676163000", "capitalLeaseObligations": "315094000", "otherCurrentLiabilities": "1678904000", "totalCurrentLiabilities": "2074471000", "otherNonCurrentLiabilities": "284094000", "totalNonCurrentLiabilities": "928330000", "cashAndShortTermInvestments": "319734000", "commonStockSharesOutstanding": "312175000", "intangibleAssetsExcludingGoodwill": "65845000", "cashAndCashEquivalentsAtCarryingValue": "319734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1752857000", "profitLoss": "None", "dividendPayout": "5827000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1378899000", "capitalExpenditures": "93639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512566000", "cashflowFromInvestment": "740427000", "stockBasedCompensation": "565807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-125906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 3615960000, "cost_of_revenue": 2176469000, "gross_profit": 1439491000, "ebit": -2599885000, "ebitda": -2491456000, "pretax_income": -2599885000, "tax_provision": 2356000, "net_income": -2602241000, "net_income_to_common": -2602241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358319000, "total_current_assets": 3247363000, "total_assets": 5691383000, "short_term_debt": 94199000, "long_term_debt": null, "total_debt": 94199000, "total_liabilities": 2837299000, "total_equity": 2854084000, "shares_outstanding": 227498000, "goodwill_and_intangibles": 241644000 }, "cash_flow": { "operating_cash_flow": -105702000, "capital_expenditure": 178088000, "free_cash_flow": 72386000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116025, "ticker_id": 7031, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2599885000", "ebitda": "-2491456000", "netIncome": "-2602241000", "grossProfit": "1439491000", "depreciation": "None", "totalRevenue": "3615960000", "costOfRevenue": "2176469000", "interestIncome": "102506000", "incomeBeforeTax": "-2599885000", "interestExpense": "102595000", "operatingIncome": "-2702480000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2356000", "reportedCurrency": "USD", "netInterestIncome": "102506000", "nonInterestIncome": "None", "operatingExpenses": "4141971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1505640000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2176469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108429000", "sellingGeneralAndAdministrative": "1186093000", "netIncomeFromContinuingOperations": "-2602241000" }, "balance": { "goodwill": "158725000", "inventory": "-113800000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "5691383000", "longTermDebt": "None", "shortTermDebt": "94199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "82919000", "reportedCurrency": "USD", "retainedEarnings": "-5547571000", "totalLiabilities": "2837299000", "otherCurrentAssets": "397239000", "totalCurrentAssets": "3247363000", "currentLongTermDebt": "None", "longTermInvestments": "1361045000", "shortTermInvestments": "2491805000", "currentNetReceivables": "113800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2444020000", "currentAccountsPayable": "38839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "629861000", "shortLongTermDebtTotal": "476276000", "totalShareholderEquity": "2854084000", "capitalLeaseObligations": "476276000", "otherCurrentLiabilities": "2155561000", "totalCurrentLiabilities": "2451365000", "otherNonCurrentLiabilities": "3857000", "totalNonCurrentLiabilities": "385934000", "cashAndShortTermInvestments": "358319000", "commonStockSharesOutstanding": "227498000", "intangibleAssetsExcludingGoodwill": "82919000", "cashAndCashEquivalentsAtCarryingValue": "358319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2602241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-105702000", "capitalExpenditures": "178088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1574196000", "cashflowFromInvestment": "-1610843000", "stockBasedCompensation": "1599311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-942895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3615960000, "cost_of_revenue": 2176469000, "gross_profit": 1439491000, "research_and_development": 1505640000, "selling_general_admin": 1186093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2599885000, "depreciation_amortisation": 108429000, "ebitda": -2491456000, "interest_expense": 102595000, "interest_income": null, "other_non_operating": null, "pretax_income": -2599885000, "tax_provision": 2356000, "effective_tax_rate": null, "net_income": -2602241000, "net_income_continuing_ops": -2602241000, "net_income_to_common": -2602241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358319000, "short_term_investments": 2491805000, "net_receivables": 113800000, "inventory": -113800000, "other_current_assets": null, "total_current_assets": 3247363000, "net_ppe": null, "goodwill": 158725000, "intangible_assets": 82919000, "goodwill_and_intangibles": 241644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2444020000, "total_assets": 5691383000, "short_term_debt": 94199000, "accounts_payable": 38839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2451365000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385934000, "total_liabilities": 2837299000, "total_debt": 94199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5547571000, "total_equity": 2854084000, "shares_outstanding": 227498000, "operating_cash_flow": -105702000, "stock_based_compensation": 1599311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1610843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1574196000, "free_cash_flow": 72386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2599885000", "ebitda": "-2491456000", "netIncome": "-2602241000", "grossProfit": "1439491000", "depreciation": "None", "totalRevenue": "3615960000", "costOfRevenue": "2176469000", "interestIncome": "102506000", "incomeBeforeTax": "-2599885000", "interestExpense": "102595000", "operatingIncome": "-2702480000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2356000", "reportedCurrency": "USD", "netInterestIncome": "102506000", "nonInterestIncome": "None", "operatingExpenses": "4141971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1505640000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2176469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108429000", "sellingGeneralAndAdministrative": "1186093000", "netIncomeFromContinuingOperations": "-2602241000" }, "balance": { "goodwill": "158725000", "inventory": "-113800000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "5691383000", "longTermDebt": "None", "shortTermDebt": "94199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "82919000", "reportedCurrency": "USD", "retainedEarnings": "-5547571000", "totalLiabilities": "2837299000", "otherCurrentAssets": "397239000", "totalCurrentAssets": "3247363000", "currentLongTermDebt": "None", "longTermInvestments": "1361045000", "shortTermInvestments": "2491805000", "currentNetReceivables": "113800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2444020000", "currentAccountsPayable": "38839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "629861000", "shortLongTermDebtTotal": "476276000", "totalShareholderEquity": "2854084000", "capitalLeaseObligations": "476276000", "otherCurrentLiabilities": "2155561000", "totalCurrentLiabilities": "2451365000", "otherNonCurrentLiabilities": "3857000", "totalNonCurrentLiabilities": "385934000", "cashAndShortTermInvestments": "358319000", "commonStockSharesOutstanding": "227498000", "intangibleAssetsExcludingGoodwill": "82919000", "cashAndCashEquivalentsAtCarryingValue": "358319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2602241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-105702000", "capitalExpenditures": "178088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1574196000", "cashflowFromInvestment": "-1610843000", "stockBasedCompensation": "1599311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-942895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 2156616000, "cost_of_revenue": 1243400000, "gross_profit": 913216000, "ebit": -910597000, "ebitda": -891845000, "pretax_income": -910597000, "tax_provision": 738000, "net_income": -911335000, "net_income_to_common": -911335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517690000, "total_current_assets": 2320442000, "total_assets": 3760043000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1927680000, "total_equity": 1832363000, "shares_outstanding": 284147300, "goodwill_and_intangibles": 269818000 }, "cash_flow": { "operating_cash_flow": -280673000, "capital_expenditure": 70868000, "free_cash_flow": -209805000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116030, "ticker_id": 7031, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-910597000", "ebitda": "-891845000", "netIncome": "-911335000", "grossProfit": "913216000", "depreciation": "None", "totalRevenue": "2156616000", "costOfRevenue": "1243400000", "interestIncome": "66462000", "incomeBeforeTax": "-910597000", "interestExpense": "0", "operatingIncome": "-977711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "738000", "reportedCurrency": "USD", "netInterestIncome": "66462000", "nonInterestIncome": "None", "operatingExpenses": "1890927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300836000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1243400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18752000", "sellingGeneralAndAdministrative": "447938000", "netIncomeFromContinuingOperations": "-911335000" }, "balance": { "goodwill": "152085000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "3760043000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "117733000", "reportedCurrency": "USD", "retainedEarnings": "-3630177000", "totalLiabilities": "1927680000", "otherCurrentAssets": "257850000", "totalCurrentAssets": "2320442000", "currentLongTermDebt": "None", "longTermInvestments": "863713000", "shortTermInvestments": "1520180000", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439601000", "currentAccountsPayable": "32343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109257000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1832363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1416476000", "totalCurrentLiabilities": "1897222000", "otherNonCurrentLiabilities": "30458000", "totalNonCurrentLiabilities": "30458000", "cashAndShortTermInvestments": "517690000", "commonStockSharesOutstanding": "284147300", "intangibleAssetsExcludingGoodwill": "117733000", "cashAndCashEquivalentsAtCarryingValue": "517690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-911335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-280673000", "capitalExpenditures": "70868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "852238000", "cashflowFromInvestment": "-1043752000", "stockBasedCompensation": "8577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "852644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2156616000, "cost_of_revenue": 1243400000, "gross_profit": 913216000, "research_and_development": 300836000, "selling_general_admin": 447938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -910597000, "depreciation_amortisation": 18752000, "ebitda": -891845000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -910597000, "tax_provision": 738000, "effective_tax_rate": null, "net_income": -911335000, "net_income_continuing_ops": -911335000, "net_income_to_common": -911335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 517690000, "short_term_investments": 1520180000, "net_receivables": 200000, "inventory": null, "other_current_assets": null, "total_current_assets": 2320442000, "net_ppe": null, "goodwill": 152085000, "intangible_assets": 117733000, "goodwill_and_intangibles": 269818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1439601000, "total_assets": 3760043000, "short_term_debt": null, "accounts_payable": 32343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1897222000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30458000, "total_liabilities": 1927680000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3630177000, "total_equity": 1832363000, "shares_outstanding": 284147300, "operating_cash_flow": -280673000, "stock_based_compensation": 8577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1043752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 852238000, "free_cash_flow": -209805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-910597000", "ebitda": "-891845000", "netIncome": "-911335000", "grossProfit": "913216000", "depreciation": "None", "totalRevenue": "2156616000", "costOfRevenue": "1243400000", "interestIncome": "66462000", "incomeBeforeTax": "-910597000", "interestExpense": "0", "operatingIncome": "-977711000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "738000", "reportedCurrency": "USD", "netInterestIncome": "66462000", "nonInterestIncome": "None", "operatingExpenses": "1890927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300836000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1243400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18752000", "sellingGeneralAndAdministrative": "447938000", "netIncomeFromContinuingOperations": "-911335000" }, "balance": { "goodwill": "152085000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "3760043000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "117733000", "reportedCurrency": "USD", "retainedEarnings": "-3630177000", "totalLiabilities": "1927680000", "otherCurrentAssets": "257850000", "totalCurrentAssets": "2320442000", "currentLongTermDebt": "None", "longTermInvestments": "863713000", "shortTermInvestments": "1520180000", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1439601000", "currentAccountsPayable": "32343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109257000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1832363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1416476000", "totalCurrentLiabilities": "1897222000", "otherNonCurrentLiabilities": "30458000", "totalNonCurrentLiabilities": "30458000", "cashAndShortTermInvestments": "517690000", "commonStockSharesOutstanding": "284147300", "intangibleAssetsExcludingGoodwill": "117733000", "cashAndCashEquivalentsAtCarryingValue": "517690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-911335000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-280673000", "capitalExpenditures": "70868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "852238000", "cashflowFromInvestment": "-1043752000", "stockBasedCompensation": "8577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "852644000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1650489000, "cost_of_revenue": 864144000, "gross_profit": 786345000, "ebit": -5334000, "ebitda": -5334000, "pretax_income": 19769000, "tax_provision": 5519000, "net_income": 14250000, "net_income_to_common": 14250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1034869000, "total_current_assets": 2722531000, "total_assets": 8889967000, "short_term_debt": 117037000, "long_term_debt": 986618000, "total_debt": 1103655000, "total_liabilities": 5864031000, "total_equity": 3025936000, "shares_outstanding": 402487000, "goodwill_and_intangibles": 601426000 }, "cash_flow": { "operating_cash_flow": 307679000, "capital_expenditure": 20423000, "free_cash_flow": 328102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115993, "ticker_id": 7031, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-5334000", "netIncome": "14250000", "grossProfit": "786345000", "depreciation": "None", "totalRevenue": "1650489000", "costOfRevenue": "864144000", "interestIncome": "None", "incomeBeforeTax": "19769000", "interestExpense": "5225000", "operatingIncome": "-5334000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5519000", "reportedCurrency": "USD", "netInterestIncome": "-5225000", "nonInterestIncome": "None", "operatingExpenses": "791679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "124152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "270236000", "netIncomeFromContinuingOperations": "14250000" }, "balance": { "goodwill": "435043000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "8889967000", "longTermDebt": "986618000", "shortTermDebt": "117037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "166383000", "reportedCurrency": "USD", "retainedEarnings": "-7399873000", "totalLiabilities": "5864031000", "otherCurrentAssets": "710319000", "totalCurrentAssets": "2722531000", "currentLongTermDebt": "56117000", "longTermInvestments": "47020000", "shortTermInvestments": "686066000", "currentNetReceivables": "291277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6167436000", "currentAccountsPayable": "114864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256349000", "totalShareholderEquity": "3025936000", "capitalLeaseObligations": "213614000", "otherCurrentLiabilities": "4433996000", "totalCurrentLiabilities": "4665897000", "otherNonCurrentLiabilities": "58822000", "totalNonCurrentLiabilities": "1198134000", "cashAndShortTermInvestments": "1034869000", "commonStockSharesOutstanding": "402487000", "intangibleAssetsExcludingGoodwill": "166383000", "cashAndCashEquivalentsAtCarryingValue": "1034869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307679000", "capitalExpenditures": "20423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366592000", "cashflowFromInvestment": "50802000", "stockBasedCompensation": "86878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1650489000, "cost_of_revenue": 864144000, "gross_profit": 786345000, "research_and_development": 124152000, "selling_general_admin": 270236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5334000, "depreciation_amortisation": null, "ebitda": -5334000, "interest_expense": 5225000, "interest_income": null, "other_non_operating": null, "pretax_income": 19769000, "tax_provision": 5519000, "effective_tax_rate": null, "net_income": 14250000, "net_income_continuing_ops": 14250000, "net_income_to_common": 14250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1034869000, "short_term_investments": 686066000, "net_receivables": 291277000, "inventory": null, "other_current_assets": null, "total_current_assets": 2722531000, "net_ppe": null, "goodwill": 435043000, "intangible_assets": 166383000, "goodwill_and_intangibles": 601426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6167436000, "total_assets": 8889967000, "short_term_debt": 117037000, "accounts_payable": 114864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4665897000, "long_term_debt": 986618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198134000, "total_liabilities": 5864031000, "total_debt": 1103655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7399873000, "total_equity": 3025936000, "shares_outstanding": 402487000, "operating_cash_flow": 307679000, "stock_based_compensation": 86878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -366592000, "free_cash_flow": 328102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-5334000", "netIncome": "14250000", "grossProfit": "786345000", "depreciation": "None", "totalRevenue": "1650489000", "costOfRevenue": "864144000", "interestIncome": "None", "incomeBeforeTax": "19769000", "interestExpense": "5225000", "operatingIncome": "-5334000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5519000", "reportedCurrency": "USD", "netInterestIncome": "-5225000", "nonInterestIncome": "None", "operatingExpenses": "791679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "124152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "270236000", "netIncomeFromContinuingOperations": "14250000" }, "balance": { "goodwill": "435043000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "8889967000", "longTermDebt": "986618000", "shortTermDebt": "117037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "166383000", "reportedCurrency": "USD", "retainedEarnings": "-7399873000", "totalLiabilities": "5864031000", "otherCurrentAssets": "710319000", "totalCurrentAssets": "2722531000", "currentLongTermDebt": "56117000", "longTermInvestments": "47020000", "shortTermInvestments": "686066000", "currentNetReceivables": "291277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6167436000", "currentAccountsPayable": "114864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256349000", "totalShareholderEquity": "3025936000", "capitalLeaseObligations": "213614000", "otherCurrentLiabilities": "4433996000", "totalCurrentLiabilities": "4665897000", "otherNonCurrentLiabilities": "58822000", "totalNonCurrentLiabilities": "1198134000", "cashAndShortTermInvestments": "1034869000", "commonStockSharesOutstanding": "402487000", "intangibleAssetsExcludingGoodwill": "166383000", "cashAndCashEquivalentsAtCarryingValue": "1034869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "307679000", "capitalExpenditures": "20423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366592000", "cashflowFromInvestment": "50802000", "stockBasedCompensation": "86878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1592711000, "cost_of_revenue": 971824000, "gross_profit": 620887000, "ebit": -142836000, "ebitda": -105571000, "pretax_income": -147667000, "tax_provision": -2902720000, "net_income": 2755053000, "net_income_to_common": 2755053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132009000, "total_current_assets": 2919515000, "total_assets": 9030053000, "short_term_debt": 114425000, "long_term_debt": 1002404000, "total_debt": 1116829000, "total_liabilities": 5756530000, "total_equity": 3273523000, "shares_outstanding": 417659000, "goodwill_and_intangibles": 618698000 }, "cash_flow": { "operating_cash_flow": 279461000, "capital_expenditure": 18602000, "free_cash_flow": 298063000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115994, "ticker_id": 7031, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-142836000", "ebitda": "-105571000", "netIncome": "2755053000", "grossProfit": "620887000", "depreciation": "None", "totalRevenue": "1592711000", "costOfRevenue": "971824000", "interestIncome": "None", "incomeBeforeTax": "-147667000", "interestExpense": "4831000", "operatingIncome": "-185008000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2902720000", "reportedCurrency": "USD", "netInterestIncome": "-4831000", "nonInterestIncome": "None", "operatingExpenses": "805895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119984000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37265000", "sellingGeneralAndAdministrative": "303926000", "netIncomeFromContinuingOperations": "2755053000" }, "balance": { "goodwill": "439754000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "9030053000", "longTermDebt": "1002404000", "shortTermDebt": "114425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "178944000", "reportedCurrency": "USD", "retainedEarnings": "-7414123000", "totalLiabilities": "5756530000", "otherCurrentAssets": "1082334000", "totalCurrentAssets": "2919515000", "currentLongTermDebt": "50607000", "longTermInvestments": "47066000", "shortTermInvestments": "705172000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110538000", "currentAccountsPayable": "120464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1276733000", "totalShareholderEquity": "3273523000", "capitalLeaseObligations": "223722000", "otherCurrentLiabilities": "4290932000", "totalCurrentLiabilities": "4525821000", "otherNonCurrentLiabilities": "68401000", "totalNonCurrentLiabilities": "1230709000", "cashAndShortTermInvestments": "1132009000", "commonStockSharesOutstanding": "417659000", "intangibleAssetsExcludingGoodwill": "178944000", "cashAndCashEquivalentsAtCarryingValue": "1132009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2755100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279461000", "capitalExpenditures": "18602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207395000", "cashflowFromInvestment": "90280000", "stockBasedCompensation": "80423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1592711000, "cost_of_revenue": 971824000, "gross_profit": 620887000, "research_and_development": 119984000, "selling_general_admin": 303926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -142836000, "depreciation_amortisation": 37265000, "ebitda": -105571000, "interest_expense": 4831000, "interest_income": null, "other_non_operating": null, "pretax_income": -147667000, "tax_provision": -2902720000, "effective_tax_rate": null, "net_income": 2755053000, "net_income_continuing_ops": 2755053000, "net_income_to_common": 2755053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1132009000, "short_term_investments": 705172000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2919515000, "net_ppe": null, "goodwill": 439754000, "intangible_assets": 178944000, "goodwill_and_intangibles": 618698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6110538000, "total_assets": 9030053000, "short_term_debt": 114425000, "accounts_payable": 120464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4525821000, "long_term_debt": 1002404000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1230709000, "total_liabilities": 5756530000, "total_debt": 1116829000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7414123000, "total_equity": 3273523000, "shares_outstanding": 417659000, "operating_cash_flow": 279461000, "stock_based_compensation": 80423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 90280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207395000, "free_cash_flow": 298063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-142836000", "ebitda": "-105571000", "netIncome": "2755053000", "grossProfit": "620887000", "depreciation": "None", "totalRevenue": "1592711000", "costOfRevenue": "971824000", "interestIncome": "None", "incomeBeforeTax": "-147667000", "interestExpense": "4831000", "operatingIncome": "-185008000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2902720000", "reportedCurrency": "USD", "netInterestIncome": "-4831000", "nonInterestIncome": "None", "operatingExpenses": "805895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "119984000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37265000", "sellingGeneralAndAdministrative": "303926000", "netIncomeFromContinuingOperations": "2755053000" }, "balance": { "goodwill": "439754000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "9030053000", "longTermDebt": "1002404000", "shortTermDebt": "114425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "178944000", "reportedCurrency": "USD", "retainedEarnings": "-7414123000", "totalLiabilities": "5756530000", "otherCurrentAssets": "1082334000", "totalCurrentAssets": "2919515000", "currentLongTermDebt": "50607000", "longTermInvestments": "47066000", "shortTermInvestments": "705172000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6110538000", "currentAccountsPayable": "120464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1276733000", "totalShareholderEquity": "3273523000", "capitalLeaseObligations": "223722000", "otherCurrentLiabilities": "4290932000", "totalCurrentLiabilities": "4525821000", "otherNonCurrentLiabilities": "68401000", "totalNonCurrentLiabilities": "1230709000", "cashAndShortTermInvestments": "1132009000", "commonStockSharesOutstanding": "417659000", "intangibleAssetsExcludingGoodwill": "178944000", "cashAndCashEquivalentsAtCarryingValue": "1132009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2755100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "279461000", "capitalExpenditures": "18602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207395000", "cashflowFromInvestment": "90280000", "stockBasedCompensation": "80423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1685195000, "cost_of_revenue": 927221000, "gross_profit": 757974000, "ebit": 48857000, "ebitda": 82617000, "pretax_income": 44115000, "tax_provision": -1959000, "net_income": 46074000, "net_income_to_common": 46074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1305908000, "total_current_assets": 2995413000, "total_assets": 5943033000, "short_term_debt": 112347000, "long_term_debt": 1010044000, "total_debt": 1122391000, "total_liabilities": 5369998000, "total_equity": 573035000, "shares_outstanding": 412674000, "goodwill_and_intangibles": 524469000 }, "cash_flow": { "operating_cash_flow": 291251000, "capital_expenditure": 13434000, "free_cash_flow": 304685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115996, "ticker_id": 7031, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48857000", "ebitda": "82617000", "netIncome": "46074000", "grossProfit": "757974000", "depreciation": "None", "totalRevenue": "1685195000", "costOfRevenue": "927221000", "interestIncome": "None", "incomeBeforeTax": "44115000", "interestExpense": "4742000", "operatingIncome": "23053000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1959000", "reportedCurrency": "USD", "netInterestIncome": "-4742000", "nonInterestIncome": "None", "operatingExpenses": "734921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109615000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33760000", "sellingGeneralAndAdministrative": "250565000", "netIncomeFromContinuingOperations": "46074000" }, "balance": { "goodwill": "389524000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5943033000", "longTermDebt": "1010044000", "shortTermDebt": "112347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "134945000", "reportedCurrency": "USD", "retainedEarnings": "-10169176000", "totalLiabilities": "5369998000", "otherCurrentAssets": "603731000", "totalCurrentAssets": "2995413000", "currentLongTermDebt": "52773000", "longTermInvestments": "45166000", "shortTermInvestments": "686615000", "currentNetReceivables": "399159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2947620000", "currentAccountsPayable": "107354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1273500000", "totalShareholderEquity": "573035000", "capitalLeaseObligations": "210683000", "otherCurrentLiabilities": "3916150000", "totalCurrentLiabilities": "4135851000", "otherNonCurrentLiabilities": "72994000", "totalNonCurrentLiabilities": "1234147000", "cashAndShortTermInvestments": "1305908000", "commonStockSharesOutstanding": "412674000", "intangibleAssetsExcludingGoodwill": "134945000", "cashAndCashEquivalentsAtCarryingValue": "1305908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291251000", "capitalExpenditures": "13434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187903000", "cashflowFromInvestment": "-179804000", "stockBasedCompensation": "66585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1685195000, "cost_of_revenue": 927221000, "gross_profit": 757974000, "research_and_development": 109615000, "selling_general_admin": 250565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48857000, "depreciation_amortisation": 33760000, "ebitda": 82617000, "interest_expense": 4742000, "interest_income": null, "other_non_operating": null, "pretax_income": 44115000, "tax_provision": -1959000, "effective_tax_rate": null, "net_income": 46074000, "net_income_continuing_ops": 46074000, "net_income_to_common": 46074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1305908000, "short_term_investments": 686615000, "net_receivables": 399159000, "inventory": null, "other_current_assets": null, "total_current_assets": 2995413000, "net_ppe": null, "goodwill": 389524000, "intangible_assets": 134945000, "goodwill_and_intangibles": 524469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2947620000, "total_assets": 5943033000, "short_term_debt": 112347000, "accounts_payable": 107354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4135851000, "long_term_debt": 1010044000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1234147000, "total_liabilities": 5369998000, "total_debt": 1122391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10169176000, "total_equity": 573035000, "shares_outstanding": 412674000, "operating_cash_flow": 291251000, "stock_based_compensation": 66585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179804000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187903000, "free_cash_flow": 304685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48857000", "ebitda": "82617000", "netIncome": "46074000", "grossProfit": "757974000", "depreciation": "None", "totalRevenue": "1685195000", "costOfRevenue": "927221000", "interestIncome": "None", "incomeBeforeTax": "44115000", "interestExpense": "4742000", "operatingIncome": "23053000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1959000", "reportedCurrency": "USD", "netInterestIncome": "-4742000", "nonInterestIncome": "None", "operatingExpenses": "734921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109615000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33760000", "sellingGeneralAndAdministrative": "250565000", "netIncomeFromContinuingOperations": "46074000" }, "balance": { "goodwill": "389524000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5943033000", "longTermDebt": "1010044000", "shortTermDebt": "112347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "134945000", "reportedCurrency": "USD", "retainedEarnings": "-10169176000", "totalLiabilities": "5369998000", "otherCurrentAssets": "603731000", "totalCurrentAssets": "2995413000", "currentLongTermDebt": "52773000", "longTermInvestments": "45166000", "shortTermInvestments": "686615000", "currentNetReceivables": "399159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2947620000", "currentAccountsPayable": "107354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1273500000", "totalShareholderEquity": "573035000", "capitalLeaseObligations": "210683000", "otherCurrentLiabilities": "3916150000", "totalCurrentLiabilities": "4135851000", "otherNonCurrentLiabilities": "72994000", "totalNonCurrentLiabilities": "1234147000", "cashAndShortTermInvestments": "1305908000", "commonStockSharesOutstanding": "412674000", "intangibleAssetsExcludingGoodwill": "134945000", "cashAndCashEquivalentsAtCarryingValue": "1305908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291251000", "capitalExpenditures": "13434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187903000", "cashflowFromInvestment": "-179804000", "stockBasedCompensation": "66585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1588183000, "cost_of_revenue": 935734000, "gross_profit": 652449000, "ebit": 49419000, "ebitda": 80049000, "pretax_income": 44387000, "tax_provision": 4073000, "net_income": 40314000, "net_income_to_common": 40314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 913845000, "total_current_assets": 2757582000, "total_assets": 5369367000, "short_term_debt": 100282000, "long_term_debt": 526532000, "total_debt": 626814000, "total_liabilities": 4636691000, "total_equity": 732676000, "shares_outstanding": 422953000, "goodwill_and_intangibles": 293534000 }, "cash_flow": { "operating_cash_flow": 343728000, "capital_expenditure": 14286000, "free_cash_flow": 358014000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115997, "ticker_id": 7031, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49419000", "ebitda": "80049000", "netIncome": "40314000", "grossProfit": "652449000", "depreciation": "None", "totalRevenue": "1588183000", "costOfRevenue": "935734000", "interestIncome": "None", "incomeBeforeTax": "44387000", "interestExpense": "5032000", "operatingIncome": "2430000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4073000", "reportedCurrency": "USD", "netInterestIncome": "-5032000", "nonInterestIncome": "None", "operatingExpenses": "650019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109325000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "935734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30630000", "sellingGeneralAndAdministrative": "232339000", "netIncomeFromContinuingOperations": "40314000" }, "balance": { "goodwill": "255548000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5369367000", "longTermDebt": "526532000", "shortTermDebt": "100282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37986000", "reportedCurrency": "USD", "retainedEarnings": "-10215250000", "totalLiabilities": "4636691000", "otherCurrentAssets": "605478000", "totalCurrentAssets": "2757582000", "currentLongTermDebt": "46649000", "longTermInvestments": "43343000", "shortTermInvestments": "878319000", "currentNetReceivables": "359940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2611785000", "currentAccountsPayable": "104450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "769668000", "totalShareholderEquity": "732676000", "capitalLeaseObligations": "196487000", "otherCurrentLiabilities": "3410724000", "totalCurrentLiabilities": "3916737000", "otherNonCurrentLiabilities": "50568000", "totalNonCurrentLiabilities": "719954000", "cashAndShortTermInvestments": "913845000", "commonStockSharesOutstanding": "422953000", "intangibleAssetsExcludingGoodwill": "37986000", "cashAndCashEquivalentsAtCarryingValue": "913845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "343728000", "capitalExpenditures": "14286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-647583000", "cashflowFromInvestment": "430604000", "stockBasedCompensation": "82102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1588183000, "cost_of_revenue": 935734000, "gross_profit": 652449000, "research_and_development": 109325000, "selling_general_admin": 232339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49419000, "depreciation_amortisation": 30630000, "ebitda": 80049000, "interest_expense": 5032000, "interest_income": null, "other_non_operating": null, "pretax_income": 44387000, "tax_provision": 4073000, "effective_tax_rate": null, "net_income": 40314000, "net_income_continuing_ops": 40314000, "net_income_to_common": 40314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 913845000, "short_term_investments": 878319000, "net_receivables": 359940000, "inventory": null, "other_current_assets": null, "total_current_assets": 2757582000, "net_ppe": null, "goodwill": 255548000, "intangible_assets": 37986000, "goodwill_and_intangibles": 293534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2611785000, "total_assets": 5369367000, "short_term_debt": 100282000, "accounts_payable": 104450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3916737000, "long_term_debt": 526532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 719954000, "total_liabilities": 4636691000, "total_debt": 626814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10215250000, "total_equity": 732676000, "shares_outstanding": 422953000, "operating_cash_flow": 343728000, "stock_based_compensation": 82102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 430604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -647583000, "free_cash_flow": 358014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49419000", "ebitda": "80049000", "netIncome": "40314000", "grossProfit": "652449000", "depreciation": "None", "totalRevenue": "1588183000", "costOfRevenue": "935734000", "interestIncome": "None", "incomeBeforeTax": "44387000", "interestExpense": "5032000", "operatingIncome": "2430000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4073000", "reportedCurrency": "USD", "netInterestIncome": "-5032000", "nonInterestIncome": "None", "operatingExpenses": "650019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109325000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "935734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30630000", "sellingGeneralAndAdministrative": "232339000", "netIncomeFromContinuingOperations": "40314000" }, "balance": { "goodwill": "255548000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5369367000", "longTermDebt": "526532000", "shortTermDebt": "100282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37986000", "reportedCurrency": "USD", "retainedEarnings": "-10215250000", "totalLiabilities": "4636691000", "otherCurrentAssets": "605478000", "totalCurrentAssets": "2757582000", "currentLongTermDebt": "46649000", "longTermInvestments": "43343000", "shortTermInvestments": "878319000", "currentNetReceivables": "359940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2611785000", "currentAccountsPayable": "104450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "769668000", "totalShareholderEquity": "732676000", "capitalLeaseObligations": "196487000", "otherCurrentLiabilities": "3410724000", "totalCurrentLiabilities": "3916737000", "otherNonCurrentLiabilities": "50568000", "totalNonCurrentLiabilities": "719954000", "cashAndShortTermInvestments": "913845000", "commonStockSharesOutstanding": "422953000", "intangibleAssetsExcludingGoodwill": "37986000", "cashAndCashEquivalentsAtCarryingValue": "913845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40314000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "343728000", "capitalExpenditures": "14286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-647583000", "cashflowFromInvestment": "430604000", "stockBasedCompensation": "82102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1450172000, "cost_of_revenue": 862874000, "gross_profit": 587298000, "ebit": 12068000, "ebitda": 45640000, "pretax_income": 5918000, "tax_provision": 3351000, "net_income": 2567000, "net_income_to_common": 2567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 985494000, "total_current_assets": 3123910000, "total_assets": 5667998000, "short_term_debt": 484953000, "long_term_debt": 549878000, "total_debt": 1034831000, "total_liabilities": 4829883000, "total_equity": 838115000, "shares_outstanding": 424024000, "goodwill_and_intangibles": 290818000 }, "cash_flow": { "operating_cash_flow": 287234000, "capital_expenditure": 6500000, "free_cash_flow": 293734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115998, "ticker_id": 7031, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12068000", "ebitda": "45640000", "netIncome": "2567000", "grossProfit": "587298000", "depreciation": "None", "totalRevenue": "1450172000", "costOfRevenue": "862874000", "interestIncome": "None", "incomeBeforeTax": "5918000", "interestExpense": "6150000", "operatingIncome": "-28849000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3351000", "reportedCurrency": "USD", "netInterestIncome": "-6150000", "nonInterestIncome": "None", "operatingExpenses": "616147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112495000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33572000", "sellingGeneralAndAdministrative": "215300000", "netIncomeFromContinuingOperations": "2567000" }, "balance": { "goodwill": "251476000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5667998000", "longTermDebt": "549878000", "shortTermDebt": "484953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39342000", "reportedCurrency": "USD", "retainedEarnings": "-10255564000", "totalLiabilities": "4829883000", "otherCurrentAssets": "628205000", "totalCurrentAssets": "3123910000", "currentLongTermDebt": "429986000", "longTermInvestments": "42118000", "shortTermInvestments": "1168501000", "currentNetReceivables": "341710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2544088000", "currentAccountsPayable": "98633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182803000", "totalShareholderEquity": "838115000", "capitalLeaseObligations": "202939000", "otherCurrentLiabilities": "3180315000", "totalCurrentLiabilities": "4072940000", "otherNonCurrentLiabilities": "59093000", "totalNonCurrentLiabilities": "756943000", "cashAndShortTermInvestments": "985494000", "commonStockSharesOutstanding": "424024000", "intangibleAssetsExcludingGoodwill": "39342000", "cashAndCashEquivalentsAtCarryingValue": "985494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "287234000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51689000", "cashflowFromInvestment": "65658000", "stockBasedCompensation": "93158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1450172000, "cost_of_revenue": 862874000, "gross_profit": 587298000, "research_and_development": 112495000, "selling_general_admin": 215300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12068000, "depreciation_amortisation": 33572000, "ebitda": 45640000, "interest_expense": 6150000, "interest_income": null, "other_non_operating": null, "pretax_income": 5918000, "tax_provision": 3351000, "effective_tax_rate": null, "net_income": 2567000, "net_income_continuing_ops": 2567000, "net_income_to_common": 2567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 985494000, "short_term_investments": 1168501000, "net_receivables": 341710000, "inventory": null, "other_current_assets": null, "total_current_assets": 3123910000, "net_ppe": null, "goodwill": 251476000, "intangible_assets": 39342000, "goodwill_and_intangibles": 290818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2544088000, "total_assets": 5667998000, "short_term_debt": 484953000, "accounts_payable": 98633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4072940000, "long_term_debt": 549878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 756943000, "total_liabilities": 4829883000, "total_debt": 1034831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10255564000, "total_equity": 838115000, "shares_outstanding": 424024000, "operating_cash_flow": 287234000, "stock_based_compensation": 93158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51689000, "free_cash_flow": 293734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12068000", "ebitda": "45640000", "netIncome": "2567000", "grossProfit": "587298000", "depreciation": "None", "totalRevenue": "1450172000", "costOfRevenue": "862874000", "interestIncome": "None", "incomeBeforeTax": "5918000", "interestExpense": "6150000", "operatingIncome": "-28849000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3351000", "reportedCurrency": "USD", "netInterestIncome": "-6150000", "nonInterestIncome": "None", "operatingExpenses": "616147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112495000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33572000", "sellingGeneralAndAdministrative": "215300000", "netIncomeFromContinuingOperations": "2567000" }, "balance": { "goodwill": "251476000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5667998000", "longTermDebt": "549878000", "shortTermDebt": "484953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39342000", "reportedCurrency": "USD", "retainedEarnings": "-10255564000", "totalLiabilities": "4829883000", "otherCurrentAssets": "628205000", "totalCurrentAssets": "3123910000", "currentLongTermDebt": "429986000", "longTermInvestments": "42118000", "shortTermInvestments": "1168501000", "currentNetReceivables": "341710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2544088000", "currentAccountsPayable": "98633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182803000", "totalShareholderEquity": "838115000", "capitalLeaseObligations": "202939000", "otherCurrentLiabilities": "3180315000", "totalCurrentLiabilities": "4072940000", "otherNonCurrentLiabilities": "59093000", "totalNonCurrentLiabilities": "756943000", "cashAndShortTermInvestments": "985494000", "commonStockSharesOutstanding": "424024000", "intangibleAssetsExcludingGoodwill": "39342000", "cashAndCashEquivalentsAtCarryingValue": "985494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "287234000", "capitalExpenditures": "6500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51689000", "cashflowFromInvestment": "65658000", "stockBasedCompensation": "93158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1550277000, "cost_of_revenue": 874579000, "gross_profit": 675698000, "ebit": 67194000, "ebitda": 100897000, "pretax_income": 60535000, "tax_provision": -1196000, "net_income": 61731000, "net_income_to_common": 61731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759319000, "total_current_assets": 2950533000, "total_assets": 5435069000, "short_term_debt": 454271000, "long_term_debt": 565968000, "total_debt": 1020239000, "total_liabilities": 4668053000, "total_equity": 767016000, "shares_outstanding": 413651000, "goodwill_and_intangibles": 294152000 }, "cash_flow": { "operating_cash_flow": 153366000, "capital_expenditure": 13415000, "free_cash_flow": 166781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115999, "ticker_id": 7031, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67194000", "ebitda": "100897000", "netIncome": "61731000", "grossProfit": "675698000", "depreciation": "None", "totalRevenue": "1550277000", "costOfRevenue": "874579000", "interestIncome": "43426000", "incomeBeforeTax": "60535000", "interestExpense": "6659000", "operatingIncome": "27952000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1196000", "reportedCurrency": "USD", "netInterestIncome": "36767000", "nonInterestIncome": "None", "operatingExpenses": "647746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93796000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "874579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33703000", "sellingGeneralAndAdministrative": "195016000", "netIncomeFromContinuingOperations": "61731000" }, "balance": { "goodwill": "251376000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5435069000", "longTermDebt": "565968000", "shortTermDebt": "454271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42776000", "reportedCurrency": "USD", "retainedEarnings": "-10258131000", "totalLiabilities": "4668053000", "otherCurrentAssets": "631290000", "totalCurrentAssets": "2950533000", "currentLongTermDebt": "429079000", "longTermInvestments": "42516000", "shortTermInvestments": "1225124000", "currentNetReceivables": "334800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2484536000", "currentAccountsPayable": "97704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1172313000", "totalShareholderEquity": "767016000", "capitalLeaseObligations": "177266000", "otherCurrentLiabilities": "2994788000", "totalCurrentLiabilities": "3880742000", "otherNonCurrentLiabilities": "69269000", "totalNonCurrentLiabilities": "787311000", "cashAndShortTermInvestments": "759319000", "commonStockSharesOutstanding": "413651000", "intangibleAssetsExcludingGoodwill": "42776000", "cashAndCashEquivalentsAtCarryingValue": "759319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153366000", "capitalExpenditures": "13415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53568000", "cashflowFromInvestment": "-194099000", "stockBasedCompensation": "76128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1550277000, "cost_of_revenue": 874579000, "gross_profit": 675698000, "research_and_development": 93796000, "selling_general_admin": 195016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67194000, "depreciation_amortisation": 33703000, "ebitda": 100897000, "interest_expense": 6659000, "interest_income": null, "other_non_operating": null, "pretax_income": 60535000, "tax_provision": -1196000, "effective_tax_rate": null, "net_income": 61731000, "net_income_continuing_ops": 61731000, "net_income_to_common": 61731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 759319000, "short_term_investments": 1225124000, "net_receivables": 334800000, "inventory": null, "other_current_assets": null, "total_current_assets": 2950533000, "net_ppe": null, "goodwill": 251376000, "intangible_assets": 42776000, "goodwill_and_intangibles": 294152000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2484536000, "total_assets": 5435069000, "short_term_debt": 454271000, "accounts_payable": 97704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3880742000, "long_term_debt": 565968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 787311000, "total_liabilities": 4668053000, "total_debt": 1020239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10258131000, "total_equity": 767016000, "shares_outstanding": 413651000, "operating_cash_flow": 153366000, "stock_based_compensation": 76128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53568000, "free_cash_flow": 166781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67194000", "ebitda": "100897000", "netIncome": "61731000", "grossProfit": "675698000", "depreciation": "None", "totalRevenue": "1550277000", "costOfRevenue": "874579000", "interestIncome": "43426000", "incomeBeforeTax": "60535000", "interestExpense": "6659000", "operatingIncome": "27952000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1196000", "reportedCurrency": "USD", "netInterestIncome": "36767000", "nonInterestIncome": "None", "operatingExpenses": "647746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93796000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "874579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33703000", "sellingGeneralAndAdministrative": "195016000", "netIncomeFromContinuingOperations": "61731000" }, "balance": { "goodwill": "251376000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5435069000", "longTermDebt": "565968000", "shortTermDebt": "454271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "42776000", "reportedCurrency": "USD", "retainedEarnings": "-10258131000", "totalLiabilities": "4668053000", "otherCurrentAssets": "631290000", "totalCurrentAssets": "2950533000", "currentLongTermDebt": "429079000", "longTermInvestments": "42516000", "shortTermInvestments": "1225124000", "currentNetReceivables": "334800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2484536000", "currentAccountsPayable": "97704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1172313000", "totalShareholderEquity": "767016000", "capitalLeaseObligations": "177266000", "otherCurrentLiabilities": "2994788000", "totalCurrentLiabilities": "3880742000", "otherNonCurrentLiabilities": "69269000", "totalNonCurrentLiabilities": "787311000", "cashAndShortTermInvestments": "759319000", "commonStockSharesOutstanding": "413651000", "intangibleAssetsExcludingGoodwill": "42776000", "cashAndCashEquivalentsAtCarryingValue": "759319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153366000", "capitalExpenditures": "13415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53568000", "cashflowFromInvestment": "-194099000", "stockBasedCompensation": "76128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1522692000, "cost_of_revenue": 888255000, "gross_profit": 634437000, "ebit": -5746000, "ebitda": 39372000, "pretax_income": -13108000, "tax_provision": -682000, "net_income": -12426000, "net_income_to_common": -12426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 770298000, "total_current_assets": 2867368000, "total_assets": 5263155000, "short_term_debt": 471676000, "long_term_debt": 574475000, "total_debt": 1046151000, "total_liabilities": 4607376000, "total_equity": 655779000, "shares_outstanding": 412229000, "goodwill_and_intangibles": 304635000 }, "cash_flow": { "operating_cash_flow": 263992000, "capital_expenditure": 21150000, "free_cash_flow": 285142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116001, "ticker_id": 7031, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5746000", "ebitda": "39372000", "netIncome": "-12426000", "grossProfit": "634437000", "depreciation": "None", "totalRevenue": "1522692000", "costOfRevenue": "888255000", "interestIncome": "44247000", "incomeBeforeTax": "-13108000", "interestExpense": "7362000", "operatingIncome": "-56687000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-682000", "reportedCurrency": "USD", "netInterestIncome": "36885000", "nonInterestIncome": "None", "operatingExpenses": "691124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45118000", "sellingGeneralAndAdministrative": "253436000", "netIncomeFromContinuingOperations": "-12426000" }, "balance": { "goodwill": "256393000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5263155000", "longTermDebt": "574475000", "shortTermDebt": "471676000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "48242000", "reportedCurrency": "USD", "retainedEarnings": "-10319862000", "totalLiabilities": "4607376000", "otherCurrentAssets": "634035000", "totalCurrentAssets": "2867368000", "currentLongTermDebt": "429924000", "longTermInvestments": "42982000", "shortTermInvestments": "1156735000", "currentNetReceivables": "306300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395787000", "currentAccountsPayable": "109336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149930000", "totalShareholderEquity": "655779000", "capitalLeaseObligations": "145531000", "otherCurrentLiabilities": "2900808000", "totalCurrentLiabilities": "3848606000", "otherNonCurrentLiabilities": "80516000", "totalNonCurrentLiabilities": "758770000", "cashAndShortTermInvestments": "770298000", "commonStockSharesOutstanding": "412229000", "intangibleAssetsExcludingGoodwill": "48242000", "cashAndCashEquivalentsAtCarryingValue": "770298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263992000", "capitalExpenditures": "21150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35418000", "cashflowFromInvestment": "-6722000", "stockBasedCompensation": "88956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1522692000, "cost_of_revenue": 888255000, "gross_profit": 634437000, "research_and_development": 104447000, "selling_general_admin": 253436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5746000, "depreciation_amortisation": 45118000, "ebitda": 39372000, "interest_expense": 7362000, "interest_income": null, "other_non_operating": null, "pretax_income": -13108000, "tax_provision": -682000, "effective_tax_rate": null, "net_income": -12426000, "net_income_continuing_ops": -12426000, "net_income_to_common": -12426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770298000, "short_term_investments": 1156735000, "net_receivables": 306300000, "inventory": null, "other_current_assets": null, "total_current_assets": 2867368000, "net_ppe": null, "goodwill": 256393000, "intangible_assets": 48242000, "goodwill_and_intangibles": 304635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2395787000, "total_assets": 5263155000, "short_term_debt": 471676000, "accounts_payable": 109336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3848606000, "long_term_debt": 574475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 758770000, "total_liabilities": 4607376000, "total_debt": 1046151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10319862000, "total_equity": 655779000, "shares_outstanding": 412229000, "operating_cash_flow": 263992000, "stock_based_compensation": 88956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35418000, "free_cash_flow": 285142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5746000", "ebitda": "39372000", "netIncome": "-12426000", "grossProfit": "634437000", "depreciation": "None", "totalRevenue": "1522692000", "costOfRevenue": "888255000", "interestIncome": "44247000", "incomeBeforeTax": "-13108000", "interestExpense": "7362000", "operatingIncome": "-56687000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-682000", "reportedCurrency": "USD", "netInterestIncome": "36885000", "nonInterestIncome": "None", "operatingExpenses": "691124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45118000", "sellingGeneralAndAdministrative": "253436000", "netIncomeFromContinuingOperations": "-12426000" }, "balance": { "goodwill": "256393000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5263155000", "longTermDebt": "574475000", "shortTermDebt": "471676000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "48242000", "reportedCurrency": "USD", "retainedEarnings": "-10319862000", "totalLiabilities": "4607376000", "otherCurrentAssets": "634035000", "totalCurrentAssets": "2867368000", "currentLongTermDebt": "429924000", "longTermInvestments": "42982000", "shortTermInvestments": "1156735000", "currentNetReceivables": "306300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395787000", "currentAccountsPayable": "109336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1149930000", "totalShareholderEquity": "655779000", "capitalLeaseObligations": "145531000", "otherCurrentLiabilities": "2900808000", "totalCurrentLiabilities": "3848606000", "otherNonCurrentLiabilities": "80516000", "totalNonCurrentLiabilities": "758770000", "cashAndShortTermInvestments": "770298000", "commonStockSharesOutstanding": "412229000", "intangibleAssetsExcludingGoodwill": "48242000", "cashAndCashEquivalentsAtCarryingValue": "770298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263992000", "capitalExpenditures": "21150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35418000", "cashflowFromInvestment": "-6722000", "stockBasedCompensation": "88956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1435846000, "cost_of_revenue": 819518000, "gross_profit": 616328000, "ebit": 14717000, "ebitda": 52380000, "pretax_income": 6865000, "tax_provision": 1851000, "net_income": 5014000, "net_income_to_common": 5014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604357000, "total_current_assets": 2679933000, "total_assets": 4997084000, "short_term_debt": 472435000, "long_term_debt": 578334000, "total_debt": 1050769000, "total_liabilities": 4419456000, "total_equity": 577628000, "shares_outstanding": 411969000, "goodwill_and_intangibles": 306690000 }, "cash_flow": { "operating_cash_flow": 276202000, "capital_expenditure": 19798999, "free_cash_flow": 296000999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116002, "ticker_id": 7031, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14717000", "ebitda": "52380000", "netIncome": "5014000", "grossProfit": "616328000", "depreciation": "None", "totalRevenue": "1435846000", "costOfRevenue": "819518000", "interestIncome": "40079000", "incomeBeforeTax": "6865000", "interestExpense": "7852000", "operatingIncome": "-27226000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1851000", "reportedCurrency": "USD", "netInterestIncome": "32227000", "nonInterestIncome": "None", "operatingExpenses": "643554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37663000", "sellingGeneralAndAdministrative": "252643000", "netIncomeFromContinuingOperations": "5014000" }, "balance": { "goodwill": "255391000", "inventory": "-283800000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4997084000", "longTermDebt": "578334000", "shortTermDebt": "472435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "51299000", "reportedCurrency": "USD", "retainedEarnings": "-10307436000", "totalLiabilities": "4419456000", "otherCurrentAssets": "595806000", "totalCurrentAssets": "2679933000", "currentLongTermDebt": "429206000", "longTermInvestments": "39704000", "shortTermInvestments": "1195970000", "currentNetReceivables": "283800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2317151000", "currentAccountsPayable": "116070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1163871000", "totalShareholderEquity": "577628000", "capitalLeaseObligations": "156331000", "otherCurrentLiabilities": "2746488000", "totalCurrentLiabilities": "3640838000", "otherNonCurrentLiabilities": "87182000", "totalNonCurrentLiabilities": "778618000", "cashAndShortTermInvestments": "604357000", "commonStockSharesOutstanding": "411969000", "intangibleAssetsExcludingGoodwill": "51299000", "cashAndCashEquivalentsAtCarryingValue": "604357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276202000", "capitalExpenditures": "19798999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35520000", "cashflowFromInvestment": "-75066000", "stockBasedCompensation": "85739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1435846000, "cost_of_revenue": 819518000, "gross_profit": 616328000, "research_and_development": 98807000, "selling_general_admin": 252643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14717000, "depreciation_amortisation": 37663000, "ebitda": 52380000, "interest_expense": 7852000, "interest_income": null, "other_non_operating": null, "pretax_income": 6865000, "tax_provision": 1851000, "effective_tax_rate": null, "net_income": 5014000, "net_income_continuing_ops": 5014000, "net_income_to_common": 5014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604357000, "short_term_investments": 1195970000, "net_receivables": 283800000, "inventory": -283800000, "other_current_assets": null, "total_current_assets": 2679933000, "net_ppe": null, "goodwill": 255391000, "intangible_assets": 51299000, "goodwill_and_intangibles": 306690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2317151000, "total_assets": 4997084000, "short_term_debt": 472435000, "accounts_payable": 116070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3640838000, "long_term_debt": 578334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 778618000, "total_liabilities": 4419456000, "total_debt": 1050769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10307436000, "total_equity": 577628000, "shares_outstanding": 411969000, "operating_cash_flow": 276202000, "stock_based_compensation": 85739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19798999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75066000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35520000, "free_cash_flow": 296000999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14717000", "ebitda": "52380000", "netIncome": "5014000", "grossProfit": "616328000", "depreciation": "None", "totalRevenue": "1435846000", "costOfRevenue": "819518000", "interestIncome": "40079000", "incomeBeforeTax": "6865000", "interestExpense": "7852000", "operatingIncome": "-27226000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1851000", "reportedCurrency": "USD", "netInterestIncome": "32227000", "nonInterestIncome": "None", "operatingExpenses": "643554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37663000", "sellingGeneralAndAdministrative": "252643000", "netIncomeFromContinuingOperations": "5014000" }, "balance": { "goodwill": "255391000", "inventory": "-283800000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4997084000", "longTermDebt": "578334000", "shortTermDebt": "472435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "51299000", "reportedCurrency": "USD", "retainedEarnings": "-10307436000", "totalLiabilities": "4419456000", "otherCurrentAssets": "595806000", "totalCurrentAssets": "2679933000", "currentLongTermDebt": "429206000", "longTermInvestments": "39704000", "shortTermInvestments": "1195970000", "currentNetReceivables": "283800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2317151000", "currentAccountsPayable": "116070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1163871000", "totalShareholderEquity": "577628000", "capitalLeaseObligations": "156331000", "otherCurrentLiabilities": "2746488000", "totalCurrentLiabilities": "3640838000", "otherNonCurrentLiabilities": "87182000", "totalNonCurrentLiabilities": "778618000", "cashAndShortTermInvestments": "604357000", "commonStockSharesOutstanding": "411969000", "intangibleAssetsExcludingGoodwill": "51299000", "cashAndCashEquivalentsAtCarryingValue": "604357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276202000", "capitalExpenditures": "19798999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35520000", "cashflowFromInvestment": "-75066000", "stockBasedCompensation": "85739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1277201000, "cost_of_revenue": 755362000, "gross_profit": 521839000, "ebit": -21894000, "ebitda": 10514000, "pretax_income": -28942000, "tax_provision": 2593000, "net_income": -31535000, "net_income_to_common": -31535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507918000, "total_current_assets": 2548780000, "total_assets": 4762425000, "short_term_debt": 72591000, "long_term_debt": 942174000, "total_debt": 1014765000, "total_liabilities": 4271093000, "total_equity": 491332000, "shares_outstanding": 401553000, "goodwill_and_intangibles": 311819000 }, "cash_flow": { "operating_cash_flow": 156177000, "capital_expenditure": 29106000, "free_cash_flow": 185283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116003, "ticker_id": 7031, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21894000", "ebitda": "10514000", "netIncome": "-31535000", "grossProfit": "521839000", "depreciation": "None", "totalRevenue": "1277201000", "costOfRevenue": "755362000", "interestIncome": "38552000", "incomeBeforeTax": "-28942000", "interestExpense": "7048000", "operatingIncome": "-62951000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2593000", "reportedCurrency": "USD", "netInterestIncome": "31504000", "nonInterestIncome": "None", "operatingExpenses": "584790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100023000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32408000", "sellingGeneralAndAdministrative": "236253000", "netIncomeFromContinuingOperations": "-31535000" }, "balance": { "goodwill": "256228000", "inventory": "-281800000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4762425000", "longTermDebt": "942174000", "shortTermDebt": "72591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55591000", "reportedCurrency": "USD", "retainedEarnings": "-10312450000", "totalLiabilities": "4271093000", "otherCurrentAssets": "601333000", "totalCurrentAssets": "2548780000", "currentLongTermDebt": "29324000", "longTermInvestments": "39290000", "shortTermInvestments": "1157729000", "currentNetReceivables": "281800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2213645000", "currentAccountsPayable": "104470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1139561000", "totalShareholderEquity": "491332000", "capitalLeaseObligations": "168063000", "otherCurrentLiabilities": "2671498000", "totalCurrentLiabilities": "3119198000", "otherNonCurrentLiabilities": "84925000", "totalNonCurrentLiabilities": "1151895000", "cashAndShortTermInvestments": "507918000", "commonStockSharesOutstanding": "401553000", "intangibleAssetsExcludingGoodwill": "55591000", "cashAndCashEquivalentsAtCarryingValue": "507918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156177000", "capitalExpenditures": "29106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31363000", "cashflowFromInvestment": "-242091000", "stockBasedCompensation": "80098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1277201000, "cost_of_revenue": 755362000, "gross_profit": 521839000, "research_and_development": 100023000, "selling_general_admin": 236253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21894000, "depreciation_amortisation": 32408000, "ebitda": 10514000, "interest_expense": 7048000, "interest_income": null, "other_non_operating": null, "pretax_income": -28942000, "tax_provision": 2593000, "effective_tax_rate": null, "net_income": -31535000, "net_income_continuing_ops": -31535000, "net_income_to_common": -31535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507918000, "short_term_investments": 1157729000, "net_receivables": 281800000, "inventory": -281800000, "other_current_assets": null, "total_current_assets": 2548780000, "net_ppe": null, "goodwill": 256228000, "intangible_assets": 55591000, "goodwill_and_intangibles": 311819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2213645000, "total_assets": 4762425000, "short_term_debt": 72591000, "accounts_payable": 104470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3119198000, "long_term_debt": 942174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1151895000, "total_liabilities": 4271093000, "total_debt": 1014765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10312450000, "total_equity": 491332000, "shares_outstanding": 401553000, "operating_cash_flow": 156177000, "stock_based_compensation": 80098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31363000, "free_cash_flow": 185283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21894000", "ebitda": "10514000", "netIncome": "-31535000", "grossProfit": "521839000", "depreciation": "None", "totalRevenue": "1277201000", "costOfRevenue": "755362000", "interestIncome": "38552000", "incomeBeforeTax": "-28942000", "interestExpense": "7048000", "operatingIncome": "-62951000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2593000", "reportedCurrency": "USD", "netInterestIncome": "31504000", "nonInterestIncome": "None", "operatingExpenses": "584790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100023000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32408000", "sellingGeneralAndAdministrative": "236253000", "netIncomeFromContinuingOperations": "-31535000" }, "balance": { "goodwill": "256228000", "inventory": "-281800000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4762425000", "longTermDebt": "942174000", "shortTermDebt": "72591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55591000", "reportedCurrency": "USD", "retainedEarnings": "-10312450000", "totalLiabilities": "4271093000", "otherCurrentAssets": "601333000", "totalCurrentAssets": "2548780000", "currentLongTermDebt": "29324000", "longTermInvestments": "39290000", "shortTermInvestments": "1157729000", "currentNetReceivables": "281800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2213645000", "currentAccountsPayable": "104470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1139561000", "totalShareholderEquity": "491332000", "capitalLeaseObligations": "168063000", "otherCurrentLiabilities": "2671498000", "totalCurrentLiabilities": "3119198000", "otherNonCurrentLiabilities": "84925000", "totalNonCurrentLiabilities": "1151895000", "cashAndShortTermInvestments": "507918000", "commonStockSharesOutstanding": "401553000", "intangibleAssetsExcludingGoodwill": "55591000", "cashAndCashEquivalentsAtCarryingValue": "507918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156177000", "capitalExpenditures": "29106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31363000", "cashflowFromInvestment": "-242091000", "stockBasedCompensation": "80098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1224585000, "cost_of_revenue": 743863000, "gross_profit": 480722000, "ebit": -14717000, "ebitda": 16446000, "pretax_income": -23147000, "tax_provision": 3162000, "net_income": -26309000, "net_income_to_common": -26309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 770422000, "total_current_assets": 2577419000, "total_assets": 4564467000, "short_term_debt": 42556000, "long_term_debt": 839362000, "total_debt": 881918000, "total_liabilities": 4022949000, "total_equity": 541518000, "shares_outstanding": 389307000, "goodwill_and_intangibles": 317306000 }, "cash_flow": { "operating_cash_flow": 43508000, "capital_expenditure": 28569000, "free_cash_flow": 72077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116004, "ticker_id": 7031, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14717000", "ebitda": "16446000", "netIncome": "-26309000", "grossProfit": "480722000", "depreciation": "None", "totalRevenue": "1224585000", "costOfRevenue": "743863000", "interestIncome": "40299000", "incomeBeforeTax": "-23147000", "interestExpense": "8430000", "operatingIncome": "-60151000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3162000", "reportedCurrency": "USD", "netInterestIncome": "31869000", "nonInterestIncome": "None", "operatingExpenses": "540873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31163000", "sellingGeneralAndAdministrative": "217852000", "netIncomeFromContinuingOperations": "-26309000" }, "balance": { "goodwill": "257791000", "inventory": "1", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4564467000", "longTermDebt": "839362000", "shortTermDebt": "42556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59515000", "reportedCurrency": "USD", "retainedEarnings": "-10280915000", "totalLiabilities": "4022949000", "otherCurrentAssets": "680449000", "totalCurrentAssets": "2577419000", "currentLongTermDebt": "25798000", "longTermInvestments": "39870000", "shortTermInvestments": "1126548000", "currentNetReceivables": "305200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987048000", "currentAccountsPayable": "72282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016020000", "totalShareholderEquity": "541518000", "capitalLeaseObligations": "176658000", "otherCurrentLiabilities": "2846723000", "totalCurrentLiabilities": "2961561000", "otherNonCurrentLiabilities": "87924000", "totalNonCurrentLiabilities": "1061388000", "cashAndShortTermInvestments": "770422000", "commonStockSharesOutstanding": "389307000", "intangibleAssetsExcludingGoodwill": "59515000", "cashAndCashEquivalentsAtCarryingValue": "770422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26309000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43508000", "capitalExpenditures": "28569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16013000", "cashflowFromInvestment": "-107013000", "stockBasedCompensation": "91681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224585000, "cost_of_revenue": 743863000, "gross_profit": 480722000, "research_and_development": 95171000, "selling_general_admin": 217852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14717000, "depreciation_amortisation": 31163000, "ebitda": 16446000, "interest_expense": 8430000, "interest_income": null, "other_non_operating": null, "pretax_income": -23147000, "tax_provision": 3162000, "effective_tax_rate": null, "net_income": -26309000, "net_income_continuing_ops": -26309000, "net_income_to_common": -26309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770422000, "short_term_investments": 1126548000, "net_receivables": 305200000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2577419000, "net_ppe": null, "goodwill": 257791000, "intangible_assets": 59515000, "goodwill_and_intangibles": 317306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1987048000, "total_assets": 4564467000, "short_term_debt": 42556000, "accounts_payable": 72282000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2961561000, "long_term_debt": 839362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1061388000, "total_liabilities": 4022949000, "total_debt": 881918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10280915000, "total_equity": 541518000, "shares_outstanding": 389307000, "operating_cash_flow": 43508000, "stock_based_compensation": 91681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107013000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16013000, "free_cash_flow": 72077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14717000", "ebitda": "16446000", "netIncome": "-26309000", "grossProfit": "480722000", "depreciation": "None", "totalRevenue": "1224585000", "costOfRevenue": "743863000", "interestIncome": "40299000", "incomeBeforeTax": "-23147000", "interestExpense": "8430000", "operatingIncome": "-60151000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3162000", "reportedCurrency": "USD", "netInterestIncome": "31869000", "nonInterestIncome": "None", "operatingExpenses": "540873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "743863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31163000", "sellingGeneralAndAdministrative": "217852000", "netIncomeFromContinuingOperations": "-26309000" }, "balance": { "goodwill": "257791000", "inventory": "1", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4564467000", "longTermDebt": "839362000", "shortTermDebt": "42556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "59515000", "reportedCurrency": "USD", "retainedEarnings": "-10280915000", "totalLiabilities": "4022949000", "otherCurrentAssets": "680449000", "totalCurrentAssets": "2577419000", "currentLongTermDebt": "25798000", "longTermInvestments": "39870000", "shortTermInvestments": "1126548000", "currentNetReceivables": "305200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987048000", "currentAccountsPayable": "72282000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1016020000", "totalShareholderEquity": "541518000", "capitalLeaseObligations": "176658000", "otherCurrentLiabilities": "2846723000", "totalCurrentLiabilities": "2961561000", "otherNonCurrentLiabilities": "87924000", "totalNonCurrentLiabilities": "1061388000", "cashAndShortTermInvestments": "770422000", "commonStockSharesOutstanding": "389307000", "intangibleAssetsExcludingGoodwill": "59515000", "cashAndCashEquivalentsAtCarryingValue": "770422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26309000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43508000", "capitalExpenditures": "28569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16013000", "cashflowFromInvestment": "-107013000", "stockBasedCompensation": "91681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1157550000, "cost_of_revenue": 644500000, "gross_profit": 513050000, "ebit": -5780000, "ebitda": 23729000, "pretax_income": -11989000, "tax_provision": 111000, "net_income": -12100000, "net_income_to_common": -12100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590541000, "total_current_assets": 2500239000, "total_assets": 4478224000, "short_term_debt": 68772000, "long_term_debt": 833816000, "total_debt": 902588000, "total_liabilities": 4009898000, "total_equity": 468326000, "shares_outstanding": 389307000, "goodwill_and_intangibles": 318213000 }, "cash_flow": { "operating_cash_flow": 2261000, "capital_expenditure": 32275000, "free_cash_flow": 34536000, "dividends_paid": 443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116006, "ticker_id": 7031, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5780000", "ebitda": "23729000", "netIncome": "-12100000", "grossProfit": "513050000", "depreciation": "None", "totalRevenue": "1157550000", "costOfRevenue": "644500000", "interestIncome": "36869000", "incomeBeforeTax": "-11989000", "interestExpense": "6209000", "operatingIncome": "-40179000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-6209000", "nonInterestIncome": "None", "operatingExpenses": "553229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109229000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29509000", "sellingGeneralAndAdministrative": "195290000", "netIncomeFromContinuingOperations": "-12100000" }, "balance": { "goodwill": "255721000", "inventory": "1", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4478224000", "longTermDebt": "833816000", "shortTermDebt": "68772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62492000", "reportedCurrency": "USD", "retainedEarnings": "-10254606000", "totalLiabilities": "4009898000", "otherCurrentAssets": "833609000", "totalCurrentAssets": "2500239000", "currentLongTermDebt": "26442000", "longTermInvestments": "39324000", "shortTermInvestments": "1076089000", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1977985000", "currentAccountsPayable": "56743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "577327000", "shortLongTermDebtTotal": "1044482000", "totalShareholderEquity": "468326000", "capitalLeaseObligations": "184224000", "otherCurrentLiabilities": "2515899000", "totalCurrentLiabilities": "2948862000", "otherNonCurrentLiabilities": "85326000", "totalNonCurrentLiabilities": "1061036000", "cashAndShortTermInvestments": "590541000", "commonStockSharesOutstanding": "389307000", "intangibleAssetsExcludingGoodwill": "62492000", "cashAndCashEquivalentsAtCarryingValue": "590541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12100000", "profitLoss": "None", "dividendPayout": "443000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2261000", "capitalExpenditures": "32275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22708000", "cashflowFromInvestment": "-134084000", "stockBasedCompensation": "98543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157550000, "cost_of_revenue": 644500000, "gross_profit": 513050000, "research_and_development": 109229000, "selling_general_admin": 195290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5780000, "depreciation_amortisation": 29509000, "ebitda": 23729000, "interest_expense": 6209000, "interest_income": null, "other_non_operating": null, "pretax_income": -11989000, "tax_provision": 111000, "effective_tax_rate": null, "net_income": -12100000, "net_income_continuing_ops": -12100000, "net_income_to_common": -12100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590541000, "short_term_investments": 1076089000, "net_receivables": 303000000, "inventory": 1, "other_current_assets": null, "total_current_assets": 2500239000, "net_ppe": null, "goodwill": 255721000, "intangible_assets": 62492000, "goodwill_and_intangibles": 318213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1977985000, "total_assets": 4478224000, "short_term_debt": 68772000, "accounts_payable": 56743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2948862000, "long_term_debt": 833816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1061036000, "total_liabilities": 4009898000, "total_debt": 902588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10254606000, "total_equity": 468326000, "shares_outstanding": 389307000, "operating_cash_flow": 2261000, "stock_based_compensation": 98543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134084000, "dividends_paid": 443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22708000, "free_cash_flow": 34536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5780000", "ebitda": "23729000", "netIncome": "-12100000", "grossProfit": "513050000", "depreciation": "None", "totalRevenue": "1157550000", "costOfRevenue": "644500000", "interestIncome": "36869000", "incomeBeforeTax": "-11989000", "interestExpense": "6209000", "operatingIncome": "-40179000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-6209000", "nonInterestIncome": "None", "operatingExpenses": "553229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "109229000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29509000", "sellingGeneralAndAdministrative": "195290000", "netIncomeFromContinuingOperations": "-12100000" }, "balance": { "goodwill": "255721000", "inventory": "1", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4478224000", "longTermDebt": "833816000", "shortTermDebt": "68772000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62492000", "reportedCurrency": "USD", "retainedEarnings": "-10254606000", "totalLiabilities": "4009898000", "otherCurrentAssets": "833609000", "totalCurrentAssets": "2500239000", "currentLongTermDebt": "26442000", "longTermInvestments": "39324000", "shortTermInvestments": "1076089000", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1977985000", "currentAccountsPayable": "56743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "577327000", "shortLongTermDebtTotal": "1044482000", "totalShareholderEquity": "468326000", "capitalLeaseObligations": "184224000", "otherCurrentLiabilities": "2515899000", "totalCurrentLiabilities": "2948862000", "otherNonCurrentLiabilities": "85326000", "totalNonCurrentLiabilities": "1061036000", "cashAndShortTermInvestments": "590541000", "commonStockSharesOutstanding": "389307000", "intangibleAssetsExcludingGoodwill": "62492000", "cashAndCashEquivalentsAtCarryingValue": "590541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12100000", "profitLoss": "None", "dividendPayout": "443000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2261000", "capitalExpenditures": "32275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22708000", "cashflowFromInvestment": "-134084000", "stockBasedCompensation": "98543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "income_statement": { "revenue": 1020906000, "cost_of_revenue": 606599000, "gross_profit": 414307000, "ebit": -105444000, "ebitda": -76833000, "pretax_income": -111595000, "tax_provision": 2667000, "net_income": -114262000, "net_income_to_common": -114262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 638434000, "total_current_assets": 2479318000, "total_assets": 4446233000, "short_term_debt": 66222000, "long_term_debt": 808060000, "total_debt": 874282000, "total_liabilities": 4059190000, "total_equity": 387043000, "shares_outstanding": 381884000, "goodwill_and_intangibles": 329104000 }, "cash_flow": { "operating_cash_flow": -69973000, "capital_expenditure": 42176000, "free_cash_flow": -27797000, "dividends_paid": 4914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116007, "ticker_id": 7031, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:08.232832+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105444000", "ebitda": "-76833000", "netIncome": "-114262000", "grossProfit": "414307000", "depreciation": "None", "totalRevenue": "1020906000", "costOfRevenue": "606599000", "interestIncome": "34469000", "incomeBeforeTax": "-111595000", "interestExpense": "6151000", "operatingIncome": "-158519000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2667000", "reportedCurrency": "USD", "netInterestIncome": "-6151000", "nonInterestIncome": "None", "operatingExpenses": "572826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "154612000", "otherNonOperatingIncome": "53075000", "costofGoodsAndServicesSold": "606599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28611000", "sellingGeneralAndAdministrative": "201398000", "netIncomeFromContinuingOperations": "-114262000" }, "balance": { "goodwill": "260810000", "inventory": "-315200000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4446233000", "longTermDebt": "808060000", "shortTermDebt": "66222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68294000", "reportedCurrency": "USD", "retainedEarnings": "-10242506000", "totalLiabilities": "4059190000", "otherCurrentAssets": "781154000", "totalCurrentAssets": "2479318000", "currentLongTermDebt": "24107000", "longTermInvestments": "39870000", "shortTermInvestments": "1059730000", "currentNetReceivables": "315200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1966915000", "currentAccountsPayable": "62235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578234000", "shortLongTermDebtTotal": "1028663000", "totalShareholderEquity": "387043000", "capitalLeaseObligations": "196496000", "otherCurrentLiabilities": "2481144000", "totalCurrentLiabilities": "3020439000", "otherNonCurrentLiabilities": "76310000", "totalNonCurrentLiabilities": "1038751000", "cashAndShortTermInvestments": "638434000", "commonStockSharesOutstanding": "381884000", "intangibleAssetsExcludingGoodwill": "68294000", "cashAndCashEquivalentsAtCarryingValue": "638434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114262000", "profitLoss": "None", "dividendPayout": "4914000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-69973000", "capitalExpenditures": "42176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55614000", "cashflowFromInvestment": "391479000", "stockBasedCompensation": "113926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "265892000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020906000, "cost_of_revenue": 606599000, "gross_profit": 414307000, "research_and_development": 154612000, "selling_general_admin": 201398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105444000, "depreciation_amortisation": 28611000, "ebitda": -76833000, "interest_expense": 6151000, "interest_income": null, "other_non_operating": null, "pretax_income": -111595000, "tax_provision": 2667000, "effective_tax_rate": null, "net_income": -114262000, "net_income_continuing_ops": -114262000, "net_income_to_common": -114262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 638434000, "short_term_investments": 1059730000, "net_receivables": 315200000, "inventory": -315200000, "other_current_assets": null, "total_current_assets": 2479318000, "net_ppe": null, "goodwill": 260810000, "intangible_assets": 68294000, "goodwill_and_intangibles": 329104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1966915000, "total_assets": 4446233000, "short_term_debt": 66222000, "accounts_payable": 62235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3020439000, "long_term_debt": 808060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1038751000, "total_liabilities": 4059190000, "total_debt": 874282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10242506000, "total_equity": 387043000, "shares_outstanding": 381884000, "operating_cash_flow": -69973000, "stock_based_compensation": 113926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 391479000, "dividends_paid": 4914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55614000, "free_cash_flow": -27797000, "net_change_in_cash": 265892000 }, "raw_data": { "income": { "ebit": "-105444000", "ebitda": "-76833000", "netIncome": "-114262000", "grossProfit": "414307000", "depreciation": "None", "totalRevenue": "1020906000", "costOfRevenue": "606599000", "interestIncome": "34469000", "incomeBeforeTax": "-111595000", "interestExpense": "6151000", "operatingIncome": "-158519000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2667000", "reportedCurrency": "USD", "netInterestIncome": "-6151000", "nonInterestIncome": "None", "operatingExpenses": "572826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "154612000", "otherNonOperatingIncome": "53075000", "costofGoodsAndServicesSold": "606599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28611000", "sellingGeneralAndAdministrative": "201398000", "netIncomeFromContinuingOperations": "-114262000" }, "balance": { "goodwill": "260810000", "inventory": "-315200000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "4446233000", "longTermDebt": "808060000", "shortTermDebt": "66222000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68294000", "reportedCurrency": "USD", "retainedEarnings": "-10242506000", "totalLiabilities": "4059190000", "otherCurrentAssets": "781154000", "totalCurrentAssets": "2479318000", "currentLongTermDebt": "24107000", "longTermInvestments": "39870000", "shortTermInvestments": "1059730000", "currentNetReceivables": "315200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1966915000", "currentAccountsPayable": "62235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "578234000", "shortLongTermDebtTotal": "1028663000", "totalShareholderEquity": "387043000", "capitalLeaseObligations": "196496000", "otherCurrentLiabilities": "2481144000", "totalCurrentLiabilities": "3020439000", "otherNonCurrentLiabilities": "76310000", "totalNonCurrentLiabilities": "1038751000", "cashAndShortTermInvestments": "638434000", "commonStockSharesOutstanding": "381884000", "intangibleAssetsExcludingGoodwill": "68294000", "cashAndCashEquivalentsAtCarryingValue": "638434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114262000", "profitLoss": "None", "dividendPayout": "4914000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-69973000", "capitalExpenditures": "42176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55614000", "cashflowFromInvestment": "391479000", "stockBasedCompensation": "113926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "265892000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-662000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }