{ "ticker": { "uuid": "e9e1c105-77e0-49ee-9fa9-42436ea996bf", "symbol": "GMAB", "name": "Genmab AS", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/e9e1c105-77e0-49ee-9fa9-42436ea996bf/", "api_url": "https://sharemaestro.com/factors/api/tickers/e9e1c105-77e0-49ee-9fa9-42436ea996bf/" }, "ticker_metadata": { "id": 6293, "uuid": "e9e1c105-77e0-49ee-9fa9-42436ea996bf", "symbol": "GMAB", "name": "Genmab AS", "asset_type": "equity", "market_cap": 16164882000, "stock_exchange_id": 2, "industry": "Biotechnology", "sector": "Healthcare", "description": "Genmab A / S develops antibody therapies for the treatment of cancer and other diseases mainly in Denmark. The company is headquartered in Copenhagen, Denmark.", "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": "e9e1c105-77e0-49ee-9fa9-42436ea996bf", "symbol": "GMAB", "name": "Genmab AS", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/e9e1c105-77e0-49ee-9fa9-42436ea996bf/", "api_url": "https://sharemaestro.com/factors/api/tickers/e9e1c105-77e0-49ee-9fa9-42436ea996bf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.2, "quality": 0.78, "momentum": 0.32, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 25.15, "market_cap": 16059638381.5, "pe_ratio": 19.5603, "earnings_yield": 0.0511, "ebitda_to_ev": 0.0717, "shareholder_yield": 0, "roe": 0.1445, "piotroski_f_score": 4, "momentum_12_1": 0.1905, "volatility_252d": 0.3733 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:55.587879+00:00", "batch_id": "" }, "size": { "price_close": 25.15, "market_cap": 16059638381.5, "market_cap_usd": 16059638381.5, "enterprise_value": 19782658243.5, "shares_outstanding": 638554210, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.5603, "pb_ratio": 2.8265, "ptbv_ratio": null, "ps_ratio": 4.1169, "pcf_ratio": 17.8176, "pfcf_ratio": 17.2436, "ev_ebitda": 13.9412, "ev_ebit": 14.2834, "ev_sales": 5.0713, "ev_fcf": 21.2411, "earnings_yield": 0.0511, "fcf_yield": 0.0471, "price_to_sales": 4.1169, "price_to_book": 2.8265, "price_to_cashflow": 17.8176, "ebitda_to_ev": 0.0717, "sales_yield": 0.1972 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9331, "operating_margin": 0.355, "net_margin": 0.2105, "ebitda_margin": 0.3638, "fcf_margin": 0.2387, "roe": 0.1445, "roa": 0.0663, "roic": 0.1169, "roc_greenblatt": null, "asset_turnover": 0.3152, "cash_conversion": 1.1343, "accruals_ratio": -0.0065, "sbc_to_revenue": 0.039, "piotroski_f_score": 4, "altman_z_score": 2.7219, "earnings_stability_5y": 1.6363, "revenue_stability_5y": 0.5569, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2941, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1781, "net_debt_to_ebitda": 2.6237, "debt_to_assets": 0.4237, "interest_coverage": 8.2304, "current_ratio": 2.1842, "quick_ratio": 2.1664, "net_debt": 3723019862, "local_beta": 0.0008, "volatility_252d": 0.3733, "volatility_60d": 0.7919, "max_drawdown_12m": -0.2674, "risk_adjusted_momentum": 0.5104 }, "growth": { "revenue_growth_1y": -0.7105, "revenue_growth_3y_cagr": -0.3645, "revenue_growth_5y_cagr": -0.1811, "eps_growth_1y": -0.851, "eps_growth_3y_cagr": -0.4388, "eps_growth_5y_cagr": -0.2734, "fcf_growth_1y": -0.8064, "book_value_growth_1y": -0.8361, "revenue_growth": -0.7105, "earnings_growth": -0.851 }, "momentum": { "price_return_1m": -0.0484, "price_return_3m": -0.0706, "price_return_6m": -0.2076, "price_return_9m": -0.0868, "price_return_12m": 0.1329, "price_return_12m_ex1m": 0.1905, "momentum_6m": -0.2076, "momentum_12m": 0.1329, "momentum_12_1": 0.1905, "distance_from_52w_high": -0.2659, "distance_from_52w_low": 0.2389, "relative_strength": -0.0251 }, "raw_ttm": { "revenue_ttm": 3900933538, "gross_profit_ttm": 3639949060, "ebit_ttm": 1385010069, "ebitda_ttm": 1419006735, "net_income_ttm": 821032666, "eps_diluted_ttm": 1.2858, "operating_cash_flow_ttm": 901335806, "capital_expenditure_ttm": 30002265, "fcf_ttm": 931338071, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 168279936, "cash_and_equivalents": 1520975399, "total_current_assets": 2572958384, "total_current_liabilities": 1177980947, "net_ppe": null, "total_assets": 12375799830, "total_debt": 5243995261, "total_equity": 5681908099, "net_working_capital": 184997299, "book_value_per_share": 8.8981, "retained_earnings": 4089933848, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3620941434, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 52, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 73, "rank_ev_ebitda": 60, "rank_ev_ebit": 55, "rank_earnings_yield": 52, "rank_fcf_yield": 69, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 69, "rank_roe": 29, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 4, "rank_fcf_margin": 40, "rank_piotroski": 72, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 99, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 55 }, "composites": { "value_composite": 80, "quality_composite": 22, "momentum_composite": 68, "growth_composite": 100, "yield_composite": 79, "svqf_composite": 76, "vc1_composite": 82, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.395, "os_score": 0.26, "value_percentile": 0.2, "quality_percentile": 0.78, "momentum_percentile": 0.32, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1278, "ticker_id": 6293, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:55.587879+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.15, "market_cap": 16059638381.5, "market_cap_usd": 16059638381.5, "enterprise_value": 19782658243.5, "shares_outstanding": 638554210, "fx_rate_to_usd": null, "pe_ratio": 19.56029163, "pb_ratio": 2.82645163, "ptbv_ratio": null, "ps_ratio": 4.11687055, "pcf_ratio": 17.81759725, "pfcf_ratio": 17.24361849, "ev_ebitda": 13.94120109, "ev_ebit": 14.28340392, "ev_sales": 5.07126257, "ev_fcf": 21.24111411, "earnings_yield": 0.05112398, "fcf_yield": 0.04707851, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.93309692, "operating_margin": 0.3550458, "net_margin": 0.21047082, "ebitda_margin": 0.36376081, "fcf_margin": 0.23874748, "roe": 0.14449946, "roa": 0.06634179, "roic": 0.11693082, "roc_greenblatt": null, "asset_turnover": 0.31520658, "cash_conversion": 1.13434959, "accruals_ratio": -0.00648872, "sbc_to_revenue": 0.03896327, "debt_to_equity": 1.1781063, "net_debt_to_ebitda": 2.62368019, "debt_to_assets": 0.42372981, "interest_coverage": 8.23039337, "current_ratio": 2.18421053, "quick_ratio": 2.1663837, "net_debt": 3723019862, "revenue_growth_1y": -0.71050586, "revenue_growth_3y_cagr": -0.36448979, "revenue_growth_5y_cagr": -0.18112381, "eps_growth_1y": -0.85096521, "eps_growth_3y_cagr": -0.43877423, "eps_growth_5y_cagr": -0.27337749, "fcf_growth_1y": -0.80642458, "book_value_growth_1y": -0.83610893, "piotroski_f_score": 4, "altman_z_score": 2.72193914, "earnings_stability_5y": 1.636336, "revenue_stability_5y": 0.556929, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04842981, "price_return_3m": -0.07058389, "price_return_6m": -0.20762445, "price_return_9m": -0.08678286, "price_return_12m": 0.13288288, "price_return_12m_ex1m": 0.19054054, "distance_from_52w_high": -0.26590776, "distance_from_52w_low": 0.23891626, "relative_strength": -0.02505817, "local_beta": 0.0008, "volatility_252d": 0.37334, "volatility_60d": 0.791913, "max_drawdown_12m": -0.26736719, "revenue_ttm": 3900933538, "gross_profit_ttm": 3639949060, "ebit_ttm": 1385010069, "ebitda_ttm": 1419006735, "net_income_ttm": 821032666, "eps_diluted_ttm": 1.28576815, "operating_cash_flow_ttm": 901335806, "capital_expenditure_ttm": 30002265, "fcf_ttm": 931338071, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 168279936, "cash_and_equivalents": 1520975399, "total_current_assets": 2572958384, "total_current_liabilities": 1177980947, "net_ppe": null, "total_assets": 12375799830, "total_debt": 5243995261, "total_equity": 5681908099, "net_working_capital": 184997299, "book_value_per_share": 8.89808259, "retained_earnings": 4089933848, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3620941434, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 52, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 73, "rank_ev_ebitda": 60, "rank_ev_ebit": 55, "rank_earnings_yield": 52, "rank_fcf_yield": 69, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 69, "rank_roe": 29, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 4, "rank_fcf_margin": 40, "rank_piotroski": 72, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 99, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 55, "value_composite": 80, "quality_composite": 22, "momentum_composite": 68, "growth_composite": 100, "yield_composite": 79, "svqf_composite": 76, "vc1_composite": 82, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.15, "os": 0.26, "value": 0.2, "quality": 0.78, "momentum": 0.32, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.5603, "earnings_yield": 0.0511, "shareholder_yield": 0, "roe": 0.1445, "momentum_12_1": 0.1905, "complete_fields": { "id": 1278, "ticker_id": 6293, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:55.587879+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.15, "market_cap": 16059638381.5, "market_cap_usd": 16059638381.5, "enterprise_value": 19782658243.5, "shares_outstanding": 638554210, "fx_rate_to_usd": null, "pe_ratio": 19.56029163, "pb_ratio": 2.82645163, "ptbv_ratio": null, "ps_ratio": 4.11687055, "pcf_ratio": 17.81759725, "pfcf_ratio": 17.24361849, "ev_ebitda": 13.94120109, "ev_ebit": 14.28340392, "ev_sales": 5.07126257, "ev_fcf": 21.24111411, "earnings_yield": 0.05112398, "fcf_yield": 0.04707851, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.93309692, "operating_margin": 0.3550458, "net_margin": 0.21047082, "ebitda_margin": 0.36376081, "fcf_margin": 0.23874748, "roe": 0.14449946, "roa": 0.06634179, "roic": 0.11693082, "roc_greenblatt": null, "asset_turnover": 0.31520658, "cash_conversion": 1.13434959, "accruals_ratio": -0.00648872, "sbc_to_revenue": 0.03896327, "debt_to_equity": 1.1781063, "net_debt_to_ebitda": 2.62368019, "debt_to_assets": 0.42372981, "interest_coverage": 8.23039337, "current_ratio": 2.18421053, "quick_ratio": 2.1663837, "net_debt": 3723019862, "revenue_growth_1y": -0.71050586, "revenue_growth_3y_cagr": -0.36448979, "revenue_growth_5y_cagr": -0.18112381, "eps_growth_1y": -0.85096521, "eps_growth_3y_cagr": -0.43877423, "eps_growth_5y_cagr": -0.27337749, "fcf_growth_1y": -0.80642458, "book_value_growth_1y": -0.83610893, "piotroski_f_score": 4, "altman_z_score": 2.72193914, "earnings_stability_5y": 1.636336, "revenue_stability_5y": 0.556929, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04842981, "price_return_3m": -0.07058389, "price_return_6m": -0.20762445, "price_return_9m": -0.08678286, "price_return_12m": 0.13288288, "price_return_12m_ex1m": 0.19054054, "distance_from_52w_high": -0.26590776, "distance_from_52w_low": 0.23891626, "relative_strength": -0.02505817, "local_beta": 0.0008, "volatility_252d": 0.37334, "volatility_60d": 0.791913, "max_drawdown_12m": -0.26736719, "revenue_ttm": 3900933538, "gross_profit_ttm": 3639949060, "ebit_ttm": 1385010069, "ebitda_ttm": 1419006735, "net_income_ttm": 821032666, "eps_diluted_ttm": 1.28576815, "operating_cash_flow_ttm": 901335806, "capital_expenditure_ttm": 30002265, "fcf_ttm": 931338071, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 168279936, "cash_and_equivalents": 1520975399, "total_current_assets": 2572958384, "total_current_liabilities": 1177980947, "net_ppe": null, "total_assets": 12375799830, "total_debt": 5243995261, "total_equity": 5681908099, "net_working_capital": 184997299, "book_value_per_share": 8.89808259, "retained_earnings": 4089933848, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3620941434, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 52, "rank_pb": 62, "rank_ptbv": 50, "rank_ps": 74, "rank_pcf": 73, "rank_ev_ebitda": 60, "rank_ev_ebit": 55, "rank_earnings_yield": 52, "rank_fcf_yield": 69, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 69, "rank_roe": 29, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 4, "rank_fcf_margin": 40, "rank_piotroski": 72, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 99, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 55, "value_composite": 80, "quality_composite": 22, "momentum_composite": 68, "growth_composite": 100, "yield_composite": 79, "svqf_composite": 76, "vc1_composite": 82, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 3722933872, "cost_of_revenue": 309243699, "gross_profit": 3413690171, "ebit": 1250985844, "ebitda": 1322041839, "pretax_income": 1204949564, "tax_provision": 241190069, "net_income": 963759493, "net_income_to_common": 963759493, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1711087203, "total_current_assets": 2878417833, "total_assets": 12843630073, "short_term_debt": 291000000, "long_term_debt": 5001000000, "total_debt": 5292000000, "total_liabilities": 7009970084, "total_equity": 5833659988, "shares_outstanding": 626916300, "goodwill_and_intangibles": 9456375811 }, "cash_flow": { "operating_cash_flow": 1186935368, "capital_expenditure": 37029182, "free_cash_flow": 1223964550, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82047, "ticker_id": 6293, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1250985844", "ebitda": "1322041839", "netIncome": "963759493", "grossProfit": "3413690171", "depreciation": "None", "totalRevenue": "3722933872", "costOfRevenue": "309243699", "interestIncome": "138000000", "incomeBeforeTax": "1204949564", "interestExpense": "61048108", "operatingIncome": "1250985843", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "241190069", "reportedCurrency": "USD", "netInterestIncome": "77000000", "nonInterestIncome": "None", "operatingExpenses": "2162704326", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1560229544", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309243699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71055995", "sellingGeneralAndAdministrative": "626000000", "netIncomeFromContinuingOperations": "963000000" }, "balance": { "goodwill": "354190061", "inventory": "17958932", "commonStock": "9977184", "currentDebt": "None", "investments": "None", "totalAssets": "12843630073", "longTermDebt": "5001000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9102185750", "reportedCurrency": "USD", "retainedEarnings": "4088650356", "totalLiabilities": "7009970084", "otherCurrentAssets": "3", "totalCurrentAssets": "2878417833", "currentLongTermDebt": "273000000", "longTermInvestments": "37000000", "shortTermInvestments": "0", "currentNetReceivables": "1149371695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9965212240", "currentAccountsPayable": "1066561061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5426000000", "totalShareholderEquity": "5833659988", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "42237975", "totalCurrentLiabilities": "1423744279", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5586225804", "cashAndShortTermInvestments": "1711087203", "commonStockSharesOutstanding": "626916300", "intangibleAssetsExcludingGoodwill": "9102185750", "cashAndCashEquivalentsAtCarryingValue": "1711087203", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "963759493", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9007097", "operatingCashflow": "1186935368", "capitalExpenditures": "37029182", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4792776966", "cashflowFromInvestment": "-5647450495", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430339130", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71055995", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3722933872, "cost_of_revenue": 309243699, "gross_profit": 3413690171, "research_and_development": 1560229544, "selling_general_admin": 626000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1250985844, "depreciation_amortisation": 71055995, "ebitda": 1322041839, "interest_expense": 61048108, "interest_income": null, "other_non_operating": null, "pretax_income": 1204949564, "tax_provision": 241190069, "effective_tax_rate": null, "net_income": 963759493, "net_income_continuing_ops": 963000000, "net_income_to_common": 963759493, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1711087203, "short_term_investments": 0, "net_receivables": 1149371695, "inventory": 17958932, "other_current_assets": null, "total_current_assets": 2878417833, "net_ppe": null, "goodwill": 354190061, "intangible_assets": 9102185750, "goodwill_and_intangibles": 9456375811, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9965212240, "total_assets": 12843630073, "short_term_debt": 291000000, "accounts_payable": 1066561061, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1423744279, "long_term_debt": 5001000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5586225804, "total_liabilities": 7009970084, "total_debt": 5292000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4088650356, "total_equity": 5833659988, "shares_outstanding": 626916300, "operating_cash_flow": 1186935368, "stock_based_compensation": 128000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37029182, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5647450495, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4792776966, "free_cash_flow": 1223964550, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1250985844", "ebitda": "1322041839", "netIncome": "963759493", "grossProfit": "3413690171", "depreciation": "None", "totalRevenue": "3722933872", "costOfRevenue": "309243699", "interestIncome": "138000000", "incomeBeforeTax": "1204949564", "interestExpense": "61048108", "operatingIncome": "1250985843", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "241190069", "reportedCurrency": "USD", "netInterestIncome": "77000000", "nonInterestIncome": "None", "operatingExpenses": "2162704326", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1560229544", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309243699", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71055995", "sellingGeneralAndAdministrative": "626000000", "netIncomeFromContinuingOperations": "963000000" }, "balance": { "goodwill": "354190061", "inventory": "17958932", "commonStock": "9977184", "currentDebt": "None", "investments": "None", "totalAssets": "12843630073", "longTermDebt": "5001000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9102185750", "reportedCurrency": "USD", "retainedEarnings": "4088650356", "totalLiabilities": "7009970084", "otherCurrentAssets": "3", "totalCurrentAssets": "2878417833", "currentLongTermDebt": "273000000", "longTermInvestments": "37000000", "shortTermInvestments": "0", "currentNetReceivables": "1149371695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9965212240", "currentAccountsPayable": "1066561061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5426000000", "totalShareholderEquity": "5833659988", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "42237975", "totalCurrentLiabilities": "1423744279", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5586225804", "cashAndShortTermInvestments": "1711087203", "commonStockSharesOutstanding": "626916300", "intangibleAssetsExcludingGoodwill": "9102185750", "cashAndCashEquivalentsAtCarryingValue": "1711087203", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "963759493", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9007097", "operatingCashflow": "1186935368", "capitalExpenditures": "37029182", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4792776966", "cashflowFromInvestment": "-5647450495", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430339130", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71055995", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 21526000000, "cost_of_revenue": 985000000, "gross_profit": 20541000000, "ebit": 9284000000, "ebitda": 9697000000, "pretax_income": 9164000000, "tax_provision": 1320000000, "net_income": 7844000000, "net_income_to_common": 7844000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9858000000, "total_current_assets": 27854000000, "total_assets": 45811000000, "short_term_debt": 92000000, "long_term_debt": null, "total_debt": 92000000, "total_liabilities": 9114000000, "total_equity": 36697000000, "shares_outstanding": 646330000, "goodwill_and_intangibles": 14878000000 }, "cash_flow": { "operating_cash_flow": 7771000000, "capital_expenditure": 187000000, "free_cash_flow": 7958000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82052, "ticker_id": 6293, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9284000000", "ebitda": "9697000000", "netIncome": "7844000000", "grossProfit": "20541000000", "depreciation": "None", "totalRevenue": "21526000000", "costOfRevenue": "985000000", "interestIncome": "995000000", "incomeBeforeTax": "9164000000", "interestExpense": "120000000", "operatingIncome": "6703000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1320000000", "reportedCurrency": "DKK", "netInterestIncome": "875000000", "nonInterestIncome": "None", "operatingExpenses": "13838000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9748000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "985000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "413000000", "sellingGeneralAndAdministrative": "3790000000", "netIncomeFromContinuingOperations": "7844000000" }, "balance": { "goodwill": "2535000000", "inventory": "62000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "45811000000", "longTermDebt": "None", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12343000000", "reportedCurrency": "DKK", "retainedEarnings": "23551000000", "totalLiabilities": "9114000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "27854000000", "currentLongTermDebt": "None", "longTermInvestments": "228000000", "shortTermInvestments": "11243000000", "currentNetReceivables": "6691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17957000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1029000000", "totalShareholderEquity": "36697000000", "capitalLeaseObligations": "1029000000", "otherCurrentLiabilities": "3482000000", "totalCurrentLiabilities": "5308000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3806000000", "cashAndShortTermInvestments": "9858000000", "commonStockSharesOutstanding": "646330000", "intangibleAssetsExcludingGoodwill": "12343000000", "cashAndCashEquivalentsAtCarryingValue": "9858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7844000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "DKK", "changeInInventory": "-5000000", "operatingCashflow": "7771000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000000", "cashflowFromInvestment": "-9907000000", "stockBasedCompensation": "721000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3988000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "413000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21526000000, "cost_of_revenue": 985000000, "gross_profit": 20541000000, "research_and_development": 9748000000, "selling_general_admin": 3790000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9284000000, "depreciation_amortisation": 413000000, "ebitda": 9697000000, "interest_expense": 120000000, "interest_income": null, "other_non_operating": null, "pretax_income": 9164000000, "tax_provision": 1320000000, "effective_tax_rate": null, "net_income": 7844000000, "net_income_continuing_ops": 7844000000, "net_income_to_common": 7844000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9858000000, "short_term_investments": 11243000000, "net_receivables": 6691000000, "inventory": 62000000, "other_current_assets": null, "total_current_assets": 27854000000, "net_ppe": null, "goodwill": 2535000000, "intangible_assets": 12343000000, "goodwill_and_intangibles": 14878000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17957000000, "total_assets": 45811000000, "short_term_debt": 92000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5308000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3806000000, "total_liabilities": 9114000000, "total_debt": 92000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23551000000, "total_equity": 36697000000, "shares_outstanding": 646330000, "operating_cash_flow": 7771000000, "stock_based_compensation": 721000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9907000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3919000000, "free_cash_flow": 7958000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9284000000", "ebitda": "9697000000", "netIncome": "7844000000", "grossProfit": "20541000000", "depreciation": "None", "totalRevenue": "21526000000", "costOfRevenue": "985000000", "interestIncome": "995000000", "incomeBeforeTax": "9164000000", "interestExpense": "120000000", "operatingIncome": "6703000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1320000000", "reportedCurrency": "DKK", "netInterestIncome": "875000000", "nonInterestIncome": "None", "operatingExpenses": "13838000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9748000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "985000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "413000000", "sellingGeneralAndAdministrative": "3790000000", "netIncomeFromContinuingOperations": "7844000000" }, "balance": { "goodwill": "2535000000", "inventory": "62000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "45811000000", "longTermDebt": "None", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12343000000", "reportedCurrency": "DKK", "retainedEarnings": "23551000000", "totalLiabilities": "9114000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "27854000000", "currentLongTermDebt": "None", "longTermInvestments": "228000000", "shortTermInvestments": "11243000000", "currentNetReceivables": "6691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17957000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1029000000", "totalShareholderEquity": "36697000000", "capitalLeaseObligations": "1029000000", "otherCurrentLiabilities": "3482000000", "totalCurrentLiabilities": "5308000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3806000000", "cashAndShortTermInvestments": "9858000000", "commonStockSharesOutstanding": "646330000", "intangibleAssetsExcludingGoodwill": "12343000000", "cashAndCashEquivalentsAtCarryingValue": "9858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7844000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "DKK", "changeInInventory": "-5000000", "operatingCashflow": "7771000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000000", "cashflowFromInvestment": "-9907000000", "stockBasedCompensation": "721000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3988000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "413000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 16474000000, "cost_of_revenue": 226000000, "gross_profit": 16248000000, "ebit": 5707000000, "ebitda": 5947000000, "pretax_income": 5637000000, "tax_provision": 1285000000, "net_income": 4352000000, "net_income_to_common": 4352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14867000000, "total_current_assets": 33139000000, "total_assets": 35289000000, "short_term_debt": 90000000, "long_term_debt": null, "total_debt": 90000000, "total_liabilities": 3679000000, "total_equity": 31610000000, "shares_outstanding": 659150000, "goodwill_and_intangibles": 101000000 }, "cash_flow": { "operating_cash_flow": 7380000000, "capital_expenditure": 376000000, "free_cash_flow": 7756000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82057, "ticker_id": 6293, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5707000000", "ebitda": "5947000000", "netIncome": "4352000000", "grossProfit": "16248000000", "depreciation": "None", "totalRevenue": "16474000000", "costOfRevenue": "226000000", "interestIncome": "939000000", "incomeBeforeTax": "5637000000", "interestExpense": "27000000", "operatingIncome": "5321000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1285000000", "reportedCurrency": "DKK", "netInterestIncome": "912000000", "nonInterestIncome": "None", "operatingExpenses": "10927000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7630000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240000000", "sellingGeneralAndAdministrative": "3297000000", "netIncomeFromContinuingOperations": "4352000000" }, "balance": { "goodwill": "0", "inventory": "57000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "35289000000", "longTermDebt": "None", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "101000000", "reportedCurrency": "DKK", "retainedEarnings": "19023000000", "totalLiabilities": "3679000000", "otherCurrentAssets": "None", "totalCurrentAssets": "33139000000", "currentLongTermDebt": "None", "longTermInvestments": "134000000", "shortTermInvestments": "13268000000", "currentNetReceivables": "4947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2150000000", "currentAccountsPayable": "2307000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770000000", "totalShareholderEquity": "31610000000", "capitalLeaseObligations": "770000000", "otherCurrentLiabilities": "2307000000", "totalCurrentLiabilities": "2484000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1195000000", "cashAndShortTermInvestments": "14867000000", "commonStockSharesOutstanding": "659150000", "intangibleAssetsExcludingGoodwill": "101000000", "cashAndCashEquivalentsAtCarryingValue": "14867000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5637000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "DKK", "changeInInventory": "-57000000", "operatingCashflow": "7380000000", "capitalExpenditures": "376000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-606000000", "cashflowFromInvestment": "-1282000000", "stockBasedCompensation": "586000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-564000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16474000000, "cost_of_revenue": 226000000, "gross_profit": 16248000000, "research_and_development": 7630000000, "selling_general_admin": 3297000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5707000000, "depreciation_amortisation": 240000000, "ebitda": 5947000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": 5637000000, "tax_provision": 1285000000, "effective_tax_rate": null, "net_income": 4352000000, "net_income_continuing_ops": 4352000000, "net_income_to_common": 4352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14867000000, "short_term_investments": 13268000000, "net_receivables": 4947000000, "inventory": 57000000, "other_current_assets": null, "total_current_assets": 33139000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 101000000, "goodwill_and_intangibles": 101000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2150000000, "total_assets": 35289000000, "short_term_debt": 90000000, "accounts_payable": 2307000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2484000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1195000000, "total_liabilities": 3679000000, "total_debt": 90000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19023000000, "total_equity": 31610000000, "shares_outstanding": 659150000, "operating_cash_flow": 7380000000, "stock_based_compensation": 586000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 376000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1282000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -606000000, "free_cash_flow": 7756000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5707000000", "ebitda": "5947000000", "netIncome": "4352000000", "grossProfit": "16248000000", "depreciation": "None", "totalRevenue": "16474000000", "costOfRevenue": "226000000", "interestIncome": "939000000", "incomeBeforeTax": "5637000000", "interestExpense": "27000000", "operatingIncome": "5321000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1285000000", "reportedCurrency": "DKK", "netInterestIncome": "912000000", "nonInterestIncome": "None", "operatingExpenses": "10927000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7630000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240000000", "sellingGeneralAndAdministrative": "3297000000", "netIncomeFromContinuingOperations": "4352000000" }, "balance": { "goodwill": "0", "inventory": "57000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "35289000000", "longTermDebt": "None", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "101000000", "reportedCurrency": "DKK", "retainedEarnings": "19023000000", "totalLiabilities": "3679000000", "otherCurrentAssets": "None", "totalCurrentAssets": "33139000000", "currentLongTermDebt": "None", "longTermInvestments": "134000000", "shortTermInvestments": "13268000000", "currentNetReceivables": "4947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2150000000", "currentAccountsPayable": "2307000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770000000", "totalShareholderEquity": "31610000000", "capitalLeaseObligations": "770000000", "otherCurrentLiabilities": "2307000000", "totalCurrentLiabilities": "2484000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1195000000", "cashAndShortTermInvestments": "14867000000", "commonStockSharesOutstanding": "659150000", "intangibleAssetsExcludingGoodwill": "101000000", "cashAndCashEquivalentsAtCarryingValue": "14867000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5637000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "DKK", "changeInInventory": "-57000000", "operatingCashflow": "7380000000", "capitalExpenditures": "376000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-606000000", "cashflowFromInvestment": "-1282000000", "stockBasedCompensation": "586000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-564000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 14505000000, "cost_of_revenue": 0, "gross_profit": 14505000000, "ebit": 6984000000, "ebitda": 7346000000, "pretax_income": 6945000000, "tax_provision": 1493000000, "net_income": 5452000000, "net_income_to_common": 5452000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9893000000, "total_current_assets": 28218000000, "total_assets": 30119000000, "short_term_debt": 74000000, "long_term_debt": null, "total_debt": 74000000, "total_liabilities": 2837000000, "total_equity": 27282000000, "shares_outstanding": 660100000, "goodwill_and_intangibles": 146000000 }, "cash_flow": { "operating_cash_flow": 3912000000, "capital_expenditure": 317000000, "free_cash_flow": 4229000000, "dividends_paid": 280000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82062, "ticker_id": 6293, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6984000000", "ebitda": "7346000000", "netIncome": "5452000000", "grossProfit": "14505000000", "depreciation": "None", "totalRevenue": "14505000000", "costOfRevenue": "0", "interestIncome": "324000000", "incomeBeforeTax": "6945000000", "interestExpense": "21000000", "operatingIncome": "6267000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1493000000", "reportedCurrency": "DKK", "netInterestIncome": "303000000", "nonInterestIncome": "None", "operatingExpenses": "8238000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5562000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362000000", "sellingGeneralAndAdministrative": "2676000000", "netIncomeFromContinuingOperations": "5522000000" }, "balance": { "goodwill": "None", "inventory": "-143000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "30119000000", "longTermDebt": "None", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "146000000", "reportedCurrency": "DKK", "retainedEarnings": "14809000000", "totalLiabilities": "2837000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "28218000000", "currentLongTermDebt": "None", "longTermInvestments": "133000000", "shortTermInvestments": "12431000000", "currentNetReceivables": "5712000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901000000", "currentAccountsPayable": "1716000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1322000000", "shortLongTermDebtTotal": "597000000", "totalShareholderEquity": "27282000000", "capitalLeaseObligations": "597000000", "otherCurrentLiabilities": "1749000000", "totalCurrentLiabilities": "1823000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1014000000", "cashAndShortTermInvestments": "9893000000", "commonStockSharesOutstanding": "660100000", "intangibleAssetsExcludingGoodwill": "146000000", "cashAndCashEquivalentsAtCarryingValue": "9893000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7035000000", "profitLoss": "None", "dividendPayout": "280000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "3912000000", "capitalExpenditures": "317000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789000000", "cashflowFromInvestment": "-2761000000", "stockBasedCompensation": "439000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-908000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14505000000, "cost_of_revenue": 0, "gross_profit": 14505000000, "research_and_development": 5562000000, "selling_general_admin": 2676000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6984000000, "depreciation_amortisation": 362000000, "ebitda": 7346000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 6945000000, "tax_provision": 1493000000, "effective_tax_rate": null, "net_income": 5452000000, "net_income_continuing_ops": 5522000000, "net_income_to_common": 5452000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9893000000, "short_term_investments": 12431000000, "net_receivables": 5712000000, "inventory": -143000000, "other_current_assets": null, "total_current_assets": 28218000000, "net_ppe": null, "goodwill": null, "intangible_assets": 146000000, "goodwill_and_intangibles": 146000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1901000000, "total_assets": 30119000000, "short_term_debt": 74000000, "accounts_payable": 1716000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1823000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1014000000, "total_liabilities": 2837000000, "total_debt": 74000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14809000000, "total_equity": 27282000000, "shares_outstanding": 660100000, "operating_cash_flow": 3912000000, "stock_based_compensation": 439000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2761000000, "dividends_paid": 280000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -789000000, "free_cash_flow": 4229000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6984000000", "ebitda": "7346000000", "netIncome": "5452000000", "grossProfit": "14505000000", "depreciation": "None", "totalRevenue": "14505000000", "costOfRevenue": "0", "interestIncome": "324000000", "incomeBeforeTax": "6945000000", "interestExpense": "21000000", "operatingIncome": "6267000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1493000000", "reportedCurrency": "DKK", "netInterestIncome": "303000000", "nonInterestIncome": "None", "operatingExpenses": "8238000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5562000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "362000000", "sellingGeneralAndAdministrative": "2676000000", "netIncomeFromContinuingOperations": "5522000000" }, "balance": { "goodwill": "None", "inventory": "-143000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "30119000000", "longTermDebt": "None", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "146000000", "reportedCurrency": "DKK", "retainedEarnings": "14809000000", "totalLiabilities": "2837000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "28218000000", "currentLongTermDebt": "None", "longTermInvestments": "133000000", "shortTermInvestments": "12431000000", "currentNetReceivables": "5712000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901000000", "currentAccountsPayable": "1716000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1322000000", "shortLongTermDebtTotal": "597000000", "totalShareholderEquity": "27282000000", "capitalLeaseObligations": "597000000", "otherCurrentLiabilities": "1749000000", "totalCurrentLiabilities": "1823000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1014000000", "cashAndShortTermInvestments": "9893000000", "commonStockSharesOutstanding": "660100000", "intangibleAssetsExcludingGoodwill": "146000000", "cashAndCashEquivalentsAtCarryingValue": "9893000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7035000000", "profitLoss": "None", "dividendPayout": "280000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "3912000000", "capitalExpenditures": "317000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-789000000", "cashflowFromInvestment": "-2761000000", "stockBasedCompensation": "439000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-908000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 8417000000, "cost_of_revenue": 0, "gross_profit": 8417000000, "ebit": 3931000000, "ebitda": 4181000000, "pretax_income": 3918000000, "tax_provision": 961000000, "net_income": 2957000000, "net_income_to_common": 2957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8957000000, "total_current_assets": 22736000000, "total_assets": 24627000000, "short_term_debt": 62000000, "long_term_debt": null, "total_debt": 62000000, "total_liabilities": 2431000000, "total_equity": 22196000000, "shares_outstanding": 660460000, "goodwill_and_intangibles": 254000000 }, "cash_flow": { "operating_cash_flow": 2228000000, "capital_expenditure": 252000000, "free_cash_flow": 2480000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82067, "ticker_id": 6293, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3931000000", "ebitda": "4181000000", "netIncome": "2957000000", "grossProfit": "8417000000", "depreciation": "None", "totalRevenue": "8417000000", "costOfRevenue": "0", "interestIncome": "197000000", "incomeBeforeTax": "3918000000", "interestExpense": "13000000", "operatingIncome": "2953000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "961000000", "reportedCurrency": "DKK", "netInterestIncome": "184000000", "nonInterestIncome": "None", "operatingExpenses": "5464000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4181000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250000000", "sellingGeneralAndAdministrative": "1283000000", "netIncomeFromContinuingOperations": "3008000000" }, "balance": { "goodwill": "None", "inventory": "-31000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "24627000000", "longTermDebt": "None", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "254000000", "reportedCurrency": "DKK", "retainedEarnings": "10020000000", "totalLiabilities": "2431000000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "22736000000", "currentLongTermDebt": "None", "longTermInvestments": "371000000", "shortTermInvestments": "10381000000", "currentNetReceivables": "3367000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891000000", "currentAccountsPayable": "350000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "975000000", "shortLongTermDebtTotal": "425000000", "totalShareholderEquity": "22196000000", "capitalLeaseObligations": "425000000", "otherCurrentLiabilities": "1156000000", "totalCurrentLiabilities": "1568000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "863000000", "cashAndShortTermInvestments": "8957000000", "commonStockSharesOutstanding": "660460000", "intangibleAssetsExcludingGoodwill": "254000000", "cashAndCashEquivalentsAtCarryingValue": "8957000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3983000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "2228000000", "capitalExpenditures": "252000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420000000", "cashflowFromInvestment": "-961000000", "stockBasedCompensation": "310000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8417000000, "cost_of_revenue": 0, "gross_profit": 8417000000, "research_and_development": 4181000000, "selling_general_admin": 1283000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3931000000, "depreciation_amortisation": 250000000, "ebitda": 4181000000, "interest_expense": 13000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3918000000, "tax_provision": 961000000, "effective_tax_rate": null, "net_income": 2957000000, "net_income_continuing_ops": 3008000000, "net_income_to_common": 2957000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8957000000, "short_term_investments": 10381000000, "net_receivables": 3367000000, "inventory": -31000000, "other_current_assets": null, "total_current_assets": 22736000000, "net_ppe": null, "goodwill": null, "intangible_assets": 254000000, "goodwill_and_intangibles": 254000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1891000000, "total_assets": 24627000000, "short_term_debt": 62000000, "accounts_payable": 350000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1568000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 863000000, "total_liabilities": 2431000000, "total_debt": 62000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10020000000, "total_equity": 22196000000, "shares_outstanding": 660460000, "operating_cash_flow": 2228000000, "stock_based_compensation": 310000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -961000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -420000000, "free_cash_flow": 2480000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3931000000", "ebitda": "4181000000", "netIncome": "2957000000", "grossProfit": "8417000000", "depreciation": "None", "totalRevenue": "8417000000", "costOfRevenue": "0", "interestIncome": "197000000", "incomeBeforeTax": "3918000000", "interestExpense": "13000000", "operatingIncome": "2953000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "961000000", "reportedCurrency": "DKK", "netInterestIncome": "184000000", "nonInterestIncome": "None", "operatingExpenses": "5464000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4181000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250000000", "sellingGeneralAndAdministrative": "1283000000", "netIncomeFromContinuingOperations": "3008000000" }, "balance": { "goodwill": "None", "inventory": "-31000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "24627000000", "longTermDebt": "None", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "254000000", "reportedCurrency": "DKK", "retainedEarnings": "10020000000", "totalLiabilities": "2431000000", "otherCurrentAssets": "31000000", "totalCurrentAssets": "22736000000", "currentLongTermDebt": "None", "longTermInvestments": "371000000", "shortTermInvestments": "10381000000", "currentNetReceivables": "3367000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891000000", "currentAccountsPayable": "350000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "975000000", "shortLongTermDebtTotal": "425000000", "totalShareholderEquity": "22196000000", "capitalLeaseObligations": "425000000", "otherCurrentLiabilities": "1156000000", "totalCurrentLiabilities": "1568000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "863000000", "cashAndShortTermInvestments": "8957000000", "commonStockSharesOutstanding": "660460000", "intangibleAssetsExcludingGoodwill": "254000000", "cashAndCashEquivalentsAtCarryingValue": "8957000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3983000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "2228000000", "capitalExpenditures": "252000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420000000", "cashflowFromInvestment": "-961000000", "stockBasedCompensation": "310000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 10111000000, "cost_of_revenue": null, "gross_profit": 10111000000, "ebit": 5914000000, "ebitda": 6160000000, "pretax_income": 5904000000, "tax_provision": 1146000000, "net_income": 4758000000, "net_income_to_common": 4758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7260000000, "total_current_assets": 18791000000, "total_assets": 21143000000, "short_term_debt": 42000000, "long_term_debt": null, "total_debt": 42000000, "total_liabilities": 2022000000, "total_equity": 19121000000, "shares_outstanding": 658860000, "goodwill_and_intangibles": 338000000 }, "cash_flow": { "operating_cash_flow": 6433000000, "capital_expenditure": 307000000, "free_cash_flow": 6740000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82072, "ticker_id": 6293, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5914000000", "ebitda": "6160000000", "netIncome": "4758000000", "grossProfit": "10111000000", "depreciation": "None", "totalRevenue": "10111000000", "costOfRevenue": "None", "interestIncome": "184000000", "incomeBeforeTax": "5904000000", "interestExpense": "10000000", "operatingIncome": "6313000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1146000000", "reportedCurrency": "DKK", "netInterestIncome": "174000000", "nonInterestIncome": "None", "operatingExpenses": "3798000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3137000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246000000", "sellingGeneralAndAdministrative": "661000000", "netIncomeFromContinuingOperations": "4758000000" }, "balance": { "goodwill": "None", "inventory": "-249000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "21143000000", "longTermDebt": "None", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "338000000", "reportedCurrency": "DKK", "retainedEarnings": "7107000000", "totalLiabilities": "2022000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "18791000000", "currentLongTermDebt": "None", "longTermInvestments": "1081000000", "shortTermInvestments": "8819000000", "currentNetReceivables": "2463000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2352000000", "currentAccountsPayable": "145000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "736000000", "shortLongTermDebtTotal": "319000000", "totalShareholderEquity": "19121000000", "capitalLeaseObligations": "319000000", "otherCurrentLiabilities": "1211000000", "totalCurrentLiabilities": "1253000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "769000000", "cashAndShortTermInvestments": "7260000000", "commonStockSharesOutstanding": "658860000", "intangibleAssetsExcludingGoodwill": "338000000", "cashAndCashEquivalentsAtCarryingValue": "7260000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4758000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "DKK", "changeInInventory": "-474000000", "operatingCashflow": "6433000000", "capitalExpenditures": "307000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71000000", "cashflowFromInvestment": "-2351000000", "stockBasedCompensation": "200000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10111000000, "cost_of_revenue": null, "gross_profit": 10111000000, "research_and_development": 3137000000, "selling_general_admin": 661000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5914000000, "depreciation_amortisation": 246000000, "ebitda": 6160000000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": 5904000000, "tax_provision": 1146000000, "effective_tax_rate": null, "net_income": 4758000000, "net_income_continuing_ops": 4758000000, "net_income_to_common": 4758000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7260000000, "short_term_investments": 8819000000, "net_receivables": 2463000000, "inventory": -249000000, "other_current_assets": null, "total_current_assets": 18791000000, "net_ppe": null, "goodwill": null, "intangible_assets": 338000000, "goodwill_and_intangibles": 338000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2352000000, "total_assets": 21143000000, "short_term_debt": 42000000, "accounts_payable": 145000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1253000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 769000000, "total_liabilities": 2022000000, "total_debt": 42000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7107000000, "total_equity": 19121000000, "shares_outstanding": 658860000, "operating_cash_flow": 6433000000, "stock_based_compensation": 200000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2351000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71000000, "free_cash_flow": 6740000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5914000000", "ebitda": "6160000000", "netIncome": "4758000000", "grossProfit": "10111000000", "depreciation": "None", "totalRevenue": "10111000000", "costOfRevenue": "None", "interestIncome": "184000000", "incomeBeforeTax": "5904000000", "interestExpense": "10000000", "operatingIncome": "6313000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1146000000", "reportedCurrency": "DKK", "netInterestIncome": "174000000", "nonInterestIncome": "None", "operatingExpenses": "3798000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3137000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246000000", "sellingGeneralAndAdministrative": "661000000", "netIncomeFromContinuingOperations": "4758000000" }, "balance": { "goodwill": "None", "inventory": "-249000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "21143000000", "longTermDebt": "None", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "338000000", "reportedCurrency": "DKK", "retainedEarnings": "7107000000", "totalLiabilities": "2022000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "18791000000", "currentLongTermDebt": "None", "longTermInvestments": "1081000000", "shortTermInvestments": "8819000000", "currentNetReceivables": "2463000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2352000000", "currentAccountsPayable": "145000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "736000000", "shortLongTermDebtTotal": "319000000", "totalShareholderEquity": "19121000000", "capitalLeaseObligations": "319000000", "otherCurrentLiabilities": "1211000000", "totalCurrentLiabilities": "1253000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "769000000", "cashAndShortTermInvestments": "7260000000", "commonStockSharesOutstanding": "658860000", "intangibleAssetsExcludingGoodwill": "338000000", "cashAndCashEquivalentsAtCarryingValue": "7260000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4758000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "DKK", "changeInInventory": "-474000000", "operatingCashflow": "6433000000", "capitalExpenditures": "307000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71000000", "cashflowFromInvestment": "-2351000000", "stockBasedCompensation": "200000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 5366000000, "cost_of_revenue": 0, "gross_profit": 5366000000, "ebit": 2866000000, "ebitda": 3005000000, "pretax_income": 2859000000, "tax_provision": 693000000, "net_income": 2166000000, "net_income_to_common": 2166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3552000000, "total_current_assets": 13961000000, "total_assets": 15144000000, "short_term_debt": 26000000, "long_term_debt": 0, "total_debt": 26000000, "total_liabilities": 1096000000, "total_equity": 14048000000, "shares_outstanding": 636370000, "goodwill_and_intangibles": 470000000 }, "cash_flow": { "operating_cash_flow": 1326000000, "capital_expenditure": 111000000, "free_cash_flow": 1437000000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82077, "ticker_id": 6293, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2866000000", "ebitda": "3005000000", "netIncome": "2166000000", "grossProfit": "5366000000", "depreciation": "None", "totalRevenue": "5366000000", "costOfRevenue": "0", "interestIncome": "348000000", "incomeBeforeTax": "2859000000", "interestExpense": "7000000", "operatingIncome": "2638000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "693000000", "reportedCurrency": "DKK", "netInterestIncome": "334000000", "nonInterestIncome": "None", "operatingExpenses": "2728000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2386000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "342000000", "netIncomeFromContinuingOperations": "2166000000" }, "balance": { "goodwill": "0", "inventory": "-10398000000", "commonStock": "65000000", "currentDebt": "None", "investments": "None", "totalAssets": "15144000000", "longTermDebt": "0", "shortTermDebt": "26000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "470000000", "reportedCurrency": "DKK", "retainedEarnings": "2130000000", "totalLiabilities": "1096000000", "otherCurrentAssets": "10398000000", "totalCurrentAssets": "13961000000", "currentLongTermDebt": "0", "longTermInvestments": "149000000", "shortTermInvestments": "7419000000", "currentNetReceivables": "2990000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1183000000", "currentAccountsPayable": "2990000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414000000", "shortLongTermDebtTotal": "181000000", "totalShareholderEquity": "14048000000", "capitalLeaseObligations": "181000000", "otherCurrentLiabilities": "839000000", "totalCurrentLiabilities": "938000000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "158000000", "cashAndShortTermInvestments": "3552000000", "commonStockSharesOutstanding": "636370000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "3552000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "2859000000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "1326000000", "capitalExpenditures": "111000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "3660000000", "cashflowFromInvestment": "-1983000000", "stockBasedCompensation": "147000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5366000000, "cost_of_revenue": 0, "gross_profit": 5366000000, "research_and_development": 2386000000, "selling_general_admin": 342000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2866000000, "depreciation_amortisation": 139000000, "ebitda": 3005000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2859000000, "tax_provision": 693000000, "effective_tax_rate": null, "net_income": 2166000000, "net_income_continuing_ops": 2166000000, "net_income_to_common": 2166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3552000000, "short_term_investments": 7419000000, "net_receivables": 2990000000, "inventory": -10398000000, "other_current_assets": null, "total_current_assets": 13961000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 470000000, "goodwill_and_intangibles": 470000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1183000000, "total_assets": 15144000000, "short_term_debt": 26000000, "accounts_payable": 2990000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 938000000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158000000, "total_liabilities": 1096000000, "total_debt": 26000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2130000000, "total_equity": 14048000000, "shares_outstanding": 636370000, "operating_cash_flow": 1326000000, "stock_based_compensation": 147000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1983000000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3660000000, "free_cash_flow": 1437000000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "2866000000", "ebitda": "3005000000", "netIncome": "2166000000", "grossProfit": "5366000000", "depreciation": "None", "totalRevenue": "5366000000", "costOfRevenue": "0", "interestIncome": "348000000", "incomeBeforeTax": "2859000000", "interestExpense": "7000000", "operatingIncome": "2638000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "693000000", "reportedCurrency": "DKK", "netInterestIncome": "334000000", "nonInterestIncome": "None", "operatingExpenses": "2728000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2386000000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "342000000", "netIncomeFromContinuingOperations": "2166000000" }, "balance": { "goodwill": "0", "inventory": "-10398000000", "commonStock": "65000000", "currentDebt": "None", "investments": "None", "totalAssets": "15144000000", "longTermDebt": "0", "shortTermDebt": "26000000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "470000000", "reportedCurrency": "DKK", "retainedEarnings": "2130000000", "totalLiabilities": "1096000000", "otherCurrentAssets": "10398000000", "totalCurrentAssets": "13961000000", "currentLongTermDebt": "0", "longTermInvestments": "149000000", "shortTermInvestments": "7419000000", "currentNetReceivables": "2990000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1183000000", "currentAccountsPayable": "2990000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414000000", "shortLongTermDebtTotal": "181000000", "totalShareholderEquity": "14048000000", "capitalLeaseObligations": "181000000", "otherCurrentLiabilities": "839000000", "totalCurrentLiabilities": "938000000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "158000000", "cashAndShortTermInvestments": "3552000000", "commonStockSharesOutstanding": "636370000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "3552000000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "2859000000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "1326000000", "capitalExpenditures": "111000000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "3660000000", "cashflowFromInvestment": "-1983000000", "stockBasedCompensation": "147000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 3025137000, "cost_of_revenue": 0, "gross_profit": 3025137000, "ebit": 1612300000, "ebitda": 1700000000, "pretax_income": 1611971000, "tax_provision": 139830000, "net_income": 1472141000, "net_income_to_common": 1472141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532907000, "total_current_assets": 7433025000, "total_assets": 8460999000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 446639000, "total_equity": 8014360000, "shares_outstanding": 620450000, "goodwill_and_intangibles": 470359000 }, "cash_flow": { "operating_cash_flow": 1014786000, "capital_expenditure": 477366000, "free_cash_flow": 1492152000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82082, "ticker_id": 6293, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1612300000", "ebitda": "1700000000", "netIncome": "1472141000", "grossProfit": "3025137000", "depreciation": "None", "totalRevenue": "3025137000", "costOfRevenue": "0", "interestIncome": "62922000", "incomeBeforeTax": "1611971000", "interestExpense": "417000", "operatingIncome": "1380283000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "139830000", "reportedCurrency": "DKK", "netInterestIncome": "62505000", "nonInterestIncome": "None", "operatingExpenses": "1644854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1431159000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87700000", "sellingGeneralAndAdministrative": "213695000", "netIncomeFromContinuingOperations": "1472141000" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "61498000", "currentDebt": "None", "investments": "None", "totalAssets": "8460999000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "470359000", "reportedCurrency": "DKK", "retainedEarnings": "-197459000", "totalLiabilities": "446639000", "otherCurrentAssets": "0", "totalCurrentAssets": "7433025000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "5573187000", "currentNetReceivables": "1327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027974000", "currentAccountsPayable": "1327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162000000", "shortLongTermDebtTotal": "0", "totalShareholderEquity": "8014360000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-1010615000", "totalCurrentLiabilities": "443349000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "3290000", "cashAndShortTermInvestments": "532907000", "commonStockSharesOutstanding": "620450000", "intangibleAssetsExcludingGoodwill": "470359000", "cashAndCashEquivalentsAtCarryingValue": "532907000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1611971000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "1014786000", "capitalExpenditures": "477366000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-70901000", "cashflowFromInvestment": "-1777553000", "stockBasedCompensation": "90759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3025137000, "cost_of_revenue": 0, "gross_profit": 3025137000, "research_and_development": 1431159000, "selling_general_admin": 213695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1612300000, "depreciation_amortisation": 87700000, "ebitda": 1700000000, "interest_expense": 417000, "interest_income": null, "other_non_operating": null, "pretax_income": 1611971000, "tax_provision": 139830000, "effective_tax_rate": null, "net_income": 1472141000, "net_income_continuing_ops": 1472141000, "net_income_to_common": 1472141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532907000, "short_term_investments": 5573187000, "net_receivables": 1327000000, "inventory": 0, "other_current_assets": null, "total_current_assets": 7433025000, "net_ppe": null, "goodwill": 0, "intangible_assets": 470359000, "goodwill_and_intangibles": 470359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1027974000, "total_assets": 8460999000, "short_term_debt": 0, "accounts_payable": 1327000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443349000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3290000, "total_liabilities": 446639000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197459000, "total_equity": 8014360000, "shares_outstanding": 620450000, "operating_cash_flow": 1014786000, "stock_based_compensation": 90759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1777553000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70901000, "free_cash_flow": 1492152000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "1612300000", "ebitda": "1700000000", "netIncome": "1472141000", "grossProfit": "3025137000", "depreciation": "None", "totalRevenue": "3025137000", "costOfRevenue": "0", "interestIncome": "62922000", "incomeBeforeTax": "1611971000", "interestExpense": "417000", "operatingIncome": "1380283000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "139830000", "reportedCurrency": "DKK", "netInterestIncome": "62505000", "nonInterestIncome": "None", "operatingExpenses": "1644854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1431159000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87700000", "sellingGeneralAndAdministrative": "213695000", "netIncomeFromContinuingOperations": "1472141000" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "61498000", "currentDebt": "None", "investments": "None", "totalAssets": "8460999000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "470359000", "reportedCurrency": "DKK", "retainedEarnings": "-197459000", "totalLiabilities": "446639000", "otherCurrentAssets": "0", "totalCurrentAssets": "7433025000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "5573187000", "currentNetReceivables": "1327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027974000", "currentAccountsPayable": "1327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162000000", "shortLongTermDebtTotal": "0", "totalShareholderEquity": "8014360000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-1010615000", "totalCurrentLiabilities": "443349000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "3290000", "cashAndShortTermInvestments": "532907000", "commonStockSharesOutstanding": "620450000", "intangibleAssetsExcludingGoodwill": "470359000", "cashAndCashEquivalentsAtCarryingValue": "532907000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "1611971000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "DKK", "changeInInventory": "0", "operatingCashflow": "1014786000", "capitalExpenditures": "477366000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-70901000", "cashflowFromInvestment": "-1777553000", "stockBasedCompensation": "90759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87597000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 899315611, "cost_of_revenue": 65240529, "gross_profit": 834075081, "ebit": 225832603, "ebitda": 225832603, "pretax_income": 74273833, "tax_provision": 21077709, "net_income": 53196124, "net_income_to_common": 53196124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1520975399, "total_current_assets": 2572958384, "total_assets": 12375799830, "short_term_debt": 310995261, "long_term_debt": 4933000000, "total_debt": 5243995261, "total_liabilities": 6693891731, "total_equity": 5681908099, "shares_outstanding": 638554210, "goodwill_and_intangibles": 9302849533 }, "cash_flow": { "operating_cash_flow": 3011101, "capital_expenditure": 5018501, "free_cash_flow": 8029602, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82045, "ticker_id": 6293, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "225832603", "netIncome": "53196124", "grossProfit": "834075081", "depreciation": "None", "totalRevenue": "899315611", "costOfRevenue": "65240529", "interestIncome": "14000000", "incomeBeforeTax": "74273833", "interestExpense": "112414451", "operatingIncome": "225832603", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21077709", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "608242478", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "441628201", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65240529", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "354994258", "inventory": "20999660", "commonStock": "9999838", "currentDebt": "None", "investments": "None", "totalAssets": "12375799830", "longTermDebt": "4933000000", "shortTermDebt": "310995261", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8947855275", "reportedCurrency": "USD", "retainedEarnings": "4089933848", "totalLiabilities": "6693891731", "otherCurrentAssets": "None", "totalCurrentAssets": "2572958384", "currentLongTermDebt": "275000000", "longTermInvestments": "40000000", "shortTermInvestments": "None", "currentNetReceivables": "1030983324", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9802841446", "currentAccountsPayable": "860986074", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5350913452", "totalShareholderEquity": "5681908099", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "-17999999", "totalCurrentLiabilities": "1177980947", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5515910784", "cashAndShortTermInvestments": "1520975399", "commonStockSharesOutstanding": "638554210", "intangibleAssetsExcludingGoodwill": "8947855275", "cashAndCashEquivalentsAtCarryingValue": "1520975399", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53196124", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3011101", "operatingCashflow": "3011101", "capitalExpenditures": "5018501", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177654981", "cashflowFromInvestment": "-9033304", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96355244", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 899315611, "cost_of_revenue": 65240529, "gross_profit": 834075081, "research_and_development": 441628201, "selling_general_admin": 166000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225832603, "depreciation_amortisation": null, "ebitda": 225832603, "interest_expense": 112414451, "interest_income": null, "other_non_operating": null, "pretax_income": 74273833, "tax_provision": 21077709, "effective_tax_rate": null, "net_income": 53196124, "net_income_continuing_ops": 53000000, "net_income_to_common": 53196124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1520975399, "short_term_investments": null, "net_receivables": 1030983324, "inventory": 20999660, "other_current_assets": null, "total_current_assets": 2572958384, "net_ppe": null, "goodwill": 354994258, "intangible_assets": 8947855275, "goodwill_and_intangibles": 9302849533, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9802841446, "total_assets": 12375799830, "short_term_debt": 310995261, "accounts_payable": 860986074, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1177980947, "long_term_debt": 4933000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5515910784, "total_liabilities": 6693891731, "total_debt": 5243995261, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4089933848, "total_equity": 5681908099, "shares_outstanding": 638554210, "operating_cash_flow": 3011101, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5018501, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9033304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177654981, "free_cash_flow": 8029602, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "225832603", "netIncome": "53196124", "grossProfit": "834075081", "depreciation": "None", "totalRevenue": "899315611", "costOfRevenue": "65240529", "interestIncome": "14000000", "incomeBeforeTax": "74273833", "interestExpense": "112414451", "operatingIncome": "225832603", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21077709", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "608242478", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "441628201", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65240529", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "354994258", "inventory": "20999660", "commonStock": "9999838", "currentDebt": "None", "investments": "None", "totalAssets": "12375799830", "longTermDebt": "4933000000", "shortTermDebt": "310995261", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8947855275", "reportedCurrency": "USD", "retainedEarnings": "4089933848", "totalLiabilities": "6693891731", "otherCurrentAssets": "None", "totalCurrentAssets": "2572958384", "currentLongTermDebt": "275000000", "longTermInvestments": "40000000", "shortTermInvestments": "None", "currentNetReceivables": "1030983324", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9802841446", "currentAccountsPayable": "860986074", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5350913452", "totalShareholderEquity": "5681908099", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "-17999999", "totalCurrentLiabilities": "1177980947", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5515910784", "cashAndShortTermInvestments": "1520975399", "commonStockSharesOutstanding": "638554210", "intangibleAssetsExcludingGoodwill": "8947855275", "cashAndCashEquivalentsAtCarryingValue": "1520975399", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53196124", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3011101", "operatingCashflow": "3011101", "capitalExpenditures": "5018501", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177654981", "cashflowFromInvestment": "-9033304", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96355244", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 1054810656, "cost_of_revenue": 80755825, "gross_profit": 974054831, "ebit": 242267475, "ebitda": 242267475, "pretax_income": 54834201, "tax_provision": 23927651, "net_income": 30906550, "net_income_to_common": 30906550, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1711087203, "total_current_assets": 2878417833, "total_assets": 12843630073, "short_term_debt": 291000000, "long_term_debt": 5001000000, "total_debt": 5292000000, "total_liabilities": 7009970084, "total_equity": 5833659988, "shares_outstanding": 672593810, "goodwill_and_intangibles": 9456375811 }, "cash_flow": { "operating_cash_flow": 300337623, "capital_expenditure": 12985848, "free_cash_flow": 313323471, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82046, "ticker_id": 6293, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "242267475", "netIncome": "30906550", "grossProfit": "974054831", "depreciation": "None", "totalRevenue": "1054810656", "costOfRevenue": "80755825", "interestIncome": "48000000", "incomeBeforeTax": "54834201", "interestExpense": "43867361", "operatingIncome": "242267475", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23927651", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "731787355", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "524414371", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80755825", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "208000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "354190061", "inventory": "17958932", "commonStock": "9977184", "currentDebt": "None", "investments": "None", "totalAssets": "12843630073", "longTermDebt": "5001000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9102185750", "reportedCurrency": "USD", "retainedEarnings": "4088650356", "totalLiabilities": "7009970084", "otherCurrentAssets": "3", "totalCurrentAssets": "2878417833", "currentLongTermDebt": "273000000", "longTermInvestments": "37000000", "shortTermInvestments": "0", "currentNetReceivables": "1149371695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9965212240", "currentAccountsPayable": "1066561061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5426000000", "totalShareholderEquity": "5833659988", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "42237975", "totalCurrentLiabilities": "1423744279", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5586225804", "cashAndShortTermInvestments": "1711087203", "commonStockSharesOutstanding": "672593810", "intangibleAssetsExcludingGoodwill": "9102185750", "cashAndCashEquivalentsAtCarryingValue": "1711087203", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30906550", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3998070", "operatingCashflow": "300337623", "capitalExpenditures": "12985848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5233571325", "cashflowFromInvestment": "-5576322315", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "437174", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1054810656, "cost_of_revenue": 80755825, "gross_profit": 974054831, "research_and_development": 524414371, "selling_general_admin": 208000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242267475, "depreciation_amortisation": null, "ebitda": 242267475, "interest_expense": 43867361, "interest_income": null, "other_non_operating": null, "pretax_income": 54834201, "tax_provision": 23927651, "effective_tax_rate": null, "net_income": 30906550, "net_income_continuing_ops": 31000000, "net_income_to_common": 30906550, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1711087203, "short_term_investments": 0, "net_receivables": 1149371695, "inventory": 17958932, "other_current_assets": null, "total_current_assets": 2878417833, "net_ppe": null, "goodwill": 354190061, "intangible_assets": 9102185750, "goodwill_and_intangibles": 9456375811, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9965212240, "total_assets": 12843630073, "short_term_debt": 291000000, "accounts_payable": 1066561061, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1423744279, "long_term_debt": 5001000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5586225804, "total_liabilities": 7009970084, "total_debt": 5292000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4088650356, "total_equity": 5833659988, "shares_outstanding": 672593810, "operating_cash_flow": 300337623, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12985848, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5576322315, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5233571325, "free_cash_flow": 313323471, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "242267475", "netIncome": "30906550", "grossProfit": "974054831", "depreciation": "None", "totalRevenue": "1054810656", "costOfRevenue": "80755825", "interestIncome": "48000000", "incomeBeforeTax": "54834201", "interestExpense": "43867361", "operatingIncome": "242267475", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23927651", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "731787355", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "524414371", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80755825", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "208000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "354190061", "inventory": "17958932", "commonStock": "9977184", "currentDebt": "None", "investments": "None", "totalAssets": "12843630073", "longTermDebt": "5001000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9102185750", "reportedCurrency": "USD", "retainedEarnings": "4088650356", "totalLiabilities": "7009970084", "otherCurrentAssets": "3", "totalCurrentAssets": "2878417833", "currentLongTermDebt": "273000000", "longTermInvestments": "37000000", "shortTermInvestments": "0", "currentNetReceivables": "1149371695", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9965212240", "currentAccountsPayable": "1066561061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5426000000", "totalShareholderEquity": "5833659988", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "42237975", "totalCurrentLiabilities": "1423744279", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5586225804", "cashAndShortTermInvestments": "1711087203", "commonStockSharesOutstanding": "672593810", "intangibleAssetsExcludingGoodwill": "9102185750", "cashAndCashEquivalentsAtCarryingValue": "1711087203", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30906550", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3998070", "operatingCashflow": "300337623", "capitalExpenditures": "12985848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5233571325", "cashflowFromInvestment": "-5576322315", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "437174", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 1022000000, "cost_of_revenue": 58000000, "gross_profit": 964000000, "ebit": 485000000, "ebitda": 503000000, "pretax_income": 482000000, "tax_provision": 81000000, "net_income": 401000000, "net_income_to_common": 401000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1761000000, "total_current_assets": 4471000000, "total_assets": 7021000000, "short_term_debt": 16000000, "long_term_debt": null, "total_debt": 16000000, "total_liabilities": 1270000000, "total_equity": 5751000000, "shares_outstanding": 620743030, "goodwill_and_intangibles": 2103000000 }, "cash_flow": { "operating_cash_flow": 536000000, "capital_expenditure": 2000000, "free_cash_flow": 538000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82048, "ticker_id": 6293, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "485000000", "ebitda": "503000000", "netIncome": "401000000", "grossProfit": "964000000", "depreciation": "None", "totalRevenue": "1022000000", "costOfRevenue": "58000000", "interestIncome": "32000000", "incomeBeforeTax": "482000000", "interestExpense": "3000000", "operatingIncome": "459000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "29000000", "nonInterestIncome": "None", "operatingExpenses": "505000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "357000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "148000000", "netIncomeFromContinuingOperations": "401000000" }, "balance": { "goodwill": "355000000", "inventory": "14000000", "commonStock": "10000000", "currentDebt": "None", "investments": "None", "totalAssets": "7021000000", "longTermDebt": "None", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1748000000", "reportedCurrency": "USD", "retainedEarnings": "4032000000", "totalLiabilities": "1270000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4471000000", "currentLongTermDebt": "None", "longTermInvestments": "36000000", "shortTermInvestments": "1650000000", "currentNetReceivables": "1046000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2550000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142000000", "totalShareholderEquity": "5751000000", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "602000000", "totalCurrentLiabilities": "741000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529000000", "cashAndShortTermInvestments": "1761000000", "commonStockSharesOutstanding": "620743030", "intangibleAssetsExcludingGoodwill": "1748000000", "cashAndCashEquivalentsAtCarryingValue": "1761000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "482000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "536000000", "capitalExpenditures": "2000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1022000000, "cost_of_revenue": 58000000, "gross_profit": 964000000, "research_and_development": 357000000, "selling_general_admin": 148000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 485000000, "depreciation_amortisation": 18000000, "ebitda": 503000000, "interest_expense": 3000000, "interest_income": null, "other_non_operating": null, "pretax_income": 482000000, "tax_provision": 81000000, "effective_tax_rate": null, "net_income": 401000000, "net_income_continuing_ops": 401000000, "net_income_to_common": 401000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1761000000, "short_term_investments": 1650000000, "net_receivables": 1046000000, "inventory": 14000000, "other_current_assets": null, "total_current_assets": 4471000000, "net_ppe": null, "goodwill": 355000000, "intangible_assets": 1748000000, "goodwill_and_intangibles": 2103000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2550000000, "total_assets": 7021000000, "short_term_debt": 16000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 741000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529000000, "total_liabilities": 1270000000, "total_debt": 16000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4032000000, "total_equity": 5751000000, "shares_outstanding": 620743030, "operating_cash_flow": 536000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21000000, "free_cash_flow": 538000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "485000000", "ebitda": "503000000", "netIncome": "401000000", "grossProfit": "964000000", "depreciation": "None", "totalRevenue": "1022000000", "costOfRevenue": "58000000", "interestIncome": "32000000", "incomeBeforeTax": "482000000", "interestExpense": "3000000", "operatingIncome": "459000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "29000000", "nonInterestIncome": "None", "operatingExpenses": "505000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "357000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "148000000", "netIncomeFromContinuingOperations": "401000000" }, "balance": { "goodwill": "355000000", "inventory": "14000000", "commonStock": "10000000", "currentDebt": "None", "investments": "None", "totalAssets": "7021000000", "longTermDebt": "None", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1748000000", "reportedCurrency": "USD", "retainedEarnings": "4032000000", "totalLiabilities": "1270000000", "otherCurrentAssets": "None", "totalCurrentAssets": "4471000000", "currentLongTermDebt": "None", "longTermInvestments": "36000000", "shortTermInvestments": "1650000000", "currentNetReceivables": "1046000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2550000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142000000", "totalShareholderEquity": "5751000000", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "602000000", "totalCurrentLiabilities": "741000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "529000000", "cashAndShortTermInvestments": "1761000000", "commonStockSharesOutstanding": "620743030", "intangibleAssetsExcludingGoodwill": "1748000000", "cashAndCashEquivalentsAtCarryingValue": "1761000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "482000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "536000000", "capitalExpenditures": "2000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 924807271, "cost_of_revenue": 56988123, "gross_profit": 867819148, "ebit": 431909991, "ebitda": 447906657, "pretax_income": 422911866, "tax_provision": 86981873, "net_income": 335929992, "net_income_to_common": 335929992, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1295729972, "total_current_assets": 3909185333, "total_assets": 6462653195, "short_term_debt": 15996666, "long_term_debt": null, "total_debt": 15996666, "total_liabilities": 1161757891, "total_equity": 5300895303, "shares_outstanding": 619926190, "goodwill_and_intangibles": 2106560996 }, "cash_flow": { "operating_cash_flow": 61987082, "capital_expenditure": 9997916, "free_cash_flow": 71984998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82049, "ticker_id": 6293, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "431909991", "ebitda": "447906657", "netIncome": "335929992", "grossProfit": "867819148", "depreciation": "None", "totalRevenue": "924807271", "costOfRevenue": "56988123", "interestIncome": "25000000", "incomeBeforeTax": "422911866", "interestExpense": "8998124", "operatingIncome": "359924992", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "86981873", "reportedCurrency": "USD", "netInterestIncome": "16000000", "nonInterestIncome": "None", "operatingExpenses": "507894155", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "363924158", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56988123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15996666", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "336000000" }, "balance": { "goodwill": "354926034", "inventory": "12997291", "commonStock": "9997916", "currentDebt": "None", "investments": "None", "totalAssets": "6462653195", "longTermDebt": "None", "shortTermDebt": "15996666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1751634962", "reportedCurrency": "USD", "retainedEarnings": "3597250340", "totalLiabilities": "1161757891", "otherCurrentAssets": "None", "totalCurrentAssets": "3909185333", "currentLongTermDebt": "None", "longTermInvestments": "35000000", "shortTermInvestments": "1602666007", "currentNetReceivables": "997792062", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2553467862", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147969163", "totalShareholderEquity": "5300895303", "capitalLeaseObligations": "148000000", "otherCurrentLiabilities": "600562728", "totalCurrentLiabilities": "628868944", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "532888946", "cashAndShortTermInvestments": "1295729972", "commonStockSharesOutstanding": "619926190", "intangibleAssetsExcludingGoodwill": "1751634962", "cashAndCashEquivalentsAtCarryingValue": "1295729972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422911866", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-999791", "operatingCashflow": "61987082", "capitalExpenditures": "9997916", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405915408", "cashflowFromInvestment": "25994582", "stockBasedCompensation": "32993124", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-405915408", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15996666", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 924807271, "cost_of_revenue": 56988123, "gross_profit": 867819148, "research_and_development": 363924158, "selling_general_admin": 144000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 431909991, "depreciation_amortisation": 15996666, "ebitda": 447906657, "interest_expense": 8998124, "interest_income": null, "other_non_operating": null, "pretax_income": 422911866, "tax_provision": 86981873, "effective_tax_rate": null, "net_income": 335929992, "net_income_continuing_ops": 336000000, "net_income_to_common": 335929992, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1295729972, "short_term_investments": 1602666007, "net_receivables": 997792062, "inventory": 12997291, "other_current_assets": null, "total_current_assets": 3909185333, "net_ppe": null, "goodwill": 354926034, "intangible_assets": 1751634962, "goodwill_and_intangibles": 2106560996, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2553467862, "total_assets": 6462653195, "short_term_debt": 15996666, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628868944, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532888946, "total_liabilities": 1161757891, "total_debt": 15996666, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3597250340, "total_equity": 5300895303, "shares_outstanding": 619926190, "operating_cash_flow": 61987082, "stock_based_compensation": 32993124, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9997916, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25994582, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -405915408, "free_cash_flow": 71984998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "431909991", "ebitda": "447906657", "netIncome": "335929992", "grossProfit": "867819148", "depreciation": "None", "totalRevenue": "924807271", "costOfRevenue": "56988123", "interestIncome": "25000000", "incomeBeforeTax": "422911866", "interestExpense": "8998124", "operatingIncome": "359924992", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "86981873", "reportedCurrency": "USD", "netInterestIncome": "16000000", "nonInterestIncome": "None", "operatingExpenses": "507894155", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "363924158", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56988123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15996666", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "336000000" }, "balance": { "goodwill": "354926034", "inventory": "12997291", "commonStock": "9997916", "currentDebt": "None", "investments": "None", "totalAssets": "6462653195", "longTermDebt": "None", "shortTermDebt": "15996666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1751634962", "reportedCurrency": "USD", "retainedEarnings": "3597250340", "totalLiabilities": "1161757891", "otherCurrentAssets": "None", "totalCurrentAssets": "3909185333", "currentLongTermDebt": "None", "longTermInvestments": "35000000", "shortTermInvestments": "1602666007", "currentNetReceivables": "997792062", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2553467862", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147969163", "totalShareholderEquity": "5300895303", "capitalLeaseObligations": "148000000", "otherCurrentLiabilities": "600562728", "totalCurrentLiabilities": "628868944", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "532888946", "cashAndShortTermInvestments": "1295729972", "commonStockSharesOutstanding": "619926190", "intangibleAssetsExcludingGoodwill": "1751634962", "cashAndCashEquivalentsAtCarryingValue": "1295729972", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "422911866", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-999791", "operatingCashflow": "61987082", "capitalExpenditures": "9997916", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-405915408", "cashflowFromInvestment": "25994582", "stockBasedCompensation": "32993124", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-405915408", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15996666", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 715000000, "cost_of_revenue": 42000000, "gross_profit": 673000000, "ebit": 249000000, "ebitda": 265000000, "pretax_income": 244000000, "tax_provision": 49000000, "net_income": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8212777920, "total_current_assets": 24777748200, "total_assets": 40962497280, "short_term_debt": 101392320, "long_term_debt": null, "total_debt": 101392320, "total_liabilities": 7363617240, "total_equity": 33598880040, "shares_outstanding": 639340000, "goodwill_and_intangibles": 13352101140 }, "cash_flow": { "operating_cash_flow": 1949987060, "capital_expenditure": 203831400, "free_cash_flow": 2153818460, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82050, "ticker_id": 6293, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249000000", "ebitda": "265000000", "netIncome": "195000000", "grossProfit": "673000000", "depreciation": "None", "totalRevenue": "715000000", "costOfRevenue": "42000000", "interestIncome": "33000000", "incomeBeforeTax": "244000000", "interestExpense": "5000000", "operatingIncome": "188000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000000", "reportedCurrency": "DKK", "netInterestIncome": "28000000", "nonInterestIncome": "None", "operatingExpenses": "485000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "359000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "195000000" }, "balance": { "goodwill": "2249642100", "inventory": "82381260", "commonStock": "63370200", "currentDebt": "None", "investments": "None", "totalAssets": "40962497280", "longTermDebt": "None", "shortTermDebt": "101392320", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11102459040", "reportedCurrency": "DKK", "retainedEarnings": "22800597960", "totalLiabilities": "7363617240", "otherCurrentAssets": "None", "totalCurrentAssets": "24777748200", "currentLongTermDebt": "None", "longTermInvestments": "30000000", "shortTermInvestments": "10158243060", "currentNetReceivables": "6324345960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16184749080", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "937878960", "totalShareholderEquity": "33598880040", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "3617571140", "totalCurrentLiabilities": "3985985580", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3377631660", "cashAndShortTermInvestments": "8212777920", "commonStockSharesOutstanding": "639340000", "intangibleAssetsExcludingGoodwill": "11102459040", "cashAndCashEquivalentsAtCarryingValue": "8212777920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1657828720", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "DKK", "changeInInventory": "-20383140", "operatingCashflow": "1949987060", "capitalExpenditures": "203831400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88326940", "cashflowFromInvestment": "-292158340", "stockBasedCompensation": "169859500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562481716.88", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108710080", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 715000000, "cost_of_revenue": 42000000, "gross_profit": 673000000, "research_and_development": 359000000, "selling_general_admin": 126000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249000000, "depreciation_amortisation": 16000000, "ebitda": 265000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": 244000000, "tax_provision": 49000000, "effective_tax_rate": null, "net_income": 195000000, "net_income_continuing_ops": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8212777920, "short_term_investments": 10158243060, "net_receivables": 6324345960, "inventory": 82381260, "other_current_assets": null, "total_current_assets": 24777748200, "net_ppe": null, "goodwill": 2249642100, "intangible_assets": 11102459040, "goodwill_and_intangibles": 13352101140, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16184749080, "total_assets": 40962497280, "short_term_debt": 101392320, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3985985580, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3377631660, "total_liabilities": 7363617240, "total_debt": 101392320, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22800597960, "total_equity": 33598880040, "shares_outstanding": 639340000, "operating_cash_flow": 1949987060, "stock_based_compensation": 169859500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203831400, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292158340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88326940, "free_cash_flow": 2153818460, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249000000", "ebitda": "265000000", "netIncome": "195000000", "grossProfit": "673000000", "depreciation": "None", "totalRevenue": "715000000", "costOfRevenue": "42000000", "interestIncome": "33000000", "incomeBeforeTax": "244000000", "interestExpense": "5000000", "operatingIncome": "188000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000000", "reportedCurrency": "DKK", "netInterestIncome": "28000000", "nonInterestIncome": "None", "operatingExpenses": "485000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "359000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "195000000" }, "balance": { "goodwill": "2249642100", "inventory": "82381260", "commonStock": "63370200", "currentDebt": "None", "investments": "None", "totalAssets": "40962497280", "longTermDebt": "None", "shortTermDebt": "101392320", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "11102459040", "reportedCurrency": "DKK", "retainedEarnings": "22800597960", "totalLiabilities": "7363617240", "otherCurrentAssets": "None", "totalCurrentAssets": "24777748200", "currentLongTermDebt": "None", "longTermInvestments": "30000000", "shortTermInvestments": "10158243060", "currentNetReceivables": "6324345960", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16184749080", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "937878960", "totalShareholderEquity": "33598880040", "capitalLeaseObligations": "143000000", "otherCurrentLiabilities": "3617571140", "totalCurrentLiabilities": "3985985580", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3377631660", "cashAndShortTermInvestments": "8212777920", "commonStockSharesOutstanding": "639340000", "intangibleAssetsExcludingGoodwill": "11102459040", "cashAndCashEquivalentsAtCarryingValue": "8212777920", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1657828720", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "DKK", "changeInInventory": "-20383140", "operatingCashflow": "1949987060", "capitalExpenditures": "203831400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88326940", "cashflowFromInvestment": "-292158340", "stockBasedCompensation": "169859500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562481716.88", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108710080", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 6441000000, "cost_of_revenue": 337000000, "gross_profit": 6104000000, "ebit": 2267000000, "ebitda": 2355000000, "pretax_income": 3602000000, "tax_provision": -243000000, "net_income": 3845000000, "net_income_to_common": 3845000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9858000000, "total_current_assets": 27854000000, "total_assets": 45811000000, "short_term_debt": 92000000, "long_term_debt": 937000000, "total_debt": 1029000000, "total_liabilities": 9114000000, "total_equity": 36697000000, "shares_outstanding": 641540000, "goodwill_and_intangibles": 14878000000 }, "cash_flow": { "operating_cash_flow": 326437286, "capital_expenditure": 26985535, "free_cash_flow": 353422821, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82051, "ticker_id": 6293, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2267000000", "ebitda": "2355000000", "netIncome": "3845000000", "grossProfit": "6104000000", "depreciation": "None", "totalRevenue": "6441000000", "costOfRevenue": "337000000", "interestIncome": "224000000", "incomeBeforeTax": "3602000000", "interestExpense": "54000000", "operatingIncome": "2160000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-243000000", "reportedCurrency": "DKK", "netInterestIncome": "170000000", "nonInterestIncome": "None", "operatingExpenses": "3944000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2664000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "1249000000", "netIncomeFromContinuingOperations": "3845000000" }, "balance": { "goodwill": "2535000000", "inventory": "62000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "45811000000", "longTermDebt": "937000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12343000000", "reportedCurrency": "DKK", "retainedEarnings": "23551000000", "totalLiabilities": "9114000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "27854000000", "currentLongTermDebt": "None", "longTermInvestments": "228000000", "shortTermInvestments": "11243000000", "currentNetReceivables": "6691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17957000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1029000000", "totalShareholderEquity": "36697000000", "capitalLeaseObligations": "1029000000", "otherCurrentLiabilities": "3482000000", "totalCurrentLiabilities": "5308000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3806000000", "cashAndShortTermInvestments": "9858000000", "commonStockSharesOutstanding": "641540000", "intangibleAssetsExcludingGoodwill": "12343000000", "cashAndCashEquivalentsAtCarryingValue": "9858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "445443726", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "DKK", "changeInInventory": "1249582", "operatingCashflow": "326437286", "capitalExpenditures": "26985535", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40678971", "cashflowFromInvestment": "113980234", "stockBasedCompensation": "20458184", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "39819014", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12985369", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6441000000, "cost_of_revenue": 337000000, "gross_profit": 6104000000, "research_and_development": 2664000000, "selling_general_admin": 1249000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2267000000, "depreciation_amortisation": 88000000, "ebitda": 2355000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3602000000, "tax_provision": -243000000, "effective_tax_rate": null, "net_income": 3845000000, "net_income_continuing_ops": 3845000000, "net_income_to_common": 3845000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9858000000, "short_term_investments": 11243000000, "net_receivables": 6691000000, "inventory": 62000000, "other_current_assets": null, "total_current_assets": 27854000000, "net_ppe": null, "goodwill": 2535000000, "intangible_assets": 12343000000, "goodwill_and_intangibles": 14878000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17957000000, "total_assets": 45811000000, "short_term_debt": 92000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5308000000, "long_term_debt": 937000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3806000000, "total_liabilities": 9114000000, "total_debt": 1029000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23551000000, "total_equity": 36697000000, "shares_outstanding": 641540000, "operating_cash_flow": 326437286, "stock_based_compensation": 20458184, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26985535, "acquisitions": null, "other_investing": null, "investing_cash_flow": 113980234, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40678971, "free_cash_flow": 353422821, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2267000000", "ebitda": "2355000000", "netIncome": "3845000000", "grossProfit": "6104000000", "depreciation": "None", "totalRevenue": "6441000000", "costOfRevenue": "337000000", "interestIncome": "224000000", "incomeBeforeTax": "3602000000", "interestExpense": "54000000", "operatingIncome": "2160000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-243000000", "reportedCurrency": "DKK", "netInterestIncome": "170000000", "nonInterestIncome": "None", "operatingExpenses": "3944000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2664000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "1249000000", "netIncomeFromContinuingOperations": "3845000000" }, "balance": { "goodwill": "2535000000", "inventory": "62000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "45811000000", "longTermDebt": "937000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12343000000", "reportedCurrency": "DKK", "retainedEarnings": "23551000000", "totalLiabilities": "9114000000", "otherCurrentAssets": "101000000", "totalCurrentAssets": "27854000000", "currentLongTermDebt": "None", "longTermInvestments": "228000000", "shortTermInvestments": "11243000000", "currentNetReceivables": "6691000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17957000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1029000000", "totalShareholderEquity": "36697000000", "capitalLeaseObligations": "1029000000", "otherCurrentLiabilities": "3482000000", "totalCurrentLiabilities": "5308000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3806000000", "cashAndShortTermInvestments": "9858000000", "commonStockSharesOutstanding": "641540000", "intangibleAssetsExcludingGoodwill": "12343000000", "cashAndCashEquivalentsAtCarryingValue": "9858000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "445443726", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "DKK", "changeInInventory": "1249582", "operatingCashflow": "326437286", "capitalExpenditures": "26985535", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40678971", "cashflowFromInvestment": "113980234", "stockBasedCompensation": "20458184", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "39819014", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12985369", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 5540000000, "cost_of_revenue": 273000000, "gross_profit": 5267000000, "ebit": 2119000000, "ebitda": 2204000000, "pretax_income": 1719000000, "tax_provision": 453000000, "net_income": 1266000000, "net_income_to_common": 1266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6342000000, "total_current_assets": 23699000000, "total_assets": 39660000000, "short_term_debt": 91000000, "long_term_debt": 896000000, "total_debt": 987000000, "total_liabilities": 7738000000, "total_equity": 31922000000, "shares_outstanding": 648850000, "goodwill_and_intangibles": 13911000000 }, "cash_flow": { "operating_cash_flow": 2033000000, "capital_expenditure": 48000000, "free_cash_flow": 2081000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82053, "ticker_id": 6293, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2119000000", "ebitda": "2204000000", "netIncome": "1266000000", "grossProfit": "5267000000", "depreciation": "None", "totalRevenue": "5540000000", "costOfRevenue": "273000000", "interestIncome": "162000000", "incomeBeforeTax": "1719000000", "interestExpense": "18000000", "operatingIncome": "2102000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "453000000", "reportedCurrency": "DKK", "netInterestIncome": "144000000", "nonInterestIncome": "None", "operatingExpenses": "3165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2283000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "865000000", "netIncomeFromContinuingOperations": "1266000000" }, "balance": { "goodwill": "2407000000", "inventory": "71000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "39660000000", "longTermDebt": "896000000", "shortTermDebt": "91000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11504000000", "reportedCurrency": "DKK", "retainedEarnings": "19623000000", "totalLiabilities": "7738000000", "otherCurrentAssets": "None", "totalCurrentAssets": "23699000000", "currentLongTermDebt": "None", "longTermInvestments": "189000000", "shortTermInvestments": "10976000000", "currentNetReceivables": "6310000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15961000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "987000000", "totalShareholderEquity": "31922000000", "capitalLeaseObligations": "987000000", "otherCurrentLiabilities": "3182000000", "totalCurrentLiabilities": "4585000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3153000000", "cashAndShortTermInvestments": "6342000000", "commonStockSharesOutstanding": "648850000", "intangibleAssetsExcludingGoodwill": "11504000000", "cashAndCashEquivalentsAtCarryingValue": "6342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1719000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "DKK", "changeInInventory": "-34000000", "operatingCashflow": "2033000000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000000", "cashflowFromInvestment": "224000000", "stockBasedCompensation": "186000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-294000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5540000000, "cost_of_revenue": 273000000, "gross_profit": 5267000000, "research_and_development": 2283000000, "selling_general_admin": 865000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2119000000, "depreciation_amortisation": 85000000, "ebitda": 2204000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1719000000, "tax_provision": 453000000, "effective_tax_rate": null, "net_income": 1266000000, "net_income_continuing_ops": 1266000000, "net_income_to_common": 1266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6342000000, "short_term_investments": 10976000000, "net_receivables": 6310000000, "inventory": 71000000, "other_current_assets": null, "total_current_assets": 23699000000, "net_ppe": null, "goodwill": 2407000000, "intangible_assets": 11504000000, "goodwill_and_intangibles": 13911000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15961000000, "total_assets": 39660000000, "short_term_debt": 91000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4585000000, "long_term_debt": 896000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3153000000, "total_liabilities": 7738000000, "total_debt": 987000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19623000000, "total_equity": 31922000000, "shares_outstanding": 648850000, "operating_cash_flow": 2033000000, "stock_based_compensation": 186000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 224000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276000000, "free_cash_flow": 2081000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2119000000", "ebitda": "2204000000", "netIncome": "1266000000", "grossProfit": "5267000000", "depreciation": "None", "totalRevenue": "5540000000", "costOfRevenue": "273000000", "interestIncome": "162000000", "incomeBeforeTax": "1719000000", "interestExpense": "18000000", "operatingIncome": "2102000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "453000000", "reportedCurrency": "DKK", "netInterestIncome": "144000000", "nonInterestIncome": "None", "operatingExpenses": "3165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2283000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "865000000", "netIncomeFromContinuingOperations": "1266000000" }, "balance": { "goodwill": "2407000000", "inventory": "71000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "39660000000", "longTermDebt": "896000000", "shortTermDebt": "91000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11504000000", "reportedCurrency": "DKK", "retainedEarnings": "19623000000", "totalLiabilities": "7738000000", "otherCurrentAssets": "None", "totalCurrentAssets": "23699000000", "currentLongTermDebt": "None", "longTermInvestments": "189000000", "shortTermInvestments": "10976000000", "currentNetReceivables": "6310000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15961000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "987000000", "totalShareholderEquity": "31922000000", "capitalLeaseObligations": "987000000", "otherCurrentLiabilities": "3182000000", "totalCurrentLiabilities": "4585000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3153000000", "cashAndShortTermInvestments": "6342000000", "commonStockSharesOutstanding": "648850000", "intangibleAssetsExcludingGoodwill": "11504000000", "cashAndCashEquivalentsAtCarryingValue": "6342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1719000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "DKK", "changeInInventory": "-34000000", "operatingCashflow": "2033000000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000000", "cashflowFromInvestment": "224000000", "stockBasedCompensation": "186000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-294000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 779000000, "cost_of_revenue": 28000000, "gross_profit": 751000000, "ebit": 310000000, "ebitda": 324000000, "pretax_income": 307000000, "tax_provision": 104000000, "net_income": 203000000, "net_income_to_common": 203000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4331000000, "total_current_assets": 21937000000, "total_assets": 38619000000, "short_term_debt": 94000000, "long_term_debt": 925000000, "total_debt": 1019000000, "total_liabilities": 7650000000, "total_equity": 30969000000, "shares_outstanding": 648850000, "goodwill_and_intangibles": 14529000000 }, "cash_flow": { "operating_cash_flow": 219000000, "capital_expenditure": 4000000, "free_cash_flow": 223000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82054, "ticker_id": 6293, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "310000000", "ebitda": "324000000", "netIncome": "203000000", "grossProfit": "751000000", "depreciation": "None", "totalRevenue": "779000000", "costOfRevenue": "28000000", "interestIncome": "292000000", "incomeBeforeTax": "307000000", "interestExpense": "19000000", "operatingIncome": "236000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "104000000", "reportedCurrency": "DKK", "netInterestIncome": "273000000", "nonInterestIncome": "None", "operatingExpenses": "515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "361000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000000", "sellingGeneralAndAdministrative": "894000000", "netIncomeFromContinuingOperations": "1408000000" }, "balance": { "goodwill": "2518000000", "inventory": "36000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "38619000000", "longTermDebt": "925000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12011000000", "reportedCurrency": "DKK", "retainedEarnings": "18133000000", "totalLiabilities": "7650000000", "otherCurrentAssets": "None", "totalCurrentAssets": "21937000000", "currentLongTermDebt": "None", "longTermInvestments": "196000000", "shortTermInvestments": "11402000000", "currentNetReceivables": "6168000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16682000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1019000000", "totalShareholderEquity": "30969000000", "capitalLeaseObligations": "1019000000", "otherCurrentLiabilities": "3400000000", "totalCurrentLiabilities": "4364000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3286000000", "cashAndShortTermInvestments": "4331000000", "commonStockSharesOutstanding": "648850000", "intangibleAssetsExcludingGoodwill": "12011000000", "cashAndCashEquivalentsAtCarryingValue": "4331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "DKK", "changeInInventory": "10000000", "operatingCashflow": "219000000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440000000", "cashflowFromInvestment": "-1270000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-438000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 779000000, "cost_of_revenue": 28000000, "gross_profit": 751000000, "research_and_development": 361000000, "selling_general_admin": 894000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310000000, "depreciation_amortisation": 14000000, "ebitda": 324000000, "interest_expense": 19000000, "interest_income": null, "other_non_operating": null, "pretax_income": 307000000, "tax_provision": 104000000, "effective_tax_rate": null, "net_income": 203000000, "net_income_continuing_ops": 1408000000, "net_income_to_common": 203000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4331000000, "short_term_investments": 11402000000, "net_receivables": 6168000000, "inventory": 36000000, "other_current_assets": null, "total_current_assets": 21937000000, "net_ppe": null, "goodwill": 2518000000, "intangible_assets": 12011000000, "goodwill_and_intangibles": 14529000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16682000000, "total_assets": 38619000000, "short_term_debt": 94000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4364000000, "long_term_debt": 925000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3286000000, "total_liabilities": 7650000000, "total_debt": 1019000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18133000000, "total_equity": 30969000000, "shares_outstanding": 648850000, "operating_cash_flow": 219000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1270000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -440000000, "free_cash_flow": 223000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "310000000", "ebitda": "324000000", "netIncome": "203000000", "grossProfit": "751000000", "depreciation": "None", "totalRevenue": "779000000", "costOfRevenue": "28000000", "interestIncome": "292000000", "incomeBeforeTax": "307000000", "interestExpense": "19000000", "operatingIncome": "236000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "104000000", "reportedCurrency": "DKK", "netInterestIncome": "273000000", "nonInterestIncome": "None", "operatingExpenses": "515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "361000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14000000", "sellingGeneralAndAdministrative": "894000000", "netIncomeFromContinuingOperations": "1408000000" }, "balance": { "goodwill": "2518000000", "inventory": "36000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "38619000000", "longTermDebt": "925000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12011000000", "reportedCurrency": "DKK", "retainedEarnings": "18133000000", "totalLiabilities": "7650000000", "otherCurrentAssets": "None", "totalCurrentAssets": "21937000000", "currentLongTermDebt": "None", "longTermInvestments": "196000000", "shortTermInvestments": "11402000000", "currentNetReceivables": "6168000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16682000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1019000000", "totalShareholderEquity": "30969000000", "capitalLeaseObligations": "1019000000", "otherCurrentLiabilities": "3400000000", "totalCurrentLiabilities": "4364000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3286000000", "cashAndShortTermInvestments": "4331000000", "commonStockSharesOutstanding": "648850000", "intangibleAssetsExcludingGoodwill": "12011000000", "cashAndCashEquivalentsAtCarryingValue": "4331000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "DKK", "changeInInventory": "10000000", "operatingCashflow": "219000000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440000000", "cashflowFromInvestment": "-1270000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-438000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 603000000, "cost_of_revenue": 27000000, "gross_profit": 576000000, "ebit": 253000000, "ebitda": 266000000, "pretax_income": 249000000, "tax_provision": 57000000, "net_income": 192000000, "net_income_to_common": 192000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14670000000, "total_current_assets": 34369000000, "total_assets": 36680000000, "short_term_debt": 92000000, "long_term_debt": 918000000, "total_debt": 1010000000, "total_liabilities": 4183000000, "total_equity": 32497000000, "shares_outstanding": 656590000, "goodwill_and_intangibles": 2541000000 }, "cash_flow": { "operating_cash_flow": 219000000, "capital_expenditure": 4000000, "free_cash_flow": 223000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82055, "ticker_id": 6293, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253000000", "ebitda": "266000000", "netIncome": "192000000", "grossProfit": "576000000", "depreciation": "None", "totalRevenue": "603000000", "costOfRevenue": "27000000", "interestIncome": "295000000", "incomeBeforeTax": "249000000", "interestExpense": "4000000", "operatingIncome": "116000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "57000000", "reportedCurrency": "DKK", "netInterestIncome": "288000000", "nonInterestIncome": "None", "operatingExpenses": "460000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "335000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13000000", "sellingGeneralAndAdministrative": "857000000", "netIncomeFromContinuingOperations": "1325000000" }, "balance": { "goodwill": "2518000000", "inventory": "106000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "36680000000", "longTermDebt": "918000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "23000000", "reportedCurrency": "DKK", "retainedEarnings": "19803000000", "totalLiabilities": "4183000000", "otherCurrentAssets": "None", "totalCurrentAssets": "34369000000", "currentLongTermDebt": "None", "longTermInvestments": "153000000", "shortTermInvestments": "14914000000", "currentNetReceivables": "4679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2311000000", "currentAccountsPayable": "3400000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1010000000", "totalShareholderEquity": "32497000000", "capitalLeaseObligations": "1010000000", "otherCurrentLiabilities": "2512000000", "totalCurrentLiabilities": "2759000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1424000000", "cashAndShortTermInvestments": "14670000000", "commonStockSharesOutstanding": "656590000", "intangibleAssetsExcludingGoodwill": "23000000", "cashAndCashEquivalentsAtCarryingValue": "14670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "DKK", "changeInInventory": "-7000000", "operatingCashflow": "219000000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000000", "cashflowFromInvestment": "-210000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 603000000, "cost_of_revenue": 27000000, "gross_profit": 576000000, "research_and_development": 335000000, "selling_general_admin": 857000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253000000, "depreciation_amortisation": 13000000, "ebitda": 266000000, "interest_expense": 4000000, "interest_income": null, "other_non_operating": null, "pretax_income": 249000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 192000000, "net_income_continuing_ops": 1325000000, "net_income_to_common": 192000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14670000000, "short_term_investments": 14914000000, "net_receivables": 4679000000, "inventory": 106000000, "other_current_assets": null, "total_current_assets": 34369000000, "net_ppe": null, "goodwill": 2518000000, "intangible_assets": 23000000, "goodwill_and_intangibles": 2541000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2311000000, "total_assets": 36680000000, "short_term_debt": 92000000, "accounts_payable": 3400000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2759000000, "long_term_debt": 918000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1424000000, "total_liabilities": 4183000000, "total_debt": 1010000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19803000000, "total_equity": 32497000000, "shares_outstanding": 656590000, "operating_cash_flow": 219000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -210000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85000000, "free_cash_flow": 223000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "253000000", "ebitda": "266000000", "netIncome": "192000000", "grossProfit": "576000000", "depreciation": "None", "totalRevenue": "603000000", "costOfRevenue": "27000000", "interestIncome": "295000000", "incomeBeforeTax": "249000000", "interestExpense": "4000000", "operatingIncome": "116000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "57000000", "reportedCurrency": "DKK", "netInterestIncome": "288000000", "nonInterestIncome": "None", "operatingExpenses": "460000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "335000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13000000", "sellingGeneralAndAdministrative": "857000000", "netIncomeFromContinuingOperations": "1325000000" }, "balance": { "goodwill": "2518000000", "inventory": "106000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "36680000000", "longTermDebt": "918000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "23000000", "reportedCurrency": "DKK", "retainedEarnings": "19803000000", "totalLiabilities": "4183000000", "otherCurrentAssets": "None", "totalCurrentAssets": "34369000000", "currentLongTermDebt": "None", "longTermInvestments": "153000000", "shortTermInvestments": "14914000000", "currentNetReceivables": "4679000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2311000000", "currentAccountsPayable": "3400000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1010000000", "totalShareholderEquity": "32497000000", "capitalLeaseObligations": "1010000000", "otherCurrentLiabilities": "2512000000", "totalCurrentLiabilities": "2759000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1424000000", "cashAndShortTermInvestments": "14670000000", "commonStockSharesOutstanding": "656590000", "intangibleAssetsExcludingGoodwill": "23000000", "cashAndCashEquivalentsAtCarryingValue": "14670000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "249000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "DKK", "changeInInventory": "-7000000", "operatingCashflow": "219000000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000000", "cashflowFromInvestment": "-210000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 4678000000, "cost_of_revenue": 126000000, "gross_profit": 4552000000, "ebit": 932000000, "ebitda": 992000000, "pretax_income": 926000000, "tax_provision": 286000000, "net_income": 640000000, "net_income_to_common": 640000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14867000000, "total_current_assets": 33139000000, "total_assets": 35289000000, "short_term_debt": 90000000, "long_term_debt": 680000000, "total_debt": 770000000, "total_liabilities": 3679000000, "total_equity": 31610000000, "shares_outstanding": 657870000, "goodwill_and_intangibles": 101000000 }, "cash_flow": { "operating_cash_flow": 1672000000, "capital_expenditure": 67000000, "free_cash_flow": 1739000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82056, "ticker_id": 6293, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "932000000", "ebitda": "992000000", "netIncome": "640000000", "grossProfit": "4552000000", "depreciation": "None", "totalRevenue": "4678000000", "costOfRevenue": "126000000", "interestIncome": "295000000", "incomeBeforeTax": "926000000", "interestExpense": "6000000", "operatingIncome": "1670000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "286000000", "reportedCurrency": "DKK", "netInterestIncome": "289000000", "nonInterestIncome": "None", "operatingExpenses": "2882000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1948000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "934000000", "netIncomeFromContinuingOperations": "640000000" }, "balance": { "goodwill": "0", "inventory": "57000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "35289000000", "longTermDebt": "680000000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "101000000", "reportedCurrency": "DKK", "retainedEarnings": "19023000000", "totalLiabilities": "3679000000", "otherCurrentAssets": "None", "totalCurrentAssets": "33139000000", "currentLongTermDebt": "None", "longTermInvestments": "134000000", "shortTermInvestments": "13268000000", "currentNetReceivables": "4947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2150000000", "currentAccountsPayable": "2307000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770000000", "totalShareholderEquity": "31610000000", "capitalLeaseObligations": "770000000", "otherCurrentLiabilities": "2307000000", "totalCurrentLiabilities": "2484000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1195000000", "cashAndShortTermInvestments": "14867000000", "commonStockSharesOutstanding": "657870000", "intangibleAssetsExcludingGoodwill": "101000000", "cashAndCashEquivalentsAtCarryingValue": "14867000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "703000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "DKK", "changeInInventory": "13000000", "operatingCashflow": "1672000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22000000", "cashflowFromInvestment": "-442000000", "stockBasedCompensation": "153000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4678000000, "cost_of_revenue": 126000000, "gross_profit": 4552000000, "research_and_development": 1948000000, "selling_general_admin": 934000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 932000000, "depreciation_amortisation": 60000000, "ebitda": 992000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": 926000000, "tax_provision": 286000000, "effective_tax_rate": null, "net_income": 640000000, "net_income_continuing_ops": 640000000, "net_income_to_common": 640000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14867000000, "short_term_investments": 13268000000, "net_receivables": 4947000000, "inventory": 57000000, "other_current_assets": null, "total_current_assets": 33139000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 101000000, "goodwill_and_intangibles": 101000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2150000000, "total_assets": 35289000000, "short_term_debt": 90000000, "accounts_payable": 2307000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2484000000, "long_term_debt": 680000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1195000000, "total_liabilities": 3679000000, "total_debt": 770000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19023000000, "total_equity": 31610000000, "shares_outstanding": 657870000, "operating_cash_flow": 1672000000, "stock_based_compensation": 153000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -442000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22000000, "free_cash_flow": 1739000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "932000000", "ebitda": "992000000", "netIncome": "640000000", "grossProfit": "4552000000", "depreciation": "None", "totalRevenue": "4678000000", "costOfRevenue": "126000000", "interestIncome": "295000000", "incomeBeforeTax": "926000000", "interestExpense": "6000000", "operatingIncome": "1670000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "286000000", "reportedCurrency": "DKK", "netInterestIncome": "289000000", "nonInterestIncome": "None", "operatingExpenses": "2882000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1948000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "934000000", "netIncomeFromContinuingOperations": "640000000" }, "balance": { "goodwill": "0", "inventory": "57000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "35289000000", "longTermDebt": "680000000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "101000000", "reportedCurrency": "DKK", "retainedEarnings": "19023000000", "totalLiabilities": "3679000000", "otherCurrentAssets": "None", "totalCurrentAssets": "33139000000", "currentLongTermDebt": "None", "longTermInvestments": "134000000", "shortTermInvestments": "13268000000", "currentNetReceivables": "4947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2150000000", "currentAccountsPayable": "2307000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "770000000", "totalShareholderEquity": "31610000000", "capitalLeaseObligations": "770000000", "otherCurrentLiabilities": "2307000000", "totalCurrentLiabilities": "2484000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1195000000", "cashAndShortTermInvestments": "14867000000", "commonStockSharesOutstanding": "657870000", "intangibleAssetsExcludingGoodwill": "101000000", "cashAndCashEquivalentsAtCarryingValue": "14867000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "703000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "DKK", "changeInInventory": "13000000", "operatingCashflow": "1672000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22000000", "cashflowFromInvestment": "-442000000", "stockBasedCompensation": "153000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 4712000000, "cost_of_revenue": 79000000, "gross_profit": 4633000000, "ebit": 2679000000, "ebitda": 2764000000, "pretax_income": 2670000000, "tax_provision": 566000000, "net_income": 2104000000, "net_income_to_common": 2104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14273000000, "total_current_assets": 33027000000, "total_assets": 35238000000, "short_term_debt": 83000000, "long_term_debt": null, "total_debt": 83000000, "total_liabilities": 4126000000, "total_equity": 31112000000, "shares_outstanding": 658730000, "goodwill_and_intangibles": 115000000 }, "cash_flow": { "operating_cash_flow": 2037000000, "capital_expenditure": 98000000, "free_cash_flow": 2135000000, "dividends_paid": 36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82058, "ticker_id": 6293, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2679000000", "ebitda": "2764000000", "netIncome": "2104000000", "grossProfit": "4633000000", "depreciation": "None", "totalRevenue": "4712000000", "costOfRevenue": "79000000", "interestIncome": "243000000", "incomeBeforeTax": "2670000000", "interestExpense": "8000000", "operatingIncome": "1685000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "566000000", "reportedCurrency": "DKK", "netInterestIncome": "235000000", "nonInterestIncome": "None", "operatingExpenses": "2948000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2088000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "839000000", "netIncomeFromContinuingOperations": "2129000000" }, "balance": { "goodwill": "None", "inventory": "70000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "35238000000", "longTermDebt": "None", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "115000000", "reportedCurrency": "DKK", "retainedEarnings": "18452000000", "totalLiabilities": "4126000000", "otherCurrentAssets": "None", "totalCurrentAssets": "33027000000", "currentLongTermDebt": "None", "longTermInvestments": "156000000", "shortTermInvestments": "13252000000", "currentNetReceivables": "5432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2211000000", "currentAccountsPayable": "2341000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1651000000", "shortLongTermDebtTotal": "793000000", "totalShareholderEquity": "31112000000", "capitalLeaseObligations": "793000000", "otherCurrentLiabilities": "2819000000", "totalCurrentLiabilities": "2902000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1224000000", "cashAndShortTermInvestments": "14273000000", "commonStockSharesOutstanding": "658730000", "intangibleAssetsExcludingGoodwill": "115000000", "cashAndCashEquivalentsAtCarryingValue": "14273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2104000000", "profitLoss": "None", "dividendPayout": "36000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "DKK", "changeInInventory": "-19000000", "operatingCashflow": "2037000000", "capitalExpenditures": "98000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20000000", "cashflowFromInvestment": "1008000000", "stockBasedCompensation": "162000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4712000000, "cost_of_revenue": 79000000, "gross_profit": 4633000000, "research_and_development": 2088000000, "selling_general_admin": 839000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2679000000, "depreciation_amortisation": 85000000, "ebitda": 2764000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2670000000, "tax_provision": 566000000, "effective_tax_rate": null, "net_income": 2104000000, "net_income_continuing_ops": 2129000000, "net_income_to_common": 2104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14273000000, "short_term_investments": 13252000000, "net_receivables": 5432000000, "inventory": 70000000, "other_current_assets": null, "total_current_assets": 33027000000, "net_ppe": null, "goodwill": null, "intangible_assets": 115000000, "goodwill_and_intangibles": 115000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2211000000, "total_assets": 35238000000, "short_term_debt": 83000000, "accounts_payable": 2341000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2902000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1224000000, "total_liabilities": 4126000000, "total_debt": 83000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18452000000, "total_equity": 31112000000, "shares_outstanding": 658730000, "operating_cash_flow": 2037000000, "stock_based_compensation": 162000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1008000000, "dividends_paid": 36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20000000, "free_cash_flow": 2135000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2679000000", "ebitda": "2764000000", "netIncome": "2104000000", "grossProfit": "4633000000", "depreciation": "None", "totalRevenue": "4712000000", "costOfRevenue": "79000000", "interestIncome": "243000000", "incomeBeforeTax": "2670000000", "interestExpense": "8000000", "operatingIncome": "1685000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "566000000", "reportedCurrency": "DKK", "netInterestIncome": "235000000", "nonInterestIncome": "None", "operatingExpenses": "2948000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2088000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "839000000", "netIncomeFromContinuingOperations": "2129000000" }, "balance": { "goodwill": "None", "inventory": "70000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "35238000000", "longTermDebt": "None", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "115000000", "reportedCurrency": "DKK", "retainedEarnings": "18452000000", "totalLiabilities": "4126000000", "otherCurrentAssets": "None", "totalCurrentAssets": "33027000000", "currentLongTermDebt": "None", "longTermInvestments": "156000000", "shortTermInvestments": "13252000000", "currentNetReceivables": "5432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2211000000", "currentAccountsPayable": "2341000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1651000000", "shortLongTermDebtTotal": "793000000", "totalShareholderEquity": "31112000000", "capitalLeaseObligations": "793000000", "otherCurrentLiabilities": "2819000000", "totalCurrentLiabilities": "2902000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1224000000", "cashAndShortTermInvestments": "14273000000", "commonStockSharesOutstanding": "658730000", "intangibleAssetsExcludingGoodwill": "115000000", "cashAndCashEquivalentsAtCarryingValue": "14273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2104000000", "profitLoss": "None", "dividendPayout": "36000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "DKK", "changeInInventory": "-19000000", "operatingCashflow": "2037000000", "capitalExpenditures": "98000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20000000", "cashflowFromInvestment": "1008000000", "stockBasedCompensation": "162000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "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": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "income_statement": { "revenue": 4169000000, "cost_of_revenue": 21000000, "gross_profit": 4148000000, "ebit": 1468000000, "ebitda": 1522000000, "pretax_income": 1694000000, "tax_provision": 359000000, "net_income": 1335000000, "net_income_to_common": 1335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10874000000, "total_current_assets": 29749000000, "total_assets": 31978000000, "short_term_debt": 82000000, "long_term_debt": null, "total_debt": 82000000, "total_liabilities": 3223000000, "total_equity": 28755000000, "shares_outstanding": 658420000, "goodwill_and_intangibles": 129000000 }, "cash_flow": { "operating_cash_flow": 436000000, "capital_expenditure": 97000000, "free_cash_flow": 533000000, "dividends_paid": 71000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82059, "ticker_id": 6293, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:06:20.423835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1468000000", "ebitda": "1522000000", "netIncome": "1335000000", "grossProfit": "4148000000", "depreciation": "None", "totalRevenue": "4169000000", "costOfRevenue": "21000000", "interestIncome": "209000000", "incomeBeforeTax": "1694000000", "interestExpense": "7000000", "operatingIncome": "1468000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "359000000", "reportedCurrency": "DKK", "netInterestIncome": "202000000", "nonInterestIncome": "None", "operatingExpenses": "2680000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1853000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "848000000", "netIncomeFromContinuingOperations": "1357000000" }, "balance": { "goodwill": "None", "inventory": "51000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "31978000000", "longTermDebt": "None", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "129000000", "reportedCurrency": "DKK", "retainedEarnings": "16165000000", "totalLiabilities": "3223000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "29749000000", "currentLongTermDebt": "None", "longTermInvestments": "183000000", "shortTermInvestments": "14010000000", "currentNetReceivables": "4690000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2229000000", "currentAccountsPayable": "1878000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1634000000", "shortLongTermDebtTotal": "803000000", "totalShareholderEquity": "28755000000", "capitalLeaseObligations": "803000000", "otherCurrentLiabilities": "1911000000", "totalCurrentLiabilities": "1993000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1230000000", "cashAndShortTermInvestments": "10874000000", "commonStockSharesOutstanding": "658420000", "intangibleAssetsExcludingGoodwill": "129000000", "cashAndCashEquivalentsAtCarryingValue": "10874000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1335000000", "profitLoss": "None", "dividendPayout": "71000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "DKK", "changeInInventory": "-51000000", "operatingCashflow": "436000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-1835000000", "stockBasedCompensation": "156000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4169000000, "cost_of_revenue": 21000000, "gross_profit": 4148000000, "research_and_development": 1853000000, "selling_general_admin": 848000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1468000000, "depreciation_amortisation": 54000000, "ebitda": 1522000000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1694000000, "tax_provision": 359000000, "effective_tax_rate": null, "net_income": 1335000000, "net_income_continuing_ops": 1357000000, "net_income_to_common": 1335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10874000000, "short_term_investments": 14010000000, "net_receivables": 4690000000, "inventory": 51000000, "other_current_assets": null, "total_current_assets": 29749000000, "net_ppe": null, "goodwill": null, "intangible_assets": 129000000, "goodwill_and_intangibles": 129000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2229000000, "total_assets": 31978000000, "short_term_debt": 82000000, "accounts_payable": 1878000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1993000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1230000000, "total_liabilities": 3223000000, "total_debt": 82000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16165000000, "total_equity": 28755000000, "shares_outstanding": 658420000, "operating_cash_flow": 436000000, "stock_based_compensation": 156000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1835000000, "dividends_paid": 71000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7000000, "free_cash_flow": 533000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1468000000", "ebitda": "1522000000", "netIncome": "1335000000", "grossProfit": "4148000000", "depreciation": "None", "totalRevenue": "4169000000", "costOfRevenue": "21000000", "interestIncome": "209000000", "incomeBeforeTax": "1694000000", "interestExpense": "7000000", "operatingIncome": "1468000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "359000000", "reportedCurrency": "DKK", "netInterestIncome": "202000000", "nonInterestIncome": "None", "operatingExpenses": "2680000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1853000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54000000", "sellingGeneralAndAdministrative": "848000000", "netIncomeFromContinuingOperations": "1357000000" }, "balance": { "goodwill": "None", "inventory": "51000000", "commonStock": "66000000", "currentDebt": "None", "investments": "None", "totalAssets": "31978000000", "longTermDebt": "None", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "129000000", "reportedCurrency": "DKK", "retainedEarnings": "16165000000", "totalLiabilities": "3223000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "29749000000", "currentLongTermDebt": "None", "longTermInvestments": "183000000", "shortTermInvestments": "14010000000", "currentNetReceivables": "4690000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2229000000", "currentAccountsPayable": "1878000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1634000000", "shortLongTermDebtTotal": "803000000", "totalShareholderEquity": "28755000000", "capitalLeaseObligations": "803000000", "otherCurrentLiabilities": "1911000000", "totalCurrentLiabilities": "1993000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1230000000", "cashAndShortTermInvestments": "10874000000", "commonStockSharesOutstanding": "658420000", "intangibleAssetsExcludingGoodwill": "129000000", "cashAndCashEquivalentsAtCarryingValue": "10874000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1335000000", "profitLoss": "None", "dividendPayout": "71000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "DKK", "changeInInventory": "-51000000", "operatingCashflow": "436000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-1835000000", "stockBasedCompensation": "156000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }