{ "ticker": { "uuid": "eb64bade-4c9e-49a5-a30d-539ebca2200e", "symbol": "AMRX", "name": "Amneal Pharmaceuticals, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/eb64bade-4c9e-49a5-a30d-539ebca2200e/", "api_url": "https://sharemaestro.com/factors/api/tickers/eb64bade-4c9e-49a5-a30d-539ebca2200e/" }, "ticker_metadata": { "id": 4770, "uuid": "eb64bade-4c9e-49a5-a30d-539ebca2200e", "symbol": "AMRX", "name": "Amneal Pharmaceuticals, Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 4201530000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Amneal Pharmaceuticals, Inc. develops, licenses, manufactures, markets and distributes generic and specialty pharmaceutical products for various dosage forms and therapeutic areas. The company is headquartered in Bridgewater, New Jersey.", "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": "eb64bade-4c9e-49a5-a30d-539ebca2200e", "symbol": "AMRX", "name": "Amneal Pharmaceuticals, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/eb64bade-4c9e-49a5-a30d-539ebca2200e/", "api_url": "https://sharemaestro.com/factors/api/tickers/eb64bade-4c9e-49a5-a30d-539ebca2200e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.23, "quality": 0.66, "momentum": 0.9, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 13.75, "market_cap": 4522828750, "pe_ratio": 36.9636, "earnings_yield": 0.0271, "ebitda_to_ev": 0.0906, "shareholder_yield": 0, "roe": -2.6945, "piotroski_f_score": 7, "momentum_12_1": 0.7323, "volatility_252d": 0.3299 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:03.835282+00:00", "batch_id": "" }, "size": { "price_close": 13.75, "market_cap": 4522828750, "market_cap_usd": 4522828750, "enterprise_value": 6912215750, "shares_outstanding": 328933000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 36.9636, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4849, "pcf_ratio": 14.8846, "pfcf_ratio": 11.2385, "ev_ebitda": 11.0416, "ev_ebit": 16.4807, "ev_sales": 2.2694, "ev_fcf": 17.1758, "earnings_yield": 0.0271, "fcf_yield": 0.0582, "price_to_sales": 1.4849, "price_to_book": null, "price_to_cashflow": 14.8846, "ebitda_to_ev": 0.0906, "sales_yield": 0.4406 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3866, "operating_margin": 0.1377, "net_margin": 0.0402, "ebitda_margin": 0.2055, "fcf_margin": 0.1321, "roe": -2.6945, "roa": 0.0346, "roic": 0.1784, "roc_greenblatt": null, "asset_turnover": 0.8604, "cash_conversion": 3.289, "accruals_ratio": -0.0513, "sbc_to_revenue": 0.011, "piotroski_f_score": 7, "altman_z_score": 2.1837, "earnings_stability_5y": 2.0141, "revenue_stability_5y": 0.2072, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3326, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -78.9718, "net_debt_to_ebitda": 3.8168, "debt_to_assets": 0.7308, "interest_coverage": 1.7658, "current_ratio": 2.4695, "quick_ratio": 1.5882, "net_debt": 2389387000, "local_beta": 0.0003, "volatility_252d": 0.3299, "volatility_60d": 0.7461, "max_drawdown_12m": -0.2018, "risk_adjusted_momentum": 2.2195 }, "growth": { "revenue_growth_1y": 0.0762, "revenue_growth_3y_cagr": 0.1092, "revenue_growth_5y_cagr": 0.0866, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.0457, "fcf_growth_1y": 0.0598, "book_value_growth_1y": null, "revenue_growth": 0.0762, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0417, "price_return_3m": 0.0385, "price_return_6m": 0.1289, "price_return_9m": 0.4293, "price_return_12m": 0.8045, "price_return_12m_ex1m": 0.7323, "momentum_6m": 0.1289, "momentum_12m": 0.8045, "momentum_12_1": 0.7323, "distance_from_52w_high": -0.0722, "distance_from_52w_low": 0.7742, "relative_strength": 0.6465 }, "raw_ttm": { "revenue_ttm": 3045859000, "gross_profit_ttm": 1177530000, "ebit_ttm": 419412000, "ebitda_ttm": 626016000, "net_income_ttm": 122359000, "eps_diluted_ttm": 0.372, "operating_cash_flow_ttm": 303859000, "capital_expenditure_ttm": 98581000, "fcf_ttm": 402440000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 237513000, "cash_and_equivalents": 197656000, "total_current_assets": 1797907000, "total_current_liabilities": 728049000, "net_ppe": null, "total_assets": 3540218000, "total_debt": 2587043000, "total_equity": -45411000, "net_working_capital": 893687000, "book_value_per_share": -0.1381, "retained_earnings": -472749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1174080000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 77, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 38, "rank_pcf": 64, "rank_ev_ebitda": 45, "rank_ev_ebit": 61, "rank_earnings_yield": 77, "rank_fcf_yield": 63, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 98, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 59, "rank_fcf_margin": 63, "rank_piotroski": 17, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 83, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 15 }, "composites": { "value_composite": 77, "quality_composite": 34, "momentum_composite": 10, "growth_composite": 80, "yield_composite": 91, "svqf_composite": 89, "vc1_composite": 72, "vc2_composite": 78, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3896, "os_score": 0.55, "value_percentile": 0.23, "quality_percentile": 0.66, "momentum_percentile": 0.9, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 77, "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": 224, "ticker_id": 4770, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:03.835282+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.75, "market_cap": 4522828750, "market_cap_usd": 4522828750, "enterprise_value": 6912215750, "shares_outstanding": 328933000, "fx_rate_to_usd": null, "pe_ratio": 36.96359687, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.48491074, "pcf_ratio": 14.88462988, "pfcf_ratio": 11.23851692, "ev_ebitda": 11.04159598, "ev_ebit": 16.48072957, "ev_sales": 2.2693814, "ev_fcf": 17.1757672, "earnings_yield": 0.02705364, "fcf_yield": 0.05822156, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3866003, "operating_margin": 0.13769909, "net_margin": 0.04017225, "ebitda_margin": 0.2055302, "fcf_margin": 0.13212693, "roe": -2.69447931, "roa": 0.03456256, "roic": 0.17835739, "roc_greenblatt": null, "asset_turnover": 0.86035916, "cash_conversion": 3.28901021, "accruals_ratio": -0.05126803, "sbc_to_revenue": 0.01100215, "debt_to_equity": -78.97176895, "net_debt_to_ebitda": 3.81681459, "debt_to_assets": 0.73075811, "interest_coverage": 1.76584861, "current_ratio": 2.46948626, "quick_ratio": 1.58820217, "net_debt": 2389387000, "revenue_growth_1y": 0.07620453, "revenue_growth_3y_cagr": 0.10916101, "revenue_growth_5y_cagr": 0.0866384, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.04573134, "fcf_growth_1y": 0.05983635, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.18371064, "earnings_stability_5y": 2.014064, "revenue_stability_5y": 0.20719, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04166667, "price_return_3m": 0.03851964, "price_return_6m": 0.12889984, "price_return_9m": 0.42931393, "price_return_12m": 0.80446194, "price_return_12m_ex1m": 0.73228346, "distance_from_52w_high": -0.07219973, "distance_from_52w_low": 0.77419355, "relative_strength": 0.64652089, "local_beta": 0.0003, "volatility_252d": 0.32993, "volatility_60d": 0.746131, "max_drawdown_12m": -0.20175439, "revenue_ttm": 3045859000, "gross_profit_ttm": 1177530000, "ebit_ttm": 419412000, "ebitda_ttm": 626016000, "net_income_ttm": 122359000, "eps_diluted_ttm": 0.37198761, "operating_cash_flow_ttm": 303859000, "capital_expenditure_ttm": 98581000, "fcf_ttm": 402440000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 237513000, "cash_and_equivalents": 197656000, "total_current_assets": 1797907000, "total_current_liabilities": 728049000, "net_ppe": null, "total_assets": 3540218000, "total_debt": 2587043000, "total_equity": -45411000, "net_working_capital": 893687000, "book_value_per_share": -0.13805547, "retained_earnings": -472749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1174080000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 77, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 38, "rank_pcf": 64, "rank_ev_ebitda": 45, "rank_ev_ebit": 61, "rank_earnings_yield": 77, "rank_fcf_yield": 63, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 98, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 59, "rank_fcf_margin": 63, "rank_piotroski": 17, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 83, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 15, "value_composite": 77, "quality_composite": 34, "momentum_composite": 10, "growth_composite": 80, "yield_composite": 91, "svqf_composite": 89, "vc1_composite": 72, "vc2_composite": 78, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.75, "os": 0.55, "value": 0.23, "quality": 0.66, "momentum": 0.9, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 36.9636, "earnings_yield": 0.0271, "shareholder_yield": 0, "roe": -2.6945, "momentum_12_1": 0.7323, "complete_fields": { "id": 224, "ticker_id": 4770, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:03.835282+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.75, "market_cap": 4522828750, "market_cap_usd": 4522828750, "enterprise_value": 6912215750, "shares_outstanding": 328933000, "fx_rate_to_usd": null, "pe_ratio": 36.96359687, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.48491074, "pcf_ratio": 14.88462988, "pfcf_ratio": 11.23851692, "ev_ebitda": 11.04159598, "ev_ebit": 16.48072957, "ev_sales": 2.2693814, "ev_fcf": 17.1757672, "earnings_yield": 0.02705364, "fcf_yield": 0.05822156, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3866003, "operating_margin": 0.13769909, "net_margin": 0.04017225, "ebitda_margin": 0.2055302, "fcf_margin": 0.13212693, "roe": -2.69447931, "roa": 0.03456256, "roic": 0.17835739, "roc_greenblatt": null, "asset_turnover": 0.86035916, "cash_conversion": 3.28901021, "accruals_ratio": -0.05126803, "sbc_to_revenue": 0.01100215, "debt_to_equity": -78.97176895, "net_debt_to_ebitda": 3.81681459, "debt_to_assets": 0.73075811, "interest_coverage": 1.76584861, "current_ratio": 2.46948626, "quick_ratio": 1.58820217, "net_debt": 2389387000, "revenue_growth_1y": 0.07620453, "revenue_growth_3y_cagr": 0.10916101, "revenue_growth_5y_cagr": 0.0866384, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.04573134, "fcf_growth_1y": 0.05983635, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.18371064, "earnings_stability_5y": 2.014064, "revenue_stability_5y": 0.20719, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04166667, "price_return_3m": 0.03851964, "price_return_6m": 0.12889984, "price_return_9m": 0.42931393, "price_return_12m": 0.80446194, "price_return_12m_ex1m": 0.73228346, "distance_from_52w_high": -0.07219973, "distance_from_52w_low": 0.77419355, "relative_strength": 0.64652089, "local_beta": 0.0003, "volatility_252d": 0.32993, "volatility_60d": 0.746131, "max_drawdown_12m": -0.20175439, "revenue_ttm": 3045859000, "gross_profit_ttm": 1177530000, "ebit_ttm": 419412000, "ebitda_ttm": 626016000, "net_income_ttm": 122359000, "eps_diluted_ttm": 0.37198761, "operating_cash_flow_ttm": 303859000, "capital_expenditure_ttm": 98581000, "fcf_ttm": 402440000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 237513000, "cash_and_equivalents": 197656000, "total_current_assets": 1797907000, "total_current_liabilities": 728049000, "net_ppe": null, "total_assets": 3540218000, "total_debt": 2587043000, "total_equity": -45411000, "net_working_capital": 893687000, "book_value_per_share": -0.13805547, "retained_earnings": -472749000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1174080000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 77, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 38, "rank_pcf": 64, "rank_ev_ebitda": 45, "rank_ev_ebit": 61, "rank_earnings_yield": 77, "rank_fcf_yield": 63, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 98, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 59, "rank_fcf_margin": 63, "rank_piotroski": 17, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 83, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 15, "value_composite": 77, "quality_composite": 34, "momentum_composite": 10, "growth_composite": 80, "yield_composite": 91, "svqf_composite": 89, "vc1_composite": 72, "vc2_composite": 78, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 77, "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 3018760000, "cost_of_revenue": 1882668000, "gross_profit": 1136092000, "ebit": 380300000, "ebitda": 603872000, "pretax_income": 139209000, "tax_provision": 11276000, "net_income": 72057000, "net_income_to_common": 72057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310871000, "total_current_assets": 1911181000, "total_assets": 3678280000, "short_term_debt": 21576000, "long_term_debt": 2565115000, "total_debt": 2586691000, "total_liabilities": 3672317000, "total_equity": -70794000, "shares_outstanding": 324805000, "goodwill_and_intangibles": 1158968000 }, "cash_flow": { "operating_cash_flow": 339992000, "capital_expenditure": 70063000, "free_cash_flow": 410055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15327, "ticker_id": 4770, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380300000", "ebitda": "603872000", "netIncome": "72057000", "grossProfit": "1136092000", "depreciation": "None", "totalRevenue": "3018760000", "costOfRevenue": "1882668000", "interestIncome": "None", "incomeBeforeTax": "139209000", "interestExpense": "241091000", "operatingIncome": "423090000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11276000", "reportedCurrency": "USD", "netInterestIncome": "-272456000", "nonInterestIncome": "None", "operatingExpenses": "713002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "186175000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1882668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223572000", "sellingGeneralAndAdministrative": "526827000", "netIncomeFromContinuingOperations": "127933000" }, "balance": { "goodwill": "595470000", "inventory": "606302000", "commonStock": "3146000", "currentDebt": "None", "investments": "None", "totalAssets": "3678280000", "longTermDebt": "2565115000", "shortTermDebt": "21576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "563498000", "reportedCurrency": "USD", "retainedEarnings": "-535005000", "totalLiabilities": "3672317000", "otherCurrentAssets": "54134000", "totalCurrentAssets": "1911181000", "currentLongTermDebt": "6761000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767099000", "currentAccountsPayable": "254671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2736474000", "totalShareholderEquity": "-70794000", "capitalLeaseObligations": "117170000", "otherCurrentLiabilities": "605386000", "totalCurrentLiabilities": "881633000", "otherNonCurrentLiabilities": "92728000", "totalNonCurrentLiabilities": "2790684000", "cashAndShortTermInvestments": "310871000", "commonStockSharesOutstanding": "324805000", "intangibleAssetsExcludingGoodwill": "563498000", "cashAndCashEquivalentsAtCarryingValue": "310871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-87026000", "operatingCashflow": "339992000", "capitalExpenditures": "70063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31530000", "cashflowFromInvestment": "-112263000", "stockBasedCompensation": "31953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3018760000, "cost_of_revenue": 1882668000, "gross_profit": 1136092000, "research_and_development": 186175000, "selling_general_admin": 526827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380300000, "depreciation_amortisation": 223572000, "ebitda": 603872000, "interest_expense": 241091000, "interest_income": null, "other_non_operating": null, "pretax_income": 139209000, "tax_provision": 11276000, "effective_tax_rate": null, "net_income": 72057000, "net_income_continuing_ops": 127933000, "net_income_to_common": 72057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310871000, "short_term_investments": null, "net_receivables": 939874000, "inventory": 606302000, "other_current_assets": null, "total_current_assets": 1911181000, "net_ppe": null, "goodwill": 595470000, "intangible_assets": 563498000, "goodwill_and_intangibles": 1158968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1767099000, "total_assets": 3678280000, "short_term_debt": 21576000, "accounts_payable": 254671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 881633000, "long_term_debt": 2565115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2790684000, "total_liabilities": 3672317000, "total_debt": 2586691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535005000, "total_equity": -70794000, "shares_outstanding": 324805000, "operating_cash_flow": 339992000, "stock_based_compensation": 31953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112263000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31530000, "free_cash_flow": 410055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380300000", "ebitda": "603872000", "netIncome": "72057000", "grossProfit": "1136092000", "depreciation": "None", "totalRevenue": "3018760000", "costOfRevenue": "1882668000", "interestIncome": "None", "incomeBeforeTax": "139209000", "interestExpense": "241091000", "operatingIncome": "423090000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11276000", "reportedCurrency": "USD", "netInterestIncome": "-272456000", "nonInterestIncome": "None", "operatingExpenses": "713002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "186175000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1882668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223572000", "sellingGeneralAndAdministrative": "526827000", "netIncomeFromContinuingOperations": "127933000" }, "balance": { "goodwill": "595470000", "inventory": "606302000", "commonStock": "3146000", "currentDebt": "None", "investments": "None", "totalAssets": "3678280000", "longTermDebt": "2565115000", "shortTermDebt": "21576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "563498000", "reportedCurrency": "USD", "retainedEarnings": "-535005000", "totalLiabilities": "3672317000", "otherCurrentAssets": "54134000", "totalCurrentAssets": "1911181000", "currentLongTermDebt": "6761000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767099000", "currentAccountsPayable": "254671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2736474000", "totalShareholderEquity": "-70794000", "capitalLeaseObligations": "117170000", "otherCurrentLiabilities": "605386000", "totalCurrentLiabilities": "881633000", "otherNonCurrentLiabilities": "92728000", "totalNonCurrentLiabilities": "2790684000", "cashAndShortTermInvestments": "310871000", "commonStockSharesOutstanding": "324805000", "intangibleAssetsExcludingGoodwill": "563498000", "cashAndCashEquivalentsAtCarryingValue": "310871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72057000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-87026000", "operatingCashflow": "339992000", "capitalExpenditures": "70063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31530000", "cashflowFromInvestment": "-112263000", "stockBasedCompensation": "31953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223572000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 2793957000, "cost_of_revenue": 1773519000, "gross_profit": 1020438000, "ebit": 203582000, "ebitda": 439773000, "pretax_income": -55013000, "tax_provision": 18863000, "net_income": -116886000, "net_income_to_common": -116886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110552000, "total_current_assets": 1587806000, "total_assets": 3501445000, "short_term_debt": 340255000, "long_term_debt": 2161790000, "total_debt": 2502045000, "total_liabilities": 3545983000, "total_equity": -109267000, "shares_outstanding": 308978000, "goodwill_and_intangibles": 1329813000 }, "cash_flow": { "operating_cash_flow": 295099000, "capital_expenditure": 74990000, "free_cash_flow": 370089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15332, "ticker_id": 4770, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203582000", "ebitda": "439773000", "netIncome": "-116886000", "grossProfit": "1020438000", "depreciation": "None", "totalRevenue": "2793957000", "costOfRevenue": "1773519000", "interestIncome": "None", "incomeBeforeTax": "-55013000", "interestExpense": "258595000", "operatingIncome": "249326000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18863000", "reportedCurrency": "USD", "netInterestIncome": "-258595000", "nonInterestIncome": "None", "operatingExpenses": "771112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190714000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1773519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236191000", "sellingGeneralAndAdministrative": "442036000", "netIncomeFromContinuingOperations": "-73876000" }, "balance": { "goodwill": "597436000", "inventory": "612454000", "commonStock": "3099000", "currentDebt": "None", "investments": "None", "totalAssets": "3501445000", "longTermDebt": "2161790000", "shortTermDebt": "340255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732377000", "reportedCurrency": "USD", "retainedEarnings": "-607062000", "totalLiabilities": "3545983000", "otherCurrentAssets": "87201000", "totalCurrentAssets": "1587806000", "currentLongTermDebt": "324213000", "longTermInvestments": "None", "shortTermInvestments": "1868000", "currentNetReceivables": "775731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913639000", "currentAccountsPayable": "259844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2593139000", "totalShareholderEquity": "-109267000", "capitalLeaseObligations": "107136000", "otherCurrentLiabilities": "529672000", "totalCurrentLiabilities": "1129771000", "otherNonCurrentLiabilities": "94051000", "totalNonCurrentLiabilities": "2416212000", "cashAndShortTermInvestments": "110552000", "commonStockSharesOutstanding": "308978000", "intangibleAssetsExcludingGoodwill": "732377000", "cashAndCashEquivalentsAtCarryingValue": "110552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-130530000", "operatingCashflow": "295099000", "capitalExpenditures": "74990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211791000", "cashflowFromInvestment": "-62996000", "stockBasedCompensation": "27768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2793957000, "cost_of_revenue": 1773519000, "gross_profit": 1020438000, "research_and_development": 190714000, "selling_general_admin": 442036000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203582000, "depreciation_amortisation": 236191000, "ebitda": 439773000, "interest_expense": 258595000, "interest_income": null, "other_non_operating": null, "pretax_income": -55013000, "tax_provision": 18863000, "effective_tax_rate": null, "net_income": -116886000, "net_income_continuing_ops": -73876000, "net_income_to_common": -116886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110552000, "short_term_investments": 1868000, "net_receivables": 775731000, "inventory": 612454000, "other_current_assets": null, "total_current_assets": 1587806000, "net_ppe": null, "goodwill": 597436000, "intangible_assets": 732377000, "goodwill_and_intangibles": 1329813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1913639000, "total_assets": 3501445000, "short_term_debt": 340255000, "accounts_payable": 259844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1129771000, "long_term_debt": 2161790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2416212000, "total_liabilities": 3545983000, "total_debt": 2502045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -607062000, "total_equity": -109267000, "shares_outstanding": 308978000, "operating_cash_flow": 295099000, "stock_based_compensation": 27768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211791000, "free_cash_flow": 370089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203582000", "ebitda": "439773000", "netIncome": "-116886000", "grossProfit": "1020438000", "depreciation": "None", "totalRevenue": "2793957000", "costOfRevenue": "1773519000", "interestIncome": "None", "incomeBeforeTax": "-55013000", "interestExpense": "258595000", "operatingIncome": "249326000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18863000", "reportedCurrency": "USD", "netInterestIncome": "-258595000", "nonInterestIncome": "None", "operatingExpenses": "771112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190714000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1773519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236191000", "sellingGeneralAndAdministrative": "442036000", "netIncomeFromContinuingOperations": "-73876000" }, "balance": { "goodwill": "597436000", "inventory": "612454000", "commonStock": "3099000", "currentDebt": "None", "investments": "None", "totalAssets": "3501445000", "longTermDebt": "2161790000", "shortTermDebt": "340255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732377000", "reportedCurrency": "USD", "retainedEarnings": "-607062000", "totalLiabilities": "3545983000", "otherCurrentAssets": "87201000", "totalCurrentAssets": "1587806000", "currentLongTermDebt": "324213000", "longTermInvestments": "None", "shortTermInvestments": "1868000", "currentNetReceivables": "775731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913639000", "currentAccountsPayable": "259844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2593139000", "totalShareholderEquity": "-109267000", "capitalLeaseObligations": "107136000", "otherCurrentLiabilities": "529672000", "totalCurrentLiabilities": "1129771000", "otherNonCurrentLiabilities": "94051000", "totalNonCurrentLiabilities": "2416212000", "cashAndShortTermInvestments": "110552000", "commonStockSharesOutstanding": "308978000", "intangibleAssetsExcludingGoodwill": "732377000", "cashAndCashEquivalentsAtCarryingValue": "110552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-130530000", "operatingCashflow": "295099000", "capitalExpenditures": "74990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211791000", "cashflowFromInvestment": "-62996000", "stockBasedCompensation": "27768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236191000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 2393607000, "cost_of_revenue": 1529738000, "gross_profit": 863869000, "ebit": 271382000, "ebitda": 500782000, "pretax_income": -40270000, "tax_provision": 8452000, "net_income": -83993000, "net_income_to_common": -83993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91542000, "total_current_assets": 1377863000, "total_assets": 3472569000, "short_term_debt": 227624000, "long_term_debt": 2427451000, "total_debt": 2655075000, "total_liabilities": 3411265000, "total_equity": 19781000, "shares_outstanding": 176136000, "goodwill_and_intangibles": 1489052000 }, "cash_flow": { "operating_cash_flow": 345577000, "capital_expenditure": 69189000, "free_cash_flow": 414766000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15337, "ticker_id": 4770, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271382000", "ebitda": "500782000", "netIncome": "-83993000", "grossProfit": "863869000", "depreciation": "None", "totalRevenue": "2393607000", "costOfRevenue": "1529738000", "interestIncome": "None", "incomeBeforeTax": "-40270000", "interestExpense": "210629000", "operatingIncome": "204374000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8452000", "reportedCurrency": "USD", "netInterestIncome": "-251434000", "nonInterestIncome": "None", "operatingExpenses": "659495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "194750000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1529738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229400000", "sellingGeneralAndAdministrative": "417275000", "netIncomeFromContinuingOperations": "-48722000" }, "balance": { "goodwill": "598629000", "inventory": "581384000", "commonStock": "3066000", "currentDebt": "None", "investments": "None", "totalAssets": "3472569000", "longTermDebt": "2427451000", "shortTermDebt": "227624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "890423000", "reportedCurrency": "USD", "retainedEarnings": "-490176000", "totalLiabilities": "3411265000", "otherCurrentAssets": "57077000", "totalCurrentAssets": "1377863000", "currentLongTermDebt": "213125000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "645660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094706000", "currentAccountsPayable": "143572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2750523000", "totalShareholderEquity": "19781000", "capitalLeaseObligations": "109947000", "otherCurrentLiabilities": "76988000", "totalCurrentLiabilities": "846595000", "otherNonCurrentLiabilities": "8215000", "totalNonCurrentLiabilities": "2564670000", "cashAndShortTermInvestments": "91542000", "commonStockSharesOutstanding": "176136000", "intangibleAssetsExcludingGoodwill": "890423000", "cashAndCashEquivalentsAtCarryingValue": "91542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-126182000", "operatingCashflow": "345577000", "capitalExpenditures": "69189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212573000", "cashflowFromInvestment": "-69189000", "stockBasedCompensation": "26822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2393607000, "cost_of_revenue": 1529738000, "gross_profit": 863869000, "research_and_development": 194750000, "selling_general_admin": 417275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271382000, "depreciation_amortisation": 229400000, "ebitda": 500782000, "interest_expense": 210629000, "interest_income": null, "other_non_operating": null, "pretax_income": -40270000, "tax_provision": 8452000, "effective_tax_rate": null, "net_income": -83993000, "net_income_continuing_ops": -48722000, "net_income_to_common": -83993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91542000, "short_term_investments": 2200000, "net_receivables": 645660000, "inventory": 581384000, "other_current_assets": null, "total_current_assets": 1377863000, "net_ppe": null, "goodwill": 598629000, "intangible_assets": 890423000, "goodwill_and_intangibles": 1489052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2094706000, "total_assets": 3472569000, "short_term_debt": 227624000, "accounts_payable": 143572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846595000, "long_term_debt": 2427451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2564670000, "total_liabilities": 3411265000, "total_debt": 2655075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490176000, "total_equity": 19781000, "shares_outstanding": 176136000, "operating_cash_flow": 345577000, "stock_based_compensation": 26822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212573000, "free_cash_flow": 414766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271382000", "ebitda": "500782000", "netIncome": "-83993000", "grossProfit": "863869000", "depreciation": "None", "totalRevenue": "2393607000", "costOfRevenue": "1529738000", "interestIncome": "None", "incomeBeforeTax": "-40270000", "interestExpense": "210629000", "operatingIncome": "204374000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8452000", "reportedCurrency": "USD", "netInterestIncome": "-251434000", "nonInterestIncome": "None", "operatingExpenses": "659495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "194750000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1529738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229400000", "sellingGeneralAndAdministrative": "417275000", "netIncomeFromContinuingOperations": "-48722000" }, "balance": { "goodwill": "598629000", "inventory": "581384000", "commonStock": "3066000", "currentDebt": "None", "investments": "None", "totalAssets": "3472569000", "longTermDebt": "2427451000", "shortTermDebt": "227624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "890423000", "reportedCurrency": "USD", "retainedEarnings": "-490176000", "totalLiabilities": "3411265000", "otherCurrentAssets": "57077000", "totalCurrentAssets": "1377863000", "currentLongTermDebt": "213125000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "645660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094706000", "currentAccountsPayable": "143572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2750523000", "totalShareholderEquity": "19781000", "capitalLeaseObligations": "109947000", "otherCurrentLiabilities": "76988000", "totalCurrentLiabilities": "846595000", "otherNonCurrentLiabilities": "8215000", "totalNonCurrentLiabilities": "2564670000", "cashAndShortTermInvestments": "91542000", "commonStockSharesOutstanding": "176136000", "intangibleAssetsExcludingGoodwill": "890423000", "cashAndCashEquivalentsAtCarryingValue": "91542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-126182000", "operatingCashflow": "345577000", "capitalExpenditures": "69189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212573000", "cashflowFromInvestment": "-69189000", "stockBasedCompensation": "26822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229400000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 2212304000, "cost_of_revenue": 1420843000, "gross_profit": 791461000, "ebit": 200033000, "ebitda": 440208000, "pretax_income": -248127000, "tax_provision": 6662000, "net_income": -129985999, "net_income_to_common": -129985999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25976000, "total_current_assets": 1411818000, "total_assets": 3799341000, "short_term_debt": 104639000, "long_term_debt": 2591981000, "total_debt": 2696620000, "total_liabilities": 3590413000, "total_equity": 298421000, "shares_outstanding": 150944000, "goodwill_and_intangibles": 1694946000 }, "cash_flow": { "operating_cash_flow": 65100000, "capital_expenditure": 90595000, "free_cash_flow": 155695000, "dividends_paid": 3571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15342, "ticker_id": 4770, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200033000", "ebitda": "440208000", "netIncome": "-129985999", "grossProfit": "791461000", "depreciation": "None", "totalRevenue": "2212304000", "costOfRevenue": "1420843000", "interestIncome": "None", "incomeBeforeTax": "-248127000", "interestExpense": "158377000", "operatingIncome": "-94928000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6662000", "reportedCurrency": "USD", "netInterestIncome": "-158668000", "nonInterestIncome": "None", "operatingExpenses": "886389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "208658000", "otherNonOperatingIncome": "5178000", "costofGoodsAndServicesSold": "1420843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240175000", "sellingGeneralAndAdministrative": "382900000", "netIncomeFromContinuingOperations": "-254789000" }, "balance": { "goodwill": "598853000", "inventory": "530735000", "commonStock": "3036000", "currentDebt": "None", "investments": "None", "totalAssets": "3799341000", "longTermDebt": "2591981000", "shortTermDebt": "104639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1096093000", "reportedCurrency": "USD", "retainedEarnings": "-406183000", "totalLiabilities": "3590413000", "otherCurrentAssets": "111495000", "totalCurrentAssets": "1411818000", "currentLongTermDebt": "89961000", "longTermInvestments": "None", "shortTermInvestments": "1821000", "currentNetReceivables": "741791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2387523000", "currentAccountsPayable": "166843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469815000", "shortLongTermDebtTotal": "2845135000", "totalShareholderEquity": "298421000", "capitalLeaseObligations": "123487000", "otherCurrentLiabilities": "481318000", "totalCurrentLiabilities": "752800000", "otherNonCurrentLiabilities": "245632000", "totalNonCurrentLiabilities": "2837613000", "cashAndShortTermInvestments": "25976000", "commonStockSharesOutstanding": "150944000", "intangibleAssetsExcludingGoodwill": "1096093000", "cashAndCashEquivalentsAtCarryingValue": "25976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-254789000", "profitLoss": "None", "dividendPayout": "3571000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-102396000", "operatingCashflow": "65100000", "capitalExpenditures": "90595000", "changeInReceivables": "-80071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106620000", "cashflowFromInvestment": "-174309000", "stockBasedCompensation": "31847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-215829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2212304000, "cost_of_revenue": 1420843000, "gross_profit": 791461000, "research_and_development": 208658000, "selling_general_admin": 382900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200033000, "depreciation_amortisation": 240175000, "ebitda": 440208000, "interest_expense": 158377000, "interest_income": null, "other_non_operating": null, "pretax_income": -248127000, "tax_provision": 6662000, "effective_tax_rate": null, "net_income": -129985999, "net_income_continuing_ops": -254789000, "net_income_to_common": -129985999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25976000, "short_term_investments": 1821000, "net_receivables": 741791000, "inventory": 530735000, "other_current_assets": null, "total_current_assets": 1411818000, "net_ppe": null, "goodwill": 598853000, "intangible_assets": 1096093000, "goodwill_and_intangibles": 1694946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2387523000, "total_assets": 3799341000, "short_term_debt": 104639000, "accounts_payable": 166843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752800000, "long_term_debt": 2591981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2837613000, "total_liabilities": 3590413000, "total_debt": 2696620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406183000, "total_equity": 298421000, "shares_outstanding": 150944000, "operating_cash_flow": 65100000, "stock_based_compensation": 31847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174309000, "dividends_paid": 3571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106620000, "free_cash_flow": 155695000, "net_change_in_cash": -215829000 }, "raw_data": { "income": { "ebit": "200033000", "ebitda": "440208000", "netIncome": "-129985999", "grossProfit": "791461000", "depreciation": "None", "totalRevenue": "2212304000", "costOfRevenue": "1420843000", "interestIncome": "None", "incomeBeforeTax": "-248127000", "interestExpense": "158377000", "operatingIncome": "-94928000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6662000", "reportedCurrency": "USD", "netInterestIncome": "-158668000", "nonInterestIncome": "None", "operatingExpenses": "886389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "208658000", "otherNonOperatingIncome": "5178000", "costofGoodsAndServicesSold": "1420843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240175000", "sellingGeneralAndAdministrative": "382900000", "netIncomeFromContinuingOperations": "-254789000" }, "balance": { "goodwill": "598853000", "inventory": "530735000", "commonStock": "3036000", "currentDebt": "None", "investments": "None", "totalAssets": "3799341000", "longTermDebt": "2591981000", "shortTermDebt": "104639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1096093000", "reportedCurrency": "USD", "retainedEarnings": "-406183000", "totalLiabilities": "3590413000", "otherCurrentAssets": "111495000", "totalCurrentAssets": "1411818000", "currentLongTermDebt": "89961000", "longTermInvestments": "None", "shortTermInvestments": "1821000", "currentNetReceivables": "741791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2387523000", "currentAccountsPayable": "166843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469815000", "shortLongTermDebtTotal": "2845135000", "totalShareholderEquity": "298421000", "capitalLeaseObligations": "123487000", "otherCurrentLiabilities": "481318000", "totalCurrentLiabilities": "752800000", "otherNonCurrentLiabilities": "245632000", "totalNonCurrentLiabilities": "2837613000", "cashAndShortTermInvestments": "25976000", "commonStockSharesOutstanding": "150944000", "intangibleAssetsExcludingGoodwill": "1096093000", "cashAndCashEquivalentsAtCarryingValue": "25976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-254789000", "profitLoss": "None", "dividendPayout": "3571000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-102396000", "operatingCashflow": "65100000", "capitalExpenditures": "90595000", "changeInReceivables": "-80071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106620000", "cashflowFromInvestment": "-174309000", "stockBasedCompensation": "31847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-215829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240175000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 2093669000, "cost_of_revenue": 1324696000, "gross_profit": 768973000, "ebit": 167691000, "ebitda": 401097000, "pretax_income": 31366000, "tax_provision": 11196000, "net_income": 10624000, "net_income_to_common": 10624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247790000, "total_current_assets": 1520108000, "total_assets": 3939664000, "short_term_debt": 46037000, "long_term_debt": 2680053000, "total_debt": 2726090000, "total_liabilities": 3572691000, "total_equity": 360340000, "shares_outstanding": 151821000, "goodwill_and_intangibles": 1759939000 }, "cash_flow": { "operating_cash_flow": 241820000, "capital_expenditure": 47728000, "free_cash_flow": 289548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15347, "ticker_id": 4770, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167691000", "ebitda": "401097000", "netIncome": "10624000", "grossProfit": "768973000", "depreciation": "None", "totalRevenue": "2093669000", "costOfRevenue": "1324696000", "interestIncome": "None", "incomeBeforeTax": "31366000", "interestExpense": "136325000", "operatingIncome": "152716000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11196000", "reportedCurrency": "USD", "netInterestIncome": "-136325000", "nonInterestIncome": "None", "operatingExpenses": "616257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "209563000", "otherNonOperatingIncome": "14975000", "costofGoodsAndServicesSold": "1324696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233406000", "sellingGeneralAndAdministrative": "365704000", "netIncomeFromContinuingOperations": "20170000" }, "balance": { "goodwill": "593017000", "inventory": "489389000", "commonStock": "3014000", "currentDebt": "None", "investments": "None", "totalAssets": "3939664000", "longTermDebt": "2680053000", "shortTermDebt": "46037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1166922000", "reportedCurrency": "USD", "retainedEarnings": "-276197000", "totalLiabilities": "3572691000", "otherCurrentAssets": "88189000", "totalCurrentAssets": "1520108000", "currentLongTermDebt": "30614000", "longTermInvestments": "None", "shortTermInvestments": "1174000", "currentNetReceivables": "694740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2419556000", "currentAccountsPayable": "131084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "514158000", "shortLongTermDebtTotal": "2876056000", "totalShareholderEquity": "360340000", "capitalLeaseObligations": "127351000", "otherCurrentLiabilities": "497599000", "totalCurrentLiabilities": "677243000", "otherNonCurrentLiabilities": "198488000", "totalNonCurrentLiabilities": "2895448000", "cashAndShortTermInvestments": "247790000", "commonStockSharesOutstanding": "151821000", "intangibleAssetsExcludingGoodwill": "1166922000", "cashAndCashEquivalentsAtCarryingValue": "247790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-49015000", "operatingCashflow": "241820000", "capitalExpenditures": "47728000", "changeInReceivables": "-16310000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138122000", "cashflowFromInvestment": "-194182000", "stockBasedCompensation": "28412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2093669000, "cost_of_revenue": 1324696000, "gross_profit": 768973000, "research_and_development": 209563000, "selling_general_admin": 365704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167691000, "depreciation_amortisation": 233406000, "ebitda": 401097000, "interest_expense": 136325000, "interest_income": null, "other_non_operating": null, "pretax_income": 31366000, "tax_provision": 11196000, "effective_tax_rate": null, "net_income": 10624000, "net_income_continuing_ops": 20170000, "net_income_to_common": 10624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247790000, "short_term_investments": 1174000, "net_receivables": 694740000, "inventory": 489389000, "other_current_assets": null, "total_current_assets": 1520108000, "net_ppe": null, "goodwill": 593017000, "intangible_assets": 1166922000, "goodwill_and_intangibles": 1759939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2419556000, "total_assets": 3939664000, "short_term_debt": 46037000, "accounts_payable": 131084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677243000, "long_term_debt": 2680053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2895448000, "total_liabilities": 3572691000, "total_debt": 2726090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -276197000, "total_equity": 360340000, "shares_outstanding": 151821000, "operating_cash_flow": 241820000, "stock_based_compensation": 28412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138122000, "free_cash_flow": 289548000, "net_change_in_cash": -90484000 }, "raw_data": { "income": { "ebit": "167691000", "ebitda": "401097000", "netIncome": "10624000", "grossProfit": "768973000", "depreciation": "None", "totalRevenue": "2093669000", "costOfRevenue": "1324696000", "interestIncome": "None", "incomeBeforeTax": "31366000", "interestExpense": "136325000", "operatingIncome": "152716000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11196000", "reportedCurrency": "USD", "netInterestIncome": "-136325000", "nonInterestIncome": "None", "operatingExpenses": "616257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "209563000", "otherNonOperatingIncome": "14975000", "costofGoodsAndServicesSold": "1324696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233406000", "sellingGeneralAndAdministrative": "365704000", "netIncomeFromContinuingOperations": "20170000" }, "balance": { "goodwill": "593017000", "inventory": "489389000", "commonStock": "3014000", "currentDebt": "None", "investments": "None", "totalAssets": "3939664000", "longTermDebt": "2680053000", "shortTermDebt": "46037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1166922000", "reportedCurrency": "USD", "retainedEarnings": "-276197000", "totalLiabilities": "3572691000", "otherCurrentAssets": "88189000", "totalCurrentAssets": "1520108000", "currentLongTermDebt": "30614000", "longTermInvestments": "None", "shortTermInvestments": "1174000", "currentNetReceivables": "694740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2419556000", "currentAccountsPayable": "131084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "514158000", "shortLongTermDebtTotal": "2876056000", "totalShareholderEquity": "360340000", "capitalLeaseObligations": "127351000", "otherCurrentLiabilities": "497599000", "totalCurrentLiabilities": "677243000", "otherNonCurrentLiabilities": "198488000", "totalNonCurrentLiabilities": "2895448000", "cashAndShortTermInvestments": "247790000", "commonStockSharesOutstanding": "151821000", "intangibleAssetsExcludingGoodwill": "1166922000", "cashAndCashEquivalentsAtCarryingValue": "247790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-49015000", "operatingCashflow": "241820000", "capitalExpenditures": "47728000", "changeInReceivables": "-16310000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138122000", "cashflowFromInvestment": "-194182000", "stockBasedCompensation": "28412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233406000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 1992523000, "cost_of_revenue": 1364130000, "gross_profit": 628393000, "ebit": 110218000, "ebitda": 345605000, "pretax_income": -35780000, "tax_provision": -104358000, "net_income": 91059000, "net_income_to_common": 91059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341378000, "total_current_assets": 1551539000, "total_assets": 4006033000, "short_term_debt": 57474000, "long_term_debt": 2735264000, "total_debt": 2792738000, "total_liabilities": 3649297000, "total_equity": 303270999, "shares_outstanding": 148913000, "goodwill_and_intangibles": 1827439999 }, "cash_flow": { "operating_cash_flow": 379001000, "capital_expenditure": 61836000, "free_cash_flow": 440837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15352, "ticker_id": 4770, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110218000", "ebitda": "345605000", "netIncome": "91059000", "grossProfit": "628393000", "depreciation": "None", "totalRevenue": "1992523000", "costOfRevenue": "1364130000", "interestIncome": "None", "incomeBeforeTax": "-35780000", "interestExpense": "145998000", "operatingIncome": "91155000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-104358000", "reportedCurrency": "USD", "netInterestIncome": "-145998000", "nonInterestIncome": "None", "operatingExpenses": "537238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190585000", "otherNonOperatingIncome": "19063000", "costofGoodsAndServicesSold": "1364130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235387000", "sellingGeneralAndAdministrative": "326727000", "netIncomeFromContinuingOperations": "68578000" }, "balance": { "goodwill": "522813999", "inventory": "490649000", "commonStock": "2997000", "currentDebt": "None", "investments": "None", "totalAssets": "4006033000", "longTermDebt": "2735264000", "shortTermDebt": "57474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1304626000", "reportedCurrency": "USD", "retainedEarnings": "-286821000", "totalLiabilities": "3649297000", "otherCurrentAssets": "78821000", "totalCurrentAssets": "1551539000", "currentLongTermDebt": "45228000", "longTermInvestments": "None", "shortTermInvestments": "1696000", "currentNetReceivables": "638995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2454494000", "currentAccountsPayable": "154140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477754000", "shortLongTermDebtTotal": "2998823000", "totalShareholderEquity": "303270999", "capitalLeaseObligations": "123876000", "otherCurrentLiabilities": "465287999", "totalCurrentLiabilities": "676902000", "otherNonCurrentLiabilities": "237131000", "totalNonCurrentLiabilities": "2972395000", "cashAndShortTermInvestments": "341378000", "commonStockSharesOutstanding": "148913000", "intangibleAssetsExcludingGoodwill": "1304626000", "cashAndCashEquivalentsAtCarryingValue": "341378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91059000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-113782000", "operatingCashflow": "379001000", "capitalExpenditures": "61836000", "changeInReceivables": "17199000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131806999", "cashflowFromInvestment": "-317546000", "stockBasedCompensation": "20750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "193262000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1992523000, "cost_of_revenue": 1364130000, "gross_profit": 628393000, "research_and_development": 190585000, "selling_general_admin": 326727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110218000, "depreciation_amortisation": 235387000, "ebitda": 345605000, "interest_expense": 145998000, "interest_income": null, "other_non_operating": null, "pretax_income": -35780000, "tax_provision": -104358000, "effective_tax_rate": null, "net_income": 91059000, "net_income_continuing_ops": 68578000, "net_income_to_common": 91059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341378000, "short_term_investments": 1696000, "net_receivables": 638995000, "inventory": 490649000, "other_current_assets": null, "total_current_assets": 1551539000, "net_ppe": null, "goodwill": 522813999, "intangible_assets": 1304626000, "goodwill_and_intangibles": 1827439999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2454494000, "total_assets": 4006033000, "short_term_debt": 57474000, "accounts_payable": 154140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 676902000, "long_term_debt": 2735264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2972395000, "total_liabilities": 3649297000, "total_debt": 2792738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286821000, "total_equity": 303270999, "shares_outstanding": 148913000, "operating_cash_flow": 379001000, "stock_based_compensation": 20750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131806999, "free_cash_flow": 440837000, "net_change_in_cash": 193262000 }, "raw_data": { "income": { "ebit": "110218000", "ebitda": "345605000", "netIncome": "91059000", "grossProfit": "628393000", "depreciation": "None", "totalRevenue": "1992523000", "costOfRevenue": "1364130000", "interestIncome": "None", "incomeBeforeTax": "-35780000", "interestExpense": "145998000", "operatingIncome": "91155000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-104358000", "reportedCurrency": "USD", "netInterestIncome": "-145998000", "nonInterestIncome": "None", "operatingExpenses": "537238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "190585000", "otherNonOperatingIncome": "19063000", "costofGoodsAndServicesSold": "1364130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235387000", "sellingGeneralAndAdministrative": "326727000", "netIncomeFromContinuingOperations": "68578000" }, "balance": { "goodwill": "522813999", "inventory": "490649000", "commonStock": "2997000", "currentDebt": "None", "investments": "None", "totalAssets": "4006033000", "longTermDebt": "2735264000", "shortTermDebt": "57474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1304626000", "reportedCurrency": "USD", "retainedEarnings": "-286821000", "totalLiabilities": "3649297000", "otherCurrentAssets": "78821000", "totalCurrentAssets": "1551539000", "currentLongTermDebt": "45228000", "longTermInvestments": "None", "shortTermInvestments": "1696000", "currentNetReceivables": "638995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2454494000", "currentAccountsPayable": "154140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477754000", "shortLongTermDebtTotal": "2998823000", "totalShareholderEquity": "303270999", "capitalLeaseObligations": "123876000", "otherCurrentLiabilities": "465287999", "totalCurrentLiabilities": "676902000", "otherNonCurrentLiabilities": "237131000", "totalNonCurrentLiabilities": "2972395000", "cashAndShortTermInvestments": "341378000", "commonStockSharesOutstanding": "148913000", "intangibleAssetsExcludingGoodwill": "1304626000", "cashAndCashEquivalentsAtCarryingValue": "341378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91059000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-113782000", "operatingCashflow": "379001000", "capitalExpenditures": "61836000", "changeInReceivables": "17199000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131806999", "cashflowFromInvestment": "-317546000", "stockBasedCompensation": "20750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "193262000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244065000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 1626373000, "cost_of_revenue": 1273376000, "gross_profit": 352997000, "ebit": -52037000, "ebitda": 155198000, "pretax_income": -220242000, "tax_provision": 383331000, "net_income": -361917000, "net_income_to_common": -361917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151197000, "total_current_assets": 1210210000, "total_assets": 3665890000, "short_term_debt": 36954000, "long_term_debt": 2609046000, "total_debt": 2646000000, "total_liabilities": 3319102000, "total_equity": 232010000, "shares_outstanding": 132106000, "goodwill_and_intangibles": 1802257000 }, "cash_flow": { "operating_cash_flow": 1705000, "capital_expenditure": 97431000, "free_cash_flow": 99136000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15357, "ticker_id": 4770, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52037000", "ebitda": "155198000", "netIncome": "-361917000", "grossProfit": "352997000", "depreciation": "None", "totalRevenue": "1626373000", "costOfRevenue": "1273376000", "interestIncome": "173167000", "incomeBeforeTax": "-220242000", "interestExpense": "168205000", "operatingIncome": "-248682000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "383331000", "reportedCurrency": "USD", "netInterestIncome": "-168205000", "nonInterestIncome": "None", "operatingExpenses": "601679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "202287000", "otherNonOperatingIncome": "196645000", "costofGoodsAndServicesSold": "1273376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207235000", "sellingGeneralAndAdministrative": "289598000", "netIncomeFromContinuingOperations": "-603573000" }, "balance": { "goodwill": "419504000", "inventory": "381067000", "commonStock": "2992000", "currentDebt": "None", "investments": "None", "totalAssets": "3665890000", "longTermDebt": "2609046000", "shortTermDebt": "36954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1382753000", "reportedCurrency": "USD", "retainedEarnings": "-377880000", "totalLiabilities": "3319102000", "otherCurrentAssets": "72433000", "totalCurrentAssets": "1210210000", "currentLongTermDebt": "21479000", "longTermInvestments": "16373000", "shortTermInvestments": "1123000", "currentNetReceivables": "604390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455680000", "currentAccountsPayable": "103021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "620595000", "shortLongTermDebtTotal": "2769936000", "totalShareholderEquity": "232010000", "capitalLeaseObligations": "135542000", "otherCurrentLiabilities": "410431000", "totalCurrentLiabilities": "550406000", "otherNonCurrentLiabilities": "39583000", "totalNonCurrentLiabilities": "2768696000", "cashAndShortTermInvestments": "151197000", "commonStockSharesOutstanding": "132106000", "intangibleAssetsExcludingGoodwill": "1382753000", "cashAndCashEquivalentsAtCarryingValue": "151197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-603573000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-20393000", "operatingCashflow": "1705000", "capitalExpenditures": "97431000", "changeInReceivables": "-133665000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45833000", "cashflowFromInvestment": "-19580000", "stockBasedCompensation": "21679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1626373000, "cost_of_revenue": 1273376000, "gross_profit": 352997000, "research_and_development": 202287000, "selling_general_admin": 289598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52037000, "depreciation_amortisation": 207235000, "ebitda": 155198000, "interest_expense": 168205000, "interest_income": null, "other_non_operating": null, "pretax_income": -220242000, "tax_provision": 383331000, "effective_tax_rate": null, "net_income": -361917000, "net_income_continuing_ops": -603573000, "net_income_to_common": -361917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151197000, "short_term_investments": 1123000, "net_receivables": 604390000, "inventory": 381067000, "other_current_assets": null, "total_current_assets": 1210210000, "net_ppe": null, "goodwill": 419504000, "intangible_assets": 1382753000, "goodwill_and_intangibles": 1802257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2455680000, "total_assets": 3665890000, "short_term_debt": 36954000, "accounts_payable": 103021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 550406000, "long_term_debt": 2609046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2768696000, "total_liabilities": 3319102000, "total_debt": 2646000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -377880000, "total_equity": 232010000, "shares_outstanding": 132106000, "operating_cash_flow": 1705000, "stock_based_compensation": 21679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19580000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45833000, "free_cash_flow": 99136000, "net_change_in_cash": -63708000 }, "raw_data": { "income": { "ebit": "-52037000", "ebitda": "155198000", "netIncome": "-361917000", "grossProfit": "352997000", "depreciation": "None", "totalRevenue": "1626373000", "costOfRevenue": "1273376000", "interestIncome": "173167000", "incomeBeforeTax": "-220242000", "interestExpense": "168205000", "operatingIncome": "-248682000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "383331000", "reportedCurrency": "USD", "netInterestIncome": "-168205000", "nonInterestIncome": "None", "operatingExpenses": "601679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "202287000", "otherNonOperatingIncome": "196645000", "costofGoodsAndServicesSold": "1273376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207235000", "sellingGeneralAndAdministrative": "289598000", "netIncomeFromContinuingOperations": "-603573000" }, "balance": { "goodwill": "419504000", "inventory": "381067000", "commonStock": "2992000", "currentDebt": "None", "investments": "None", "totalAssets": "3665890000", "longTermDebt": "2609046000", "shortTermDebt": "36954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1382753000", "reportedCurrency": "USD", "retainedEarnings": "-377880000", "totalLiabilities": "3319102000", "otherCurrentAssets": "72433000", "totalCurrentAssets": "1210210000", "currentLongTermDebt": "21479000", "longTermInvestments": "16373000", "shortTermInvestments": "1123000", "currentNetReceivables": "604390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2455680000", "currentAccountsPayable": "103021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "620595000", "shortLongTermDebtTotal": "2769936000", "totalShareholderEquity": "232010000", "capitalLeaseObligations": "135542000", "otherCurrentLiabilities": "410431000", "totalCurrentLiabilities": "550406000", "otherNonCurrentLiabilities": "39583000", "totalNonCurrentLiabilities": "2768696000", "cashAndShortTermInvestments": "151197000", "commonStockSharesOutstanding": "132106000", "intangibleAssetsExcludingGoodwill": "1382753000", "cashAndCashEquivalentsAtCarryingValue": "151197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-603573000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-20393000", "operatingCashflow": "1705000", "capitalExpenditures": "97431000", "changeInReceivables": "-133665000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45833000", "cashflowFromInvestment": "-19580000", "stockBasedCompensation": "21679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207235000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 1662991000, "cost_of_revenue": 946588000, "gross_profit": 716403000, "ebit": -157076000, "ebitda": -19673000, "pretax_income": -202722000, "tax_provision": -1419000, "net_income": -169726000, "net_income_to_common": -169726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213394000, "total_current_assets": 1286644000, "total_assets": 4352736000, "short_term_debt": 21715000, "long_term_debt": 2630598000, "total_debt": 2652313000, "total_liabilities": 3456373000, "total_equity": 896363000, "shares_outstanding": 127252000, "goodwill_and_intangibles": 2081195000 }, "cash_flow": { "operating_cash_flow": 250230000, "capital_expenditure": 97088000, "free_cash_flow": 347318000, "dividends_paid": 182998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15362, "ticker_id": 4770, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-157076000", "ebitda": "-19673000", "netIncome": "-169726000", "grossProfit": "716403000", "depreciation": "None", "totalRevenue": "1662991000", "costOfRevenue": "946588000", "interestIncome": "163272000", "incomeBeforeTax": "-202722000", "interestExpense": "143571000", "operatingIncome": "-19673000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1419000", "reportedCurrency": "USD", "netInterestIncome": "-143571000", "nonInterestIncome": "None", "operatingExpenses": "440886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "210451000", "otherNonOperatingIncome": "-39478000", "costofGoodsAndServicesSold": "946588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137403000", "sellingGeneralAndAdministrative": "230435000", "netIncomeFromContinuingOperations": "-201303000" }, "balance": { "goodwill": "426226000", "inventory": "457219000", "commonStock": "2987000", "currentDebt": "None", "investments": "None", "totalAssets": "4352736000", "longTermDebt": "2630598000", "shortTermDebt": "21715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1654969000", "reportedCurrency": "USD", "retainedEarnings": "-20920000", "totalLiabilities": "3456373000", "otherCurrentAssets": "98143000", "totalCurrentAssets": "1286644000", "currentLongTermDebt": "21449000", "longTermInvestments": "None", "shortTermInvestments": "2142000", "currentNetReceivables": "565322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3066092000", "currentAccountsPayable": "114846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "544146000", "shortLongTermDebtTotal": "2691396000", "totalShareholderEquity": "896363000", "capitalLeaseObligations": "39349000", "otherCurrentLiabilities": "417289000", "totalCurrentLiabilities": "553850000", "otherNonCurrentLiabilities": "231664000", "totalNonCurrentLiabilities": "2902523000", "cashAndShortTermInvestments": "213394000", "commonStockSharesOutstanding": "127252000", "intangibleAssetsExcludingGoodwill": "1654969000", "cashAndCashEquivalentsAtCarryingValue": "213394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201303000", "profitLoss": "None", "dividendPayout": "182998000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-42875000", "operatingCashflow": "250230000", "capitalExpenditures": "97088000", "changeInReceivables": "100012000", "changeInExchangeRate": "None", "cashflowFromFinancing": "287675000", "cashflowFromInvestment": "-396378000", "stockBasedCompensation": "167597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "141527000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1662991000, "cost_of_revenue": 946588000, "gross_profit": 716403000, "research_and_development": 210451000, "selling_general_admin": 230435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -157076000, "depreciation_amortisation": 137403000, "ebitda": -19673000, "interest_expense": 143571000, "interest_income": null, "other_non_operating": null, "pretax_income": -202722000, "tax_provision": -1419000, "effective_tax_rate": null, "net_income": -169726000, "net_income_continuing_ops": -201303000, "net_income_to_common": -169726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213394000, "short_term_investments": 2142000, "net_receivables": 565322000, "inventory": 457219000, "other_current_assets": null, "total_current_assets": 1286644000, "net_ppe": null, "goodwill": 426226000, "intangible_assets": 1654969000, "goodwill_and_intangibles": 2081195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3066092000, "total_assets": 4352736000, "short_term_debt": 21715000, "accounts_payable": 114846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 553850000, "long_term_debt": 2630598000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2902523000, "total_liabilities": 3456373000, "total_debt": 2652313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20920000, "total_equity": 896363000, "shares_outstanding": 127252000, "operating_cash_flow": 250230000, "stock_based_compensation": 167597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -396378000, "dividends_paid": 182998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 287675000, "free_cash_flow": 347318000, "net_change_in_cash": 141527000 }, "raw_data": { "income": { "ebit": "-157076000", "ebitda": "-19673000", "netIncome": "-169726000", "grossProfit": "716403000", "depreciation": "None", "totalRevenue": "1662991000", "costOfRevenue": "946588000", "interestIncome": "163272000", "incomeBeforeTax": "-202722000", "interestExpense": "143571000", "operatingIncome": "-19673000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1419000", "reportedCurrency": "USD", "netInterestIncome": "-143571000", "nonInterestIncome": "None", "operatingExpenses": "440886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "210451000", "otherNonOperatingIncome": "-39478000", "costofGoodsAndServicesSold": "946588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137403000", "sellingGeneralAndAdministrative": "230435000", "netIncomeFromContinuingOperations": "-201303000" }, "balance": { "goodwill": "426226000", "inventory": "457219000", "commonStock": "2987000", "currentDebt": "None", "investments": "None", "totalAssets": "4352736000", "longTermDebt": "2630598000", "shortTermDebt": "21715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1654969000", "reportedCurrency": "USD", "retainedEarnings": "-20920000", "totalLiabilities": "3456373000", "otherCurrentAssets": "98143000", "totalCurrentAssets": "1286644000", "currentLongTermDebt": "21449000", "longTermInvestments": "None", "shortTermInvestments": "2142000", "currentNetReceivables": "565322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3066092000", "currentAccountsPayable": "114846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "544146000", "shortLongTermDebtTotal": "2691396000", "totalShareholderEquity": "896363000", "capitalLeaseObligations": "39349000", "otherCurrentLiabilities": "417289000", "totalCurrentLiabilities": "553850000", "otherNonCurrentLiabilities": "231664000", "totalNonCurrentLiabilities": "2902523000", "cashAndShortTermInvestments": "213394000", "commonStockSharesOutstanding": "127252000", "intangibleAssetsExcludingGoodwill": "1654969000", "cashAndCashEquivalentsAtCarryingValue": "213394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-201303000", "profitLoss": "None", "dividendPayout": "182998000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-42875000", "operatingCashflow": "250230000", "capitalExpenditures": "97088000", "changeInReceivables": "100012000", "changeInExchangeRate": "None", "cashflowFromFinancing": "287675000", "cashflowFromInvestment": "-396378000", "stockBasedCompensation": "167597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "141527000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137403000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 722519000, "cost_of_revenue": 402406000, "gross_profit": 320113000, "ebit": 133537000, "ebitda": 176728000, "pretax_income": 80176000, "tax_provision": 2176000, "net_income": 62497000, "net_income_to_common": 62497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197656000, "total_current_assets": 1797907000, "total_assets": 3540218000, "short_term_debt": 21485000, "long_term_debt": 2565558000, "total_debt": 2587043000, "total_liabilities": 3586187000, "total_equity": -45411000, "shares_outstanding": 328933000, "goodwill_and_intangibles": 1128669000 }, "cash_flow": { "operating_cash_flow": -28725000, "capital_expenditure": 13860000, "free_cash_flow": -14865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15325, "ticker_id": 4770, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133537000", "ebitda": "176728000", "netIncome": "62497000", "grossProfit": "320113000", "depreciation": "None", "totalRevenue": "722519000", "costOfRevenue": "402406000", "interestIncome": "None", "incomeBeforeTax": "80176000", "interestExpense": "53361000", "operatingIncome": "133537000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2176000", "reportedCurrency": "USD", "netInterestIncome": "-56871000", "nonInterestIncome": "None", "operatingExpenses": "186576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38383000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43191000", "sellingGeneralAndAdministrative": "186576000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "593800000", "inventory": "641618000", "commonStock": "3190000", "currentDebt": "None", "investments": "None", "totalAssets": "3540218000", "longTermDebt": "2565558000", "shortTermDebt": "21485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "534869000", "reportedCurrency": "USD", "retainedEarnings": "-472749000", "totalLiabilities": "3586187000", "otherCurrentAssets": "55981000", "totalCurrentAssets": "1797907000", "currentLongTermDebt": "6200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "902652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742311000", "currentAccountsPayable": "227675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2696487000", "totalShareholderEquity": "-45411000", "capitalLeaseObligations": "124729000", "otherCurrentLiabilities": "478889000", "totalCurrentLiabilities": "728049000", "otherNonCurrentLiabilities": "71253000", "totalNonCurrentLiabilities": "2858138000", "cashAndShortTermInvestments": "197656000", "commonStockSharesOutstanding": "328933000", "intangibleAssetsExcludingGoodwill": "534869000", "cashAndCashEquivalentsAtCarryingValue": "197656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-54959000", "operatingCashflow": "-28725000", "capitalExpenditures": "13860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57073000", "cashflowFromInvestment": "-21710000", "stockBasedCompensation": "8816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722519000, "cost_of_revenue": 402406000, "gross_profit": 320113000, "research_and_development": 38383000, "selling_general_admin": 186576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133537000, "depreciation_amortisation": 43191000, "ebitda": 176728000, "interest_expense": 53361000, "interest_income": null, "other_non_operating": null, "pretax_income": 80176000, "tax_provision": 2176000, "effective_tax_rate": null, "net_income": 62497000, "net_income_continuing_ops": 78000000, "net_income_to_common": 62497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197656000, "short_term_investments": null, "net_receivables": 902652000, "inventory": 641618000, "other_current_assets": null, "total_current_assets": 1797907000, "net_ppe": null, "goodwill": 593800000, "intangible_assets": 534869000, "goodwill_and_intangibles": 1128669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1742311000, "total_assets": 3540218000, "short_term_debt": 21485000, "accounts_payable": 227675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728049000, "long_term_debt": 2565558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2858138000, "total_liabilities": 3586187000, "total_debt": 2587043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -472749000, "total_equity": -45411000, "shares_outstanding": 328933000, "operating_cash_flow": -28725000, "stock_based_compensation": 8816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57073000, "free_cash_flow": -14865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133537000", "ebitda": "176728000", "netIncome": "62497000", "grossProfit": "320113000", "depreciation": "None", "totalRevenue": "722519000", "costOfRevenue": "402406000", "interestIncome": "None", "incomeBeforeTax": "80176000", "interestExpense": "53361000", "operatingIncome": "133537000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2176000", "reportedCurrency": "USD", "netInterestIncome": "-56871000", "nonInterestIncome": "None", "operatingExpenses": "186576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38383000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43191000", "sellingGeneralAndAdministrative": "186576000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "593800000", "inventory": "641618000", "commonStock": "3190000", "currentDebt": "None", "investments": "None", "totalAssets": "3540218000", "longTermDebt": "2565558000", "shortTermDebt": "21485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "534869000", "reportedCurrency": "USD", "retainedEarnings": "-472749000", "totalLiabilities": "3586187000", "otherCurrentAssets": "55981000", "totalCurrentAssets": "1797907000", "currentLongTermDebt": "6200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "902652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742311000", "currentAccountsPayable": "227675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2696487000", "totalShareholderEquity": "-45411000", "capitalLeaseObligations": "124729000", "otherCurrentLiabilities": "478889000", "totalCurrentLiabilities": "728049000", "otherNonCurrentLiabilities": "71253000", "totalNonCurrentLiabilities": "2858138000", "cashAndShortTermInvestments": "197656000", "commonStockSharesOutstanding": "328933000", "intangibleAssetsExcludingGoodwill": "534869000", "cashAndCashEquivalentsAtCarryingValue": "197656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-54959000", "operatingCashflow": "-28725000", "capitalExpenditures": "13860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57073000", "cashflowFromInvestment": "-21710000", "stockBasedCompensation": "8816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43191000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 814319000, "cost_of_revenue": 517129000, "gross_profit": 297190000, "ebit": 111472000, "ebitda": 160699000, "pretax_income": 55235000, "tax_provision": 5662000, "net_income": 35076000, "net_income_to_common": 35076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310871000, "total_current_assets": 1911181000, "total_assets": 3678280000, "short_term_debt": 21576000, "long_term_debt": 2565115000, "total_debt": 2586691000, "total_liabilities": 3672317000, "total_equity": -70794000, "shares_outstanding": 324805000, "goodwill_and_intangibles": 1158968000 }, "cash_flow": { "operating_cash_flow": 130315000, "capital_expenditure": 43169000, "free_cash_flow": 173484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15326, "ticker_id": 4770, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111472000", "ebitda": "160699000", "netIncome": "35076000", "grossProfit": "297190000", "depreciation": "None", "totalRevenue": "814319000", "costOfRevenue": "517129000", "interestIncome": "None", "incomeBeforeTax": "55235000", "interestExpense": "56237000", "operatingIncome": "114502000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5662000", "reportedCurrency": "USD", "netInterestIncome": "-56237000", "nonInterestIncome": "None", "operatingExpenses": "182688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34819000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "517129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49227000", "sellingGeneralAndAdministrative": "146458000", "netIncomeFromContinuingOperations": "49573000" }, "balance": { "goodwill": "595470000", "inventory": "606302000", "commonStock": "3146000", "currentDebt": "None", "investments": "None", "totalAssets": "3678280000", "longTermDebt": "2565115000", "shortTermDebt": "21576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "563498000", "reportedCurrency": "USD", "retainedEarnings": "-535005000", "totalLiabilities": "3672317000", "otherCurrentAssets": "54134000", "totalCurrentAssets": "1911181000", "currentLongTermDebt": "6761000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767099000", "currentAccountsPayable": "254671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2736474000", "totalShareholderEquity": "-70794000", "capitalLeaseObligations": "117170000", "otherCurrentLiabilities": "605386000", "totalCurrentLiabilities": "881633000", "otherNonCurrentLiabilities": "92728000", "totalNonCurrentLiabilities": "2790684000", "cashAndShortTermInvestments": "310871000", "commonStockSharesOutstanding": "324805000", "intangibleAssetsExcludingGoodwill": "563498000", "cashAndCashEquivalentsAtCarryingValue": "310871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20180000", "operatingCashflow": "130315000", "capitalExpenditures": "43169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10120000", "cashflowFromInvestment": "-45454000", "stockBasedCompensation": "8202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 814319000, "cost_of_revenue": 517129000, "gross_profit": 297190000, "research_and_development": 34819000, "selling_general_admin": 146458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111472000, "depreciation_amortisation": 49227000, "ebitda": 160699000, "interest_expense": 56237000, "interest_income": null, "other_non_operating": null, "pretax_income": 55235000, "tax_provision": 5662000, "effective_tax_rate": null, "net_income": 35076000, "net_income_continuing_ops": 49573000, "net_income_to_common": 35076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310871000, "short_term_investments": null, "net_receivables": 939874000, "inventory": 606302000, "other_current_assets": null, "total_current_assets": 1911181000, "net_ppe": null, "goodwill": 595470000, "intangible_assets": 563498000, "goodwill_and_intangibles": 1158968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1767099000, "total_assets": 3678280000, "short_term_debt": 21576000, "accounts_payable": 254671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 881633000, "long_term_debt": 2565115000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2790684000, "total_liabilities": 3672317000, "total_debt": 2586691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535005000, "total_equity": -70794000, "shares_outstanding": 324805000, "operating_cash_flow": 130315000, "stock_based_compensation": 8202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10120000, "free_cash_flow": 173484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111472000", "ebitda": "160699000", "netIncome": "35076000", "grossProfit": "297190000", "depreciation": "None", "totalRevenue": "814319000", "costOfRevenue": "517129000", "interestIncome": "None", "incomeBeforeTax": "55235000", "interestExpense": "56237000", "operatingIncome": "114502000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5662000", "reportedCurrency": "USD", "netInterestIncome": "-56237000", "nonInterestIncome": "None", "operatingExpenses": "182688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34819000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "517129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49227000", "sellingGeneralAndAdministrative": "146458000", "netIncomeFromContinuingOperations": "49573000" }, "balance": { "goodwill": "595470000", "inventory": "606302000", "commonStock": "3146000", "currentDebt": "None", "investments": "None", "totalAssets": "3678280000", "longTermDebt": "2565115000", "shortTermDebt": "21576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "563498000", "reportedCurrency": "USD", "retainedEarnings": "-535005000", "totalLiabilities": "3672317000", "otherCurrentAssets": "54134000", "totalCurrentAssets": "1911181000", "currentLongTermDebt": "6761000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "939874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1767099000", "currentAccountsPayable": "254671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2736474000", "totalShareholderEquity": "-70794000", "capitalLeaseObligations": "117170000", "otherCurrentLiabilities": "605386000", "totalCurrentLiabilities": "881633000", "otherNonCurrentLiabilities": "92728000", "totalNonCurrentLiabilities": "2790684000", "cashAndShortTermInvestments": "310871000", "commonStockSharesOutstanding": "324805000", "intangibleAssetsExcludingGoodwill": "563498000", "cashAndCashEquivalentsAtCarryingValue": "310871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20180000", "operatingCashflow": "130315000", "capitalExpenditures": "43169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10120000", "cashflowFromInvestment": "-45454000", "stockBasedCompensation": "8202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49227000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 784513000, "cost_of_revenue": 510539000, "gross_profit": 273974000, "ebit": 57591000, "ebitda": 111664000, "pretax_income": -5223000, "tax_provision": -23355000, "net_income": 2369000, "net_income_to_common": 2369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201249000, "total_current_assets": 1838478000, "total_assets": 3599874000, "short_term_debt": 21471000, "long_term_debt": 2566500000, "total_debt": 2587971000, "total_liabilities": 3709829000, "total_equity": -109458000, "shares_outstanding": 324754000, "goodwill_and_intangibles": 1183883000 }, "cash_flow": { "operating_cash_flow": 118450000, "capital_expenditure": 15050000, "free_cash_flow": 133500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15328, "ticker_id": 4770, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57591000", "ebitda": "111664000", "netIncome": "2369000", "grossProfit": "273974000", "depreciation": "None", "totalRevenue": "784513000", "costOfRevenue": "510539000", "interestIncome": "None", "incomeBeforeTax": "-5223000", "interestExpense": "62814000", "operatingIncome": "-117000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-23355000", "reportedCurrency": "USD", "netInterestIncome": "-94179000", "nonInterestIncome": "None", "operatingExpenses": "274091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63352000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54073000", "sellingGeneralAndAdministrative": "137815000", "netIncomeFromContinuingOperations": "18132000" }, "balance": { "goodwill": "595945000", "inventory": "614500000", "commonStock": "3143000", "currentDebt": "None", "investments": "None", "totalAssets": "3599874000", "longTermDebt": "2566500000", "shortTermDebt": "21471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "587938000", "reportedCurrency": "USD", "retainedEarnings": "-570081000", "totalLiabilities": "3709829000", "otherCurrentAssets": "98592000", "totalCurrentAssets": "1838478000", "currentLongTermDebt": "7202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "924137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761396000", "currentAccountsPayable": "266358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2685724000", "totalShareholderEquity": "-109458000", "capitalLeaseObligations": "112022000", "otherCurrentLiabilities": "574277000", "totalCurrentLiabilities": "862106000", "otherNonCurrentLiabilities": "88534000", "totalNonCurrentLiabilities": "2847723000", "cashAndShortTermInvestments": "201249000", "commonStockSharesOutstanding": "324754000", "intangibleAssetsExcludingGoodwill": "587938000", "cashAndCashEquivalentsAtCarryingValue": "201249000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-30807000", "operatingCashflow": "118450000", "capitalExpenditures": "15050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59443000", "cashflowFromInvestment": "-22464000", "stockBasedCompensation": "8219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784513000, "cost_of_revenue": 510539000, "gross_profit": 273974000, "research_and_development": 63352000, "selling_general_admin": 137815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57591000, "depreciation_amortisation": 54073000, "ebitda": 111664000, "interest_expense": 62814000, "interest_income": null, "other_non_operating": null, "pretax_income": -5223000, "tax_provision": -23355000, "effective_tax_rate": null, "net_income": 2369000, "net_income_continuing_ops": 18132000, "net_income_to_common": 2369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201249000, "short_term_investments": null, "net_receivables": 924137000, "inventory": 614500000, "other_current_assets": null, "total_current_assets": 1838478000, "net_ppe": null, "goodwill": 595945000, "intangible_assets": 587938000, "goodwill_and_intangibles": 1183883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1761396000, "total_assets": 3599874000, "short_term_debt": 21471000, "accounts_payable": 266358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 862106000, "long_term_debt": 2566500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2847723000, "total_liabilities": 3709829000, "total_debt": 2587971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -570081000, "total_equity": -109458000, "shares_outstanding": 324754000, "operating_cash_flow": 118450000, "stock_based_compensation": 8219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59443000, "free_cash_flow": 133500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57591000", "ebitda": "111664000", "netIncome": "2369000", "grossProfit": "273974000", "depreciation": "None", "totalRevenue": "784513000", "costOfRevenue": "510539000", "interestIncome": "None", "incomeBeforeTax": "-5223000", "interestExpense": "62814000", "operatingIncome": "-117000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-23355000", "reportedCurrency": "USD", "netInterestIncome": "-94179000", "nonInterestIncome": "None", "operatingExpenses": "274091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "63352000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54073000", "sellingGeneralAndAdministrative": "137815000", "netIncomeFromContinuingOperations": "18132000" }, "balance": { "goodwill": "595945000", "inventory": "614500000", "commonStock": "3143000", "currentDebt": "None", "investments": "None", "totalAssets": "3599874000", "longTermDebt": "2566500000", "shortTermDebt": "21471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "587938000", "reportedCurrency": "USD", "retainedEarnings": "-570081000", "totalLiabilities": "3709829000", "otherCurrentAssets": "98592000", "totalCurrentAssets": "1838478000", "currentLongTermDebt": "7202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "924137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761396000", "currentAccountsPayable": "266358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2685724000", "totalShareholderEquity": "-109458000", "capitalLeaseObligations": "112022000", "otherCurrentLiabilities": "574277000", "totalCurrentLiabilities": "862106000", "otherNonCurrentLiabilities": "88534000", "totalNonCurrentLiabilities": "2847723000", "cashAndShortTermInvestments": "201249000", "commonStockSharesOutstanding": "324754000", "intangibleAssetsExcludingGoodwill": "587938000", "cashAndCashEquivalentsAtCarryingValue": "201249000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-30807000", "operatingCashflow": "118450000", "capitalExpenditures": "15050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59443000", "cashflowFromInvestment": "-22464000", "stockBasedCompensation": "8219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54073000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 724508000, "cost_of_revenue": 438255000, "gross_profit": 286253000, "ebit": 116812000, "ebitda": 176925000, "pretax_income": 51711000, "tax_provision": 16101000, "net_income": 22417000, "net_income_to_common": 22417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81186000, "total_current_assets": 1584692000, "total_assets": 3422788000, "short_term_debt": 335406000, "long_term_debt": 2146403000, "total_debt": 2481809000, "total_liabilities": 3469519000, "total_equity": -112533000, "shares_outstanding": 322363000, "goodwill_and_intangibles": 1246953000 }, "cash_flow": { "operating_cash_flow": 83819000, "capital_expenditure": 26502000, "free_cash_flow": 110321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15329, "ticker_id": 4770, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116812000", "ebitda": "176925000", "netIncome": "22417000", "grossProfit": "286253000", "depreciation": "None", "totalRevenue": "724508000", "costOfRevenue": "438255000", "interestIncome": "None", "incomeBeforeTax": "51711000", "interestExpense": "65101000", "operatingIncome": "111372000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16101000", "reportedCurrency": "USD", "netInterestIncome": "-65101000", "nonInterestIncome": "None", "operatingExpenses": "174881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49981000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60113000", "sellingGeneralAndAdministrative": "124266000", "netIncomeFromContinuingOperations": "35610000" }, "balance": { "goodwill": "597406000", "inventory": "608973000", "commonStock": "3140000", "currentDebt": "None", "investments": "None", "totalAssets": "3422788000", "longTermDebt": "2146403000", "shortTermDebt": "335406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "649547000", "reportedCurrency": "USD", "retainedEarnings": "-572450000", "totalLiabilities": "3469519000", "otherCurrentAssets": "45268000", "totalCurrentAssets": "1584692000", "currentLongTermDebt": "321175000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "849265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1838096000", "currentAccountsPayable": "666817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2581893000", "totalShareholderEquity": "-112533000", "capitalLeaseObligations": "114315000", "otherCurrentLiabilities": "104911000", "totalCurrentLiabilities": "1107134000", "otherNonCurrentLiabilities": "82672000", "totalNonCurrentLiabilities": "2362385000", "cashAndShortTermInvestments": "81186000", "commonStockSharesOutstanding": "322363000", "intangibleAssetsExcludingGoodwill": "649547000", "cashAndCashEquivalentsAtCarryingValue": "81186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22776000", "operatingCashflow": "83819000", "capitalExpenditures": "26502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41687000", "cashflowFromInvestment": "-26547000", "stockBasedCompensation": "8274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 724508000, "cost_of_revenue": 438255000, "gross_profit": 286253000, "research_and_development": 49981000, "selling_general_admin": 124266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116812000, "depreciation_amortisation": 60113000, "ebitda": 176925000, "interest_expense": 65101000, "interest_income": null, "other_non_operating": null, "pretax_income": 51711000, "tax_provision": 16101000, "effective_tax_rate": null, "net_income": 22417000, "net_income_continuing_ops": 35610000, "net_income_to_common": 22417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81186000, "short_term_investments": null, "net_receivables": 849265000, "inventory": 608973000, "other_current_assets": null, "total_current_assets": 1584692000, "net_ppe": null, "goodwill": 597406000, "intangible_assets": 649547000, "goodwill_and_intangibles": 1246953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1838096000, "total_assets": 3422788000, "short_term_debt": 335406000, "accounts_payable": 666817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1107134000, "long_term_debt": 2146403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2362385000, "total_liabilities": 3469519000, "total_debt": 2481809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572450000, "total_equity": -112533000, "shares_outstanding": 322363000, "operating_cash_flow": 83819000, "stock_based_compensation": 8274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41687000, "free_cash_flow": 110321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116812000", "ebitda": "176925000", "netIncome": "22417000", "grossProfit": "286253000", "depreciation": "None", "totalRevenue": "724508000", "costOfRevenue": "438255000", "interestIncome": "None", "incomeBeforeTax": "51711000", "interestExpense": "65101000", "operatingIncome": "111372000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16101000", "reportedCurrency": "USD", "netInterestIncome": "-65101000", "nonInterestIncome": "None", "operatingExpenses": "174881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49981000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "438255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60113000", "sellingGeneralAndAdministrative": "124266000", "netIncomeFromContinuingOperations": "35610000" }, "balance": { "goodwill": "597406000", "inventory": "608973000", "commonStock": "3140000", "currentDebt": "None", "investments": "None", "totalAssets": "3422788000", "longTermDebt": "2146403000", "shortTermDebt": "335406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "649547000", "reportedCurrency": "USD", "retainedEarnings": "-572450000", "totalLiabilities": "3469519000", "otherCurrentAssets": "45268000", "totalCurrentAssets": "1584692000", "currentLongTermDebt": "321175000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "849265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1838096000", "currentAccountsPayable": "666817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2581893000", "totalShareholderEquity": "-112533000", "capitalLeaseObligations": "114315000", "otherCurrentLiabilities": "104911000", "totalCurrentLiabilities": "1107134000", "otherNonCurrentLiabilities": "82672000", "totalNonCurrentLiabilities": "2362385000", "cashAndShortTermInvestments": "81186000", "commonStockSharesOutstanding": "322363000", "intangibleAssetsExcludingGoodwill": "649547000", "cashAndCashEquivalentsAtCarryingValue": "81186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35610000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22776000", "operatingCashflow": "83819000", "capitalExpenditures": "26502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41687000", "cashflowFromInvestment": "-26547000", "stockBasedCompensation": "8274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60113000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 695420000, "cost_of_revenue": 439529000, "gross_profit": 255891000, "ebit": 94425000, "ebitda": 154584000, "pretax_income": 37486000, "tax_provision": 12868000, "net_income": 12195000, "net_income_to_common": 12195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59187000, "total_current_assets": 1510450000, "total_assets": 3365249000, "short_term_debt": 337544000, "long_term_debt": 2153979000, "total_debt": 2491523000, "total_liabilities": 3424638000, "total_equity": -131667000, "shares_outstanding": 323961000, "goodwill_and_intangibles": 1286633000 }, "cash_flow": { "operating_cash_flow": 7408000, "capital_expenditure": 18322000, "free_cash_flow": 25730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15330, "ticker_id": 4770, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94425000", "ebitda": "154584000", "netIncome": "12195000", "grossProfit": "255891000", "depreciation": "None", "totalRevenue": "695420000", "costOfRevenue": "439529000", "interestIncome": "None", "incomeBeforeTax": "37486000", "interestExpense": "56939000", "operatingIncome": "100347000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12868000", "reportedCurrency": "USD", "netInterestIncome": "-56939000", "nonInterestIncome": "None", "operatingExpenses": "155544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60159000", "sellingGeneralAndAdministrative": "118288000", "netIncomeFromContinuingOperations": "24618000" }, "balance": { "goodwill": "597497000", "inventory": "601433000", "commonStock": "3134000", "currentDebt": "None", "investments": "None", "totalAssets": "3365249000", "longTermDebt": "2153979000", "shortTermDebt": "337544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "689136000", "reportedCurrency": "USD", "retainedEarnings": "-594867000", "totalLiabilities": "3424638000", "otherCurrentAssets": "49536000", "totalCurrentAssets": "1510450000", "currentLongTermDebt": "321790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "800294000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1854799000", "currentAccountsPayable": "192532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2579501000", "totalShareholderEquity": "-131667000", "capitalLeaseObligations": "103732000", "otherCurrentLiabilities": "545748000", "totalCurrentLiabilities": "1075824000", "otherNonCurrentLiabilities": "80086000", "totalNonCurrentLiabilities": "2348814000", "cashAndShortTermInvestments": "59187000", "commonStockSharesOutstanding": "323961000", "intangibleAssetsExcludingGoodwill": "689136000", "cashAndCashEquivalentsAtCarryingValue": "59187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13263000", "operatingCashflow": "7408000", "capitalExpenditures": "18322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39166000", "cashflowFromInvestment": "-17798000", "stockBasedCompensation": "7258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695420000, "cost_of_revenue": 439529000, "gross_profit": 255891000, "research_and_development": 41807000, "selling_general_admin": 118288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94425000, "depreciation_amortisation": 60159000, "ebitda": 154584000, "interest_expense": 56939000, "interest_income": null, "other_non_operating": null, "pretax_income": 37486000, "tax_provision": 12868000, "effective_tax_rate": null, "net_income": 12195000, "net_income_continuing_ops": 24618000, "net_income_to_common": 12195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59187000, "short_term_investments": null, "net_receivables": 800294000, "inventory": 601433000, "other_current_assets": null, "total_current_assets": 1510450000, "net_ppe": null, "goodwill": 597497000, "intangible_assets": 689136000, "goodwill_and_intangibles": 1286633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1854799000, "total_assets": 3365249000, "short_term_debt": 337544000, "accounts_payable": 192532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1075824000, "long_term_debt": 2153979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2348814000, "total_liabilities": 3424638000, "total_debt": 2491523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -594867000, "total_equity": -131667000, "shares_outstanding": 323961000, "operating_cash_flow": 7408000, "stock_based_compensation": 7258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39166000, "free_cash_flow": 25730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94425000", "ebitda": "154584000", "netIncome": "12195000", "grossProfit": "255891000", "depreciation": "None", "totalRevenue": "695420000", "costOfRevenue": "439529000", "interestIncome": "None", "incomeBeforeTax": "37486000", "interestExpense": "56939000", "operatingIncome": "100347000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12868000", "reportedCurrency": "USD", "netInterestIncome": "-56939000", "nonInterestIncome": "None", "operatingExpenses": "155544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60159000", "sellingGeneralAndAdministrative": "118288000", "netIncomeFromContinuingOperations": "24618000" }, "balance": { "goodwill": "597497000", "inventory": "601433000", "commonStock": "3134000", "currentDebt": "None", "investments": "None", "totalAssets": "3365249000", "longTermDebt": "2153979000", "shortTermDebt": "337544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "689136000", "reportedCurrency": "USD", "retainedEarnings": "-594867000", "totalLiabilities": "3424638000", "otherCurrentAssets": "49536000", "totalCurrentAssets": "1510450000", "currentLongTermDebt": "321790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "800294000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1854799000", "currentAccountsPayable": "192532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2579501000", "totalShareholderEquity": "-131667000", "capitalLeaseObligations": "103732000", "otherCurrentLiabilities": "545748000", "totalCurrentLiabilities": "1075824000", "otherNonCurrentLiabilities": "80086000", "totalNonCurrentLiabilities": "2348814000", "cashAndShortTermInvestments": "59187000", "commonStockSharesOutstanding": "323961000", "intangibleAssetsExcludingGoodwill": "689136000", "cashAndCashEquivalentsAtCarryingValue": "59187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13263000", "operatingCashflow": "7408000", "capitalExpenditures": "18322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39166000", "cashflowFromInvestment": "-17798000", "stockBasedCompensation": "7258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60159000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 730518000, "cost_of_revenue": 467645000, "gross_profit": 262873000, "ebit": 46343000, "ebitda": 112473000, "pretax_income": -15319000, "tax_provision": 5423000, "net_income": -31081000, "net_income_to_common": -31081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110552000, "total_current_assets": 1587806000, "total_assets": 3501445000, "short_term_debt": 340255000, "long_term_debt": 2161790000, "total_debt": 2502045000, "total_liabilities": 3545983000, "total_equity": -109267000, "shares_outstanding": 309850000, "goodwill_and_intangibles": 1329813000 }, "cash_flow": { "operating_cash_flow": 118078000, "capital_expenditure": 23064000, "free_cash_flow": 141142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15331, "ticker_id": 4770, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46343000", "ebitda": "112473000", "netIncome": "-31081000", "grossProfit": "262873000", "depreciation": "None", "totalRevenue": "730518000", "costOfRevenue": "467645000", "interestIncome": "None", "incomeBeforeTax": "-15319000", "interestExpense": "61662000", "operatingIncome": "75793000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5423000", "reportedCurrency": "USD", "netInterestIncome": "-61662000", "nonInterestIncome": "None", "operatingExpenses": "187080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56117000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66130000", "sellingGeneralAndAdministrative": "94287000", "netIncomeFromContinuingOperations": "-20742000" }, "balance": { "goodwill": "597436000", "inventory": "612454000", "commonStock": "3099000", "currentDebt": "None", "investments": "None", "totalAssets": "3501445000", "longTermDebt": "2161790000", "shortTermDebt": "340255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732377000", "reportedCurrency": "USD", "retainedEarnings": "-607062000", "totalLiabilities": "3545983000", "otherCurrentAssets": "87201000", "totalCurrentAssets": "1587806000", "currentLongTermDebt": "324213000", "longTermInvestments": "None", "shortTermInvestments": "1868000", "currentNetReceivables": "775731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913639000", "currentAccountsPayable": "259844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2593139000", "totalShareholderEquity": "-109267000", "capitalLeaseObligations": "107136000", "otherCurrentLiabilities": "529672000", "totalCurrentLiabilities": "1129771000", "otherNonCurrentLiabilities": "94051000", "totalNonCurrentLiabilities": "2416212000", "cashAndShortTermInvestments": "110552000", "commonStockSharesOutstanding": "309850000", "intangibleAssetsExcludingGoodwill": "732377000", "cashAndCashEquivalentsAtCarryingValue": "110552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-51985000", "operatingCashflow": "118078000", "capitalExpenditures": "23064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61204000", "cashflowFromInvestment": "-16059000", "stockBasedCompensation": "7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 730518000, "cost_of_revenue": 467645000, "gross_profit": 262873000, "research_and_development": 56117000, "selling_general_admin": 94287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46343000, "depreciation_amortisation": 66130000, "ebitda": 112473000, "interest_expense": 61662000, "interest_income": null, "other_non_operating": null, "pretax_income": -15319000, "tax_provision": 5423000, "effective_tax_rate": null, "net_income": -31081000, "net_income_continuing_ops": -20742000, "net_income_to_common": -31081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110552000, "short_term_investments": 1868000, "net_receivables": 775731000, "inventory": 612454000, "other_current_assets": null, "total_current_assets": 1587806000, "net_ppe": null, "goodwill": 597436000, "intangible_assets": 732377000, "goodwill_and_intangibles": 1329813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1913639000, "total_assets": 3501445000, "short_term_debt": 340255000, "accounts_payable": 259844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1129771000, "long_term_debt": 2161790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2416212000, "total_liabilities": 3545983000, "total_debt": 2502045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -607062000, "total_equity": -109267000, "shares_outstanding": 309850000, "operating_cash_flow": 118078000, "stock_based_compensation": 7210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61204000, "free_cash_flow": 141142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46343000", "ebitda": "112473000", "netIncome": "-31081000", "grossProfit": "262873000", "depreciation": "None", "totalRevenue": "730518000", "costOfRevenue": "467645000", "interestIncome": "None", "incomeBeforeTax": "-15319000", "interestExpense": "61662000", "operatingIncome": "75793000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5423000", "reportedCurrency": "USD", "netInterestIncome": "-61662000", "nonInterestIncome": "None", "operatingExpenses": "187080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56117000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66130000", "sellingGeneralAndAdministrative": "94287000", "netIncomeFromContinuingOperations": "-20742000" }, "balance": { "goodwill": "597436000", "inventory": "612454000", "commonStock": "3099000", "currentDebt": "None", "investments": "None", "totalAssets": "3501445000", "longTermDebt": "2161790000", "shortTermDebt": "340255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "732377000", "reportedCurrency": "USD", "retainedEarnings": "-607062000", "totalLiabilities": "3545983000", "otherCurrentAssets": "87201000", "totalCurrentAssets": "1587806000", "currentLongTermDebt": "324213000", "longTermInvestments": "None", "shortTermInvestments": "1868000", "currentNetReceivables": "775731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913639000", "currentAccountsPayable": "259844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2593139000", "totalShareholderEquity": "-109267000", "capitalLeaseObligations": "107136000", "otherCurrentLiabilities": "529672000", "totalCurrentLiabilities": "1129771000", "otherNonCurrentLiabilities": "94051000", "totalNonCurrentLiabilities": "2416212000", "cashAndShortTermInvestments": "110552000", "commonStockSharesOutstanding": "309850000", "intangibleAssetsExcludingGoodwill": "732377000", "cashAndCashEquivalentsAtCarryingValue": "110552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-51985000", "operatingCashflow": "118078000", "capitalExpenditures": "23064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61204000", "cashflowFromInvestment": "-16059000", "stockBasedCompensation": "7210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66130000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 702468000, "cost_of_revenue": 432910000, "gross_profit": 269558000, "ebit": 80934000, "ebitda": 139895000, "pretax_income": 15423000, "tax_provision": 3666000, "net_income": -156000, "net_income_to_common": -156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74006000, "total_current_assets": 1513294000, "total_assets": 3460978000, "short_term_debt": 381021000, "long_term_debt": 2169607000, "total_debt": 2550628000, "total_liabilities": 3494658000, "total_equity": -93432000, "shares_outstanding": 309647000, "goodwill_and_intangibles": 1378513000 }, "cash_flow": { "operating_cash_flow": 141774000, "capital_expenditure": 20712000, "free_cash_flow": 162486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15333, "ticker_id": 4770, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80934000", "ebitda": "139895000", "netIncome": "-156000", "grossProfit": "269558000", "depreciation": "None", "totalRevenue": "702468000", "costOfRevenue": "432910000", "interestIncome": "None", "incomeBeforeTax": "15423000", "interestExpense": "65511000", "operatingIncome": "88809000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3666000", "reportedCurrency": "USD", "netInterestIncome": "-65511000", "nonInterestIncome": "None", "operatingExpenses": "180749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61097000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58961000", "sellingGeneralAndAdministrative": "118692000", "netIncomeFromContinuingOperations": "11757000" }, "balance": { "goodwill": "598324000", "inventory": "596359000", "commonStock": "3098000", "currentDebt": "None", "investments": "None", "totalAssets": "3460978000", "longTermDebt": "2169607000", "shortTermDebt": "381021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "780189000", "reportedCurrency": "USD", "retainedEarnings": "-575981000", "totalLiabilities": "3494658000", "otherCurrentAssets": "56702000", "totalCurrentAssets": "1513294000", "currentLongTermDebt": "364692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "786227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1947684000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2644661000", "totalShareholderEquity": "-93432000", "capitalLeaseObligations": "110362000", "otherCurrentLiabilities": "479188000", "totalCurrentLiabilities": "1095209000", "otherNonCurrentLiabilities": "90999000", "totalNonCurrentLiabilities": "2399449000", "cashAndShortTermInvestments": "74006000", "commonStockSharesOutstanding": "309647000", "intangibleAssetsExcludingGoodwill": "780189000", "cashAndCashEquivalentsAtCarryingValue": "74006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11757000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-43098000", "operatingCashflow": "141774000", "capitalExpenditures": "20712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92346000", "cashflowFromInvestment": "-20712000", "stockBasedCompensation": "7112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 702468000, "cost_of_revenue": 432910000, "gross_profit": 269558000, "research_and_development": 61097000, "selling_general_admin": 118692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80934000, "depreciation_amortisation": 58961000, "ebitda": 139895000, "interest_expense": 65511000, "interest_income": null, "other_non_operating": null, "pretax_income": 15423000, "tax_provision": 3666000, "effective_tax_rate": null, "net_income": -156000, "net_income_continuing_ops": 11757000, "net_income_to_common": -156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74006000, "short_term_investments": null, "net_receivables": 786227000, "inventory": 596359000, "other_current_assets": null, "total_current_assets": 1513294000, "net_ppe": null, "goodwill": 598324000, "intangible_assets": 780189000, "goodwill_and_intangibles": 1378513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1947684000, "total_assets": 3460978000, "short_term_debt": 381021000, "accounts_payable": 235000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1095209000, "long_term_debt": 2169607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2399449000, "total_liabilities": 3494658000, "total_debt": 2550628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -575981000, "total_equity": -93432000, "shares_outstanding": 309647000, "operating_cash_flow": 141774000, "stock_based_compensation": 7112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92346000, "free_cash_flow": 162486000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80934000", "ebitda": "139895000", "netIncome": "-156000", "grossProfit": "269558000", "depreciation": "None", "totalRevenue": "702468000", "costOfRevenue": "432910000", "interestIncome": "None", "incomeBeforeTax": "15423000", "interestExpense": "65511000", "operatingIncome": "88809000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3666000", "reportedCurrency": "USD", "netInterestIncome": "-65511000", "nonInterestIncome": "None", "operatingExpenses": "180749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61097000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "432910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58961000", "sellingGeneralAndAdministrative": "118692000", "netIncomeFromContinuingOperations": "11757000" }, "balance": { "goodwill": "598324000", "inventory": "596359000", "commonStock": "3098000", "currentDebt": "None", "investments": "None", "totalAssets": "3460978000", "longTermDebt": "2169607000", "shortTermDebt": "381021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "780189000", "reportedCurrency": "USD", "retainedEarnings": "-575981000", "totalLiabilities": "3494658000", "otherCurrentAssets": "56702000", "totalCurrentAssets": "1513294000", "currentLongTermDebt": "364692000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "786227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1947684000", "currentAccountsPayable": "235000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2644661000", "totalShareholderEquity": "-93432000", "capitalLeaseObligations": "110362000", "otherCurrentLiabilities": "479188000", "totalCurrentLiabilities": "1095209000", "otherNonCurrentLiabilities": "90999000", "totalNonCurrentLiabilities": "2399449000", "cashAndShortTermInvestments": "74006000", "commonStockSharesOutstanding": "309647000", "intangibleAssetsExcludingGoodwill": "780189000", "cashAndCashEquivalentsAtCarryingValue": "74006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11757000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-43098000", "operatingCashflow": "141774000", "capitalExpenditures": "20712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92346000", "cashflowFromInvestment": "-20712000", "stockBasedCompensation": "7112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58961000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 701780000, "cost_of_revenue": 451833000, "gross_profit": 249947000, "ebit": 86124000, "ebitda": 141696000, "pretax_income": 20405000, "tax_provision": 3618000, "net_income": 5994000, "net_income_to_common": 5994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43769000, "total_current_assets": 1485480000, "total_assets": 3509922000, "short_term_debt": 451646000, "long_term_debt": 2177578000, "total_debt": 2629224000, "total_liabilities": 3513989000, "total_equity": -57465000, "shares_outstanding": 318957000, "goodwill_and_intangibles": 1418477000 }, "cash_flow": { "operating_cash_flow": 39657000, "capital_expenditure": 10704000, "free_cash_flow": 50361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15334, "ticker_id": 4770, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86124000", "ebitda": "141696000", "netIncome": "5994000", "grossProfit": "249947000", "depreciation": "None", "totalRevenue": "701780000", "costOfRevenue": "451833000", "interestIncome": "None", "incomeBeforeTax": "20405000", "interestExpense": "65719000", "operatingIncome": "95470000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3618000", "reportedCurrency": "USD", "netInterestIncome": "-65719000", "nonInterestIncome": "None", "operatingExpenses": "154477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37096000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55572000", "sellingGeneralAndAdministrative": "116462000", "netIncomeFromContinuingOperations": "16787000" }, "balance": { "goodwill": "598533000", "inventory": "575624000", "commonStock": "3095000", "currentDebt": "None", "investments": "None", "totalAssets": "3509922000", "longTermDebt": "2177578000", "shortTermDebt": "451646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "819944000", "reportedCurrency": "USD", "retainedEarnings": "-575825000", "totalLiabilities": "3513989000", "otherCurrentAssets": "59263000", "totalCurrentAssets": "1485480000", "currentLongTermDebt": "435519000", "longTermInvestments": "None", "shortTermInvestments": "3446000", "currentNetReceivables": "803378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2024442000", "currentAccountsPayable": "199578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2725139000", "totalShareholderEquity": "-57465000", "capitalLeaseObligations": "112042000", "otherCurrentLiabilities": "463129000", "totalCurrentLiabilities": "1114353000", "otherNonCurrentLiabilities": "90496000", "totalNonCurrentLiabilities": "2399636000", "cashAndShortTermInvestments": "43769000", "commonStockSharesOutstanding": "318957000", "intangibleAssetsExcludingGoodwill": "819944000", "cashAndCashEquivalentsAtCarryingValue": "43769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-23247000", "operatingCashflow": "39657000", "capitalExpenditures": "10704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35086000", "cashflowFromInvestment": "-6465000", "stockBasedCompensation": "6724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63021000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 701780000, "cost_of_revenue": 451833000, "gross_profit": 249947000, "research_and_development": 37096000, "selling_general_admin": 116462000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86124000, "depreciation_amortisation": 55572000, "ebitda": 141696000, "interest_expense": 65719000, "interest_income": null, "other_non_operating": null, "pretax_income": 20405000, "tax_provision": 3618000, "effective_tax_rate": null, "net_income": 5994000, "net_income_continuing_ops": 16787000, "net_income_to_common": 5994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43769000, "short_term_investments": 3446000, "net_receivables": 803378000, "inventory": 575624000, "other_current_assets": null, "total_current_assets": 1485480000, "net_ppe": null, "goodwill": 598533000, "intangible_assets": 819944000, "goodwill_and_intangibles": 1418477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2024442000, "total_assets": 3509922000, "short_term_debt": 451646000, "accounts_payable": 199578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1114353000, "long_term_debt": 2177578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2399636000, "total_liabilities": 3513989000, "total_debt": 2629224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -575825000, "total_equity": -57465000, "shares_outstanding": 318957000, "operating_cash_flow": 39657000, "stock_based_compensation": 6724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35086000, "free_cash_flow": 50361000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86124000", "ebitda": "141696000", "netIncome": "5994000", "grossProfit": "249947000", "depreciation": "None", "totalRevenue": "701780000", "costOfRevenue": "451833000", "interestIncome": "None", "incomeBeforeTax": "20405000", "interestExpense": "65719000", "operatingIncome": "95470000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3618000", "reportedCurrency": "USD", "netInterestIncome": "-65719000", "nonInterestIncome": "None", "operatingExpenses": "154477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37096000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "451833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55572000", "sellingGeneralAndAdministrative": "116462000", "netIncomeFromContinuingOperations": "16787000" }, "balance": { "goodwill": "598533000", "inventory": "575624000", "commonStock": "3095000", "currentDebt": "None", "investments": "None", "totalAssets": "3509922000", "longTermDebt": "2177578000", "shortTermDebt": "451646000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "819944000", "reportedCurrency": "USD", "retainedEarnings": "-575825000", "totalLiabilities": "3513989000", "otherCurrentAssets": "59263000", "totalCurrentAssets": "1485480000", "currentLongTermDebt": "435519000", "longTermInvestments": "None", "shortTermInvestments": "3446000", "currentNetReceivables": "803378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2024442000", "currentAccountsPayable": "199578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2725139000", "totalShareholderEquity": "-57465000", "capitalLeaseObligations": "112042000", "otherCurrentLiabilities": "463129000", "totalCurrentLiabilities": "1114353000", "otherNonCurrentLiabilities": "90496000", "totalNonCurrentLiabilities": "2399636000", "cashAndShortTermInvestments": "43769000", "commonStockSharesOutstanding": "318957000", "intangibleAssetsExcludingGoodwill": "819944000", "cashAndCashEquivalentsAtCarryingValue": "43769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5994000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-23247000", "operatingCashflow": "39657000", "capitalExpenditures": "10704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35086000", "cashflowFromInvestment": "-6465000", "stockBasedCompensation": "6724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63021000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 659191000, "cost_of_revenue": 421131000, "gross_profit": 238060000, "ebit": -9819000, "ebitda": 45709000, "pretax_income": -75522000, "tax_provision": 6156000, "net_income": -91643000, "net_income_to_common": -91643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48455000, "total_current_assets": 1380044000, "total_assets": 3456397000, "short_term_debt": 228665000, "long_term_debt": 2419600000, "total_debt": 2648265000, "total_liabilities": 3473004000, "total_equity": -63724000, "shares_outstanding": 307279000, "goodwill_and_intangibles": 1457821000 }, "cash_flow": { "operating_cash_flow": -4410000, "capital_expenditure": 19760000, "free_cash_flow": 15350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15335, "ticker_id": 4770, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9819000", "ebitda": "45709000", "netIncome": "-91643000", "grossProfit": "238060000", "depreciation": "None", "totalRevenue": "659191000", "costOfRevenue": "421131000", "interestIncome": "None", "incomeBeforeTax": "-75522000", "interestExpense": "65703000", "operatingIncome": "-10746000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6156000", "reportedCurrency": "USD", "netInterestIncome": "-65703000", "nonInterestIncome": "None", "operatingExpenses": "248806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39298000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55528000", "sellingGeneralAndAdministrative": "112595000", "netIncomeFromContinuingOperations": "-81678000" }, "balance": { "goodwill": "598549000", "inventory": "570653000", "commonStock": "3086000", "currentDebt": "None", "investments": "None", "totalAssets": "3456397000", "longTermDebt": "2419600000", "shortTermDebt": "228665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "859272000", "reportedCurrency": "USD", "retainedEarnings": "-581819000", "totalLiabilities": "3473004000", "otherCurrentAssets": "56885000", "totalCurrentAssets": "1380044000", "currentLongTermDebt": "212660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "704051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2076353000", "currentAccountsPayable": "175325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2745829000", "totalShareholderEquity": "-63724000", "capitalLeaseObligations": "113569000", "otherCurrentLiabilities": "30130000", "totalCurrentLiabilities": "834388000", "otherNonCurrentLiabilities": "91481000", "totalNonCurrentLiabilities": "2638616000", "cashAndShortTermInvestments": "48455000", "commonStockSharesOutstanding": "307279000", "intangibleAssetsExcludingGoodwill": "859272000", "cashAndCashEquivalentsAtCarryingValue": "48455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "-4410000", "capitalExpenditures": "19760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23155000", "cashflowFromInvestment": "-19760000", "stockBasedCompensation": "6722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 659191000, "cost_of_revenue": 421131000, "gross_profit": 238060000, "research_and_development": 39298000, "selling_general_admin": 112595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9819000, "depreciation_amortisation": 55528000, "ebitda": 45709000, "interest_expense": 65703000, "interest_income": null, "other_non_operating": null, "pretax_income": -75522000, "tax_provision": 6156000, "effective_tax_rate": null, "net_income": -91643000, "net_income_continuing_ops": -81678000, "net_income_to_common": -91643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48455000, "short_term_investments": null, "net_receivables": 704051000, "inventory": 570653000, "other_current_assets": null, "total_current_assets": 1380044000, "net_ppe": null, "goodwill": 598549000, "intangible_assets": 859272000, "goodwill_and_intangibles": 1457821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2076353000, "total_assets": 3456397000, "short_term_debt": 228665000, "accounts_payable": 175325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 834388000, "long_term_debt": 2419600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2638616000, "total_liabilities": 3473004000, "total_debt": 2648265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -581819000, "total_equity": -63724000, "shares_outstanding": 307279000, "operating_cash_flow": -4410000, "stock_based_compensation": 6722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23155000, "free_cash_flow": 15350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9819000", "ebitda": "45709000", "netIncome": "-91643000", "grossProfit": "238060000", "depreciation": "None", "totalRevenue": "659191000", "costOfRevenue": "421131000", "interestIncome": "None", "incomeBeforeTax": "-75522000", "interestExpense": "65703000", "operatingIncome": "-10746000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6156000", "reportedCurrency": "USD", "netInterestIncome": "-65703000", "nonInterestIncome": "None", "operatingExpenses": "248806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39298000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55528000", "sellingGeneralAndAdministrative": "112595000", "netIncomeFromContinuingOperations": "-81678000" }, "balance": { "goodwill": "598549000", "inventory": "570653000", "commonStock": "3086000", "currentDebt": "None", "investments": "None", "totalAssets": "3456397000", "longTermDebt": "2419600000", "shortTermDebt": "228665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "859272000", "reportedCurrency": "USD", "retainedEarnings": "-581819000", "totalLiabilities": "3473004000", "otherCurrentAssets": "56885000", "totalCurrentAssets": "1380044000", "currentLongTermDebt": "212660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "704051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2076353000", "currentAccountsPayable": "175325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2745829000", "totalShareholderEquity": "-63724000", "capitalLeaseObligations": "113569000", "otherCurrentLiabilities": "30130000", "totalCurrentLiabilities": "834388000", "otherNonCurrentLiabilities": "91481000", "totalNonCurrentLiabilities": "2638616000", "cashAndShortTermInvestments": "48455000", "commonStockSharesOutstanding": "307279000", "intangibleAssetsExcludingGoodwill": "859272000", "cashAndCashEquivalentsAtCarryingValue": "48455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12200000", "operatingCashflow": "-4410000", "capitalExpenditures": "19760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23155000", "cashflowFromInvestment": "-19760000", "stockBasedCompensation": "6722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55528000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 616981000, "cost_of_revenue": 391500000, "gross_profit": 225481000, "ebit": -23913000, "ebitda": 33020000, "pretax_income": -83461000, "tax_provision": 9883000, "net_income": -98649000, "net_income_to_common": -98649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91542000, "total_current_assets": 1377863000, "total_assets": 3472569000, "short_term_debt": 227624000, "long_term_debt": 2427451000, "total_debt": 2655075000, "total_liabilities": 3411265000, "total_equity": 19781000, "shares_outstanding": 243711000, "goodwill_and_intangibles": 1489052000 }, "cash_flow": { "operating_cash_flow": 135823000, "capital_expenditure": 31692000, "free_cash_flow": 167515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15336, "ticker_id": 4770, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23913000", "ebitda": "33020000", "netIncome": "-98649000", "grossProfit": "225481000", "depreciation": "None", "totalRevenue": "616981000", "costOfRevenue": "391500000", "interestIncome": "None", "incomeBeforeTax": "-83461000", "interestExpense": "59548000", "operatingIncome": "14193000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9883000", "reportedCurrency": "USD", "netInterestIncome": "-100353000", "nonInterestIncome": "None", "operatingExpenses": "211288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46564000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56933000", "sellingGeneralAndAdministrative": "96603000", "netIncomeFromContinuingOperations": "-93344000" }, "balance": { "goodwill": "598629000", "inventory": "581384000", "commonStock": "3066000", "currentDebt": "None", "investments": "None", "totalAssets": "3472569000", "longTermDebt": "2427451000", "shortTermDebt": "227624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "890423000", "reportedCurrency": "USD", "retainedEarnings": "-490176000", "totalLiabilities": "3411265000", "otherCurrentAssets": "57077000", "totalCurrentAssets": "1377863000", "currentLongTermDebt": "213125000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "645660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094706000", "currentAccountsPayable": "143572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2750523000", "totalShareholderEquity": "19781000", "capitalLeaseObligations": "109947000", "otherCurrentLiabilities": "76988000", "totalCurrentLiabilities": "846595000", "otherNonCurrentLiabilities": "8215000", "totalNonCurrentLiabilities": "2564670000", "cashAndShortTermInvestments": "91542000", "commonStockSharesOutstanding": "243711000", "intangibleAssetsExcludingGoodwill": "890423000", "cashAndCashEquivalentsAtCarryingValue": "91542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93344000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-23090000", "operatingCashflow": "135823000", "capitalExpenditures": "31692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100832000", "cashflowFromInvestment": "-31692000", "stockBasedCompensation": "5974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 616981000, "cost_of_revenue": 391500000, "gross_profit": 225481000, "research_and_development": 46564000, "selling_general_admin": 96603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23913000, "depreciation_amortisation": 56933000, "ebitda": 33020000, "interest_expense": 59548000, "interest_income": null, "other_non_operating": null, "pretax_income": -83461000, "tax_provision": 9883000, "effective_tax_rate": null, "net_income": -98649000, "net_income_continuing_ops": -93344000, "net_income_to_common": -98649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91542000, "short_term_investments": 2200000, "net_receivables": 645660000, "inventory": 581384000, "other_current_assets": null, "total_current_assets": 1377863000, "net_ppe": null, "goodwill": 598629000, "intangible_assets": 890423000, "goodwill_and_intangibles": 1489052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2094706000, "total_assets": 3472569000, "short_term_debt": 227624000, "accounts_payable": 143572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846595000, "long_term_debt": 2427451000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2564670000, "total_liabilities": 3411265000, "total_debt": 2655075000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490176000, "total_equity": 19781000, "shares_outstanding": 243711000, "operating_cash_flow": 135823000, "stock_based_compensation": 5974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100832000, "free_cash_flow": 167515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23913000", "ebitda": "33020000", "netIncome": "-98649000", "grossProfit": "225481000", "depreciation": "None", "totalRevenue": "616981000", "costOfRevenue": "391500000", "interestIncome": "None", "incomeBeforeTax": "-83461000", "interestExpense": "59548000", "operatingIncome": "14193000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9883000", "reportedCurrency": "USD", "netInterestIncome": "-100353000", "nonInterestIncome": "None", "operatingExpenses": "211288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46564000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56933000", "sellingGeneralAndAdministrative": "96603000", "netIncomeFromContinuingOperations": "-93344000" }, "balance": { "goodwill": "598629000", "inventory": "581384000", "commonStock": "3066000", "currentDebt": "None", "investments": "None", "totalAssets": "3472569000", "longTermDebt": "2427451000", "shortTermDebt": "227624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "890423000", "reportedCurrency": "USD", "retainedEarnings": "-490176000", "totalLiabilities": "3411265000", "otherCurrentAssets": "57077000", "totalCurrentAssets": "1377863000", "currentLongTermDebt": "213125000", "longTermInvestments": "None", "shortTermInvestments": "2200000", "currentNetReceivables": "645660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094706000", "currentAccountsPayable": "143572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2750523000", "totalShareholderEquity": "19781000", "capitalLeaseObligations": "109947000", "otherCurrentLiabilities": "76988000", "totalCurrentLiabilities": "846595000", "otherNonCurrentLiabilities": "8215000", "totalNonCurrentLiabilities": "2564670000", "cashAndShortTermInvestments": "91542000", "commonStockSharesOutstanding": "243711000", "intangibleAssetsExcludingGoodwill": "890423000", "cashAndCashEquivalentsAtCarryingValue": "91542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93344000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-23090000", "operatingCashflow": "135823000", "capitalExpenditures": "31692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100832000", "cashflowFromInvestment": "-31692000", "stockBasedCompensation": "5974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56933000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 620040000, "cost_of_revenue": 387509000, "gross_profit": 232531000, "ebit": 73866000, "ebitda": 131072000, "pretax_income": 22957000, "tax_provision": -2076000, "net_income": 9682000, "net_income_to_common": 9682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86929000, "total_current_assets": 1456075000, "total_assets": 3687079000, "short_term_debt": 122512000, "long_term_debt": 2582815000, "total_debt": 2705327000, "total_liabilities": 3495699000, "total_equity": 330860000, "shares_outstanding": 159691000, "goodwill_and_intangibles": 1581162000 }, "cash_flow": { "operating_cash_flow": 81387000, "capital_expenditure": 13476000, "free_cash_flow": 94863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15338, "ticker_id": 4770, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73866000", "ebitda": "131072000", "netIncome": "9682000", "grossProfit": "232531000", "depreciation": "None", "totalRevenue": "620040000", "costOfRevenue": "387509000", "interestIncome": "None", "incomeBeforeTax": "22957000", "interestExpense": "50909000", "operatingIncome": "75648000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2076000", "reportedCurrency": "USD", "netInterestIncome": "-50909000", "nonInterestIncome": "None", "operatingExpenses": "156883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42261000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57206000", "sellingGeneralAndAdministrative": "113006000", "netIncomeFromContinuingOperations": "25033000" }, "balance": { "goodwill": "598631000", "inventory": "576474000", "commonStock": "3064000", "currentDebt": "None", "investments": "None", "totalAssets": "3687079000", "longTermDebt": "2582815000", "shortTermDebt": "122512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "982531000", "reportedCurrency": "USD", "retainedEarnings": "-391527000", "totalLiabilities": "3495699000", "otherCurrentAssets": "96602000", "totalCurrentAssets": "1456075000", "currentLongTermDebt": "106533000", "longTermInvestments": "None", "shortTermInvestments": "5123000", "currentNetReceivables": "690947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2231004000", "currentAccountsPayable": "177400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2804688000", "totalShareholderEquity": "330860000", "capitalLeaseObligations": "115340000", "otherCurrentLiabilities": "460689000", "totalCurrentLiabilities": "760601000", "otherNonCurrentLiabilities": "41388000", "totalNonCurrentLiabilities": "2735098000", "cashAndShortTermInvestments": "86929000", "commonStockSharesOutstanding": "159691000", "intangibleAssetsExcludingGoodwill": "982531000", "cashAndCashEquivalentsAtCarryingValue": "86929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25033000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-42566000", "operatingCashflow": "81387000", "capitalExpenditures": "13476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86585000", "cashflowFromInvestment": "-13476000", "stockBasedCompensation": "6691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 620040000, "cost_of_revenue": 387509000, "gross_profit": 232531000, "research_and_development": 42261000, "selling_general_admin": 113006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73866000, "depreciation_amortisation": 57206000, "ebitda": 131072000, "interest_expense": 50909000, "interest_income": null, "other_non_operating": null, "pretax_income": 22957000, "tax_provision": -2076000, "effective_tax_rate": null, "net_income": 9682000, "net_income_continuing_ops": 25033000, "net_income_to_common": 9682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86929000, "short_term_investments": 5123000, "net_receivables": 690947000, "inventory": 576474000, "other_current_assets": null, "total_current_assets": 1456075000, "net_ppe": null, "goodwill": 598631000, "intangible_assets": 982531000, "goodwill_and_intangibles": 1581162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2231004000, "total_assets": 3687079000, "short_term_debt": 122512000, "accounts_payable": 177400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 760601000, "long_term_debt": 2582815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2735098000, "total_liabilities": 3495699000, "total_debt": 2705327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391527000, "total_equity": 330860000, "shares_outstanding": 159691000, "operating_cash_flow": 81387000, "stock_based_compensation": 6691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86585000, "free_cash_flow": 94863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73866000", "ebitda": "131072000", "netIncome": "9682000", "grossProfit": "232531000", "depreciation": "None", "totalRevenue": "620040000", "costOfRevenue": "387509000", "interestIncome": "None", "incomeBeforeTax": "22957000", "interestExpense": "50909000", "operatingIncome": "75648000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2076000", "reportedCurrency": "USD", "netInterestIncome": "-50909000", "nonInterestIncome": "None", "operatingExpenses": "156883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42261000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57206000", "sellingGeneralAndAdministrative": "113006000", "netIncomeFromContinuingOperations": "25033000" }, "balance": { "goodwill": "598631000", "inventory": "576474000", "commonStock": "3064000", "currentDebt": "None", "investments": "None", "totalAssets": "3687079000", "longTermDebt": "2582815000", "shortTermDebt": "122512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "982531000", "reportedCurrency": "USD", "retainedEarnings": "-391527000", "totalLiabilities": "3495699000", "otherCurrentAssets": "96602000", "totalCurrentAssets": "1456075000", "currentLongTermDebt": "106533000", "longTermInvestments": "None", "shortTermInvestments": "5123000", "currentNetReceivables": "690947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2231004000", "currentAccountsPayable": "177400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2804688000", "totalShareholderEquity": "330860000", "capitalLeaseObligations": "115340000", "otherCurrentLiabilities": "460689000", "totalCurrentLiabilities": "760601000", "otherNonCurrentLiabilities": "41388000", "totalNonCurrentLiabilities": "2735098000", "cashAndShortTermInvestments": "86929000", "commonStockSharesOutstanding": "159691000", "intangibleAssetsExcludingGoodwill": "982531000", "cashAndCashEquivalentsAtCarryingValue": "86929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25033000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-42566000", "operatingCashflow": "81387000", "capitalExpenditures": "13476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86585000", "cashflowFromInvestment": "-13476000", "stockBasedCompensation": "6691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57206000", "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": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "income_statement": { "revenue": 599046000, "cost_of_revenue": 379025000, "gross_profit": 220021000, "ebit": 80517000, "ebitda": 137628000, "pretax_income": 29660000, "tax_provision": -23000, "net_income": 11917000, "net_income_to_common": 11917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109284000, "total_current_assets": 1421789000, "total_assets": 3700886000, "short_term_debt": 166477000, "long_term_debt": 2589737000, "total_debt": 2756214000, "total_liabilities": 3518012000, "total_equity": 318169000, "shares_outstanding": 154887000, "goodwill_and_intangibles": 1614582000 }, "cash_flow": { "operating_cash_flow": -11345000, "capital_expenditure": 12284000, "free_cash_flow": 939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15339, "ticker_id": 4770, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:26:58.361998+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80517000", "ebitda": "137628000", "netIncome": "11917000", "grossProfit": "220021000", "depreciation": "None", "totalRevenue": "599046000", "costOfRevenue": "379025000", "interestIncome": "None", "incomeBeforeTax": "29660000", "interestExpense": "50857000", "operatingIncome": "80084000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-50857000", "nonInterestIncome": "None", "operatingExpenses": "139937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38619000", "otherNonOperatingIncome": "433000", "costofGoodsAndServicesSold": "379025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57111000", "sellingGeneralAndAdministrative": "105570000", "netIncomeFromContinuingOperations": "29683000" }, "balance": { "goodwill": "599206000", "inventory": "550558000", "commonStock": "3062000", "currentDebt": "None", "investments": "None", "totalAssets": "3700886000", "longTermDebt": "2589737000", "shortTermDebt": "166477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1015376000", "reportedCurrency": "USD", "retainedEarnings": "-401209000", "totalLiabilities": "3518012000", "otherCurrentAssets": "83851000", "totalCurrentAssets": "1421789000", "currentLongTermDebt": "150405000", "longTermInvestments": "None", "shortTermInvestments": "3360000", "currentNetReceivables": "674736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2279097000", "currentAccountsPayable": "139527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459108000", "shortLongTermDebtTotal": "2858734000", "totalShareholderEquity": "318169000", "capitalLeaseObligations": "118592000", "otherCurrentLiabilities": "471346000", "totalCurrentLiabilities": "777350000", "otherNonCurrentLiabilities": "39282000", "totalNonCurrentLiabilities": "2740662000", "cashAndShortTermInvestments": "109284000", "commonStockSharesOutstanding": "154887000", "intangibleAssetsExcludingGoodwill": "1015376000", "cashAndCashEquivalentsAtCarryingValue": "109284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29683000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38018000", "operatingCashflow": "-11345000", "capitalExpenditures": "12284000", "changeInReceivables": "-129113000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12256000", "cashflowFromInvestment": "-12284000", "stockBasedCompensation": "6561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599046000, "cost_of_revenue": 379025000, "gross_profit": 220021000, "research_and_development": 38619000, "selling_general_admin": 105570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80517000, "depreciation_amortisation": 57111000, "ebitda": 137628000, "interest_expense": 50857000, "interest_income": null, "other_non_operating": null, "pretax_income": 29660000, "tax_provision": -23000, "effective_tax_rate": null, "net_income": 11917000, "net_income_continuing_ops": 29683000, "net_income_to_common": 11917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109284000, "short_term_investments": 3360000, "net_receivables": 674736000, "inventory": 550558000, "other_current_assets": null, "total_current_assets": 1421789000, "net_ppe": null, "goodwill": 599206000, "intangible_assets": 1015376000, "goodwill_and_intangibles": 1614582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2279097000, "total_assets": 3700886000, "short_term_debt": 166477000, "accounts_payable": 139527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777350000, "long_term_debt": 2589737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2740662000, "total_liabilities": 3518012000, "total_debt": 2756214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -401209000, "total_equity": 318169000, "shares_outstanding": 154887000, "operating_cash_flow": -11345000, "stock_based_compensation": 6561000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12256000, "free_cash_flow": 939000, "net_change_in_cash": -35885000 }, "raw_data": { "income": { "ebit": "80517000", "ebitda": "137628000", "netIncome": "11917000", "grossProfit": "220021000", "depreciation": "None", "totalRevenue": "599046000", "costOfRevenue": "379025000", "interestIncome": "None", "incomeBeforeTax": "29660000", "interestExpense": "50857000", "operatingIncome": "80084000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-50857000", "nonInterestIncome": "None", "operatingExpenses": "139937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38619000", "otherNonOperatingIncome": "433000", "costofGoodsAndServicesSold": "379025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57111000", "sellingGeneralAndAdministrative": "105570000", "netIncomeFromContinuingOperations": "29683000" }, "balance": { "goodwill": "599206000", "inventory": "550558000", "commonStock": "3062000", "currentDebt": "None", "investments": "None", "totalAssets": "3700886000", "longTermDebt": "2589737000", "shortTermDebt": "166477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1015376000", "reportedCurrency": "USD", "retainedEarnings": "-401209000", "totalLiabilities": "3518012000", "otherCurrentAssets": "83851000", "totalCurrentAssets": "1421789000", "currentLongTermDebt": "150405000", "longTermInvestments": "None", "shortTermInvestments": "3360000", "currentNetReceivables": "674736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2279097000", "currentAccountsPayable": "139527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459108000", "shortLongTermDebtTotal": "2858734000", "totalShareholderEquity": "318169000", "capitalLeaseObligations": "118592000", "otherCurrentLiabilities": "471346000", "totalCurrentLiabilities": "777350000", "otherNonCurrentLiabilities": "39282000", "totalNonCurrentLiabilities": "2740662000", "cashAndShortTermInvestments": "109284000", "commonStockSharesOutstanding": "154887000", "intangibleAssetsExcludingGoodwill": "1015376000", "cashAndCashEquivalentsAtCarryingValue": "109284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29683000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-38018000", "operatingCashflow": "-11345000", "capitalExpenditures": "12284000", "changeInReceivables": "-129113000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12256000", "cashflowFromInvestment": "-12284000", "stockBasedCompensation": "6561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35885000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57111000", "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" ] } } }