{ "ticker": { "uuid": "fb1552bd-ed4a-447a-beb8-de390215801e", "symbol": "CAI", "name": "Caris Life Sciences, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/fb1552bd-ed4a-447a-beb8-de390215801e/", "api_url": "https://sharemaestro.com/factors/api/tickers/fb1552bd-ed4a-447a-beb8-de390215801e/" }, "ticker_metadata": { "id": 5210, "uuid": "fb1552bd-ed4a-447a-beb8-de390215801e", "symbol": "CAI", "name": "Caris Life Sciences, Inc. Common Stock", "asset_type": "equity", "market_cap": 4712287000, "stock_exchange_id": 2, "industry": "Biotechnology", "sector": "Healthcare", "description": "CAI International, Inc. is a transportation finance company in the United States, Switzerland, France, Korea, Singapore, Rest of Asia, Rest of Europe, and internationally. The company is headquartered in San Francisco, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fb1552bd-ed4a-447a-beb8-de390215801e", "symbol": "CAI", "name": "Caris Life Sciences, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/fb1552bd-ed4a-447a-beb8-de390215801e/", "api_url": "https://sharemaestro.com/factors/api/tickers/fb1552bd-ed4a-447a-beb8-de390215801e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.02, "quality": 0.92, "momentum": 0.58, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 16.49, "market_cap": 4659447594.37, "pe_ratio": 137.1152, "earnings_yield": 0.0073, "ebitda_to_ev": 0.0248, "shareholder_yield": 0, "roe": 0.0573, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.5798 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:46.385536+00:00", "batch_id": "" }, "size": { "price_close": 16.49, "market_cap": 4659447594.37, "market_cap_usd": 4659447594.37, "enterprise_value": 4219875594.37, "shares_outstanding": 282562013, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 137.1152, "pb_ratio": 7.8509, "ptbv_ratio": 8.1154, "ps_ratio": 5.1356, "pcf_ratio": 31.6176, "pfcf_ratio": 27.2034, "ev_ebitda": 40.3893, "ev_ebit": 50.3295, "ev_sales": 4.6511, "ev_fcf": 24.637, "earnings_yield": 0.0073, "fcf_yield": 0.0406, "price_to_sales": 5.1356, "price_to_book": 7.8509, "price_to_cashflow": 31.6176, "ebitda_to_ev": 0.0248, "sales_yield": 0.215 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6872, "operating_margin": 0.0924, "net_margin": 0.0375, "ebitda_margin": 0.1152, "fcf_margin": 0.1888, "roe": 0.0573, "roa": 0.0292, "roic": 0.4086, "roc_greenblatt": null, "asset_turnover": 0.7805, "cash_conversion": 5.0404, "accruals_ratio": -0.0975, "sbc_to_revenue": 0.0785, "piotroski_f_score": 6, "altman_z_score": 3.7608, "earnings_stability_5y": 2.0489, "revenue_stability_5y": 0.4903, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5364, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9586, "net_debt_to_ebitda": -4.2072, "debt_to_assets": 0.3283, "interest_coverage": 1.4741, "current_ratio": 7.048, "quick_ratio": 6.5178, "net_debt": -439572000, "local_beta": 0.0004, "volatility_252d": 0.5798, "volatility_60d": 1.1947, "max_drawdown_12m": -0.6298, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.4646, "revenue_growth_5y_cagr": 0.1428, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0211, "price_return_3m": -0.113, "price_return_6m": -0.4286, "price_return_9m": -0.5268, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.4286, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.5804, "distance_from_52w_low": 0.1333, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 907291000, "gross_profit_ttm": 623453000, "ebit_ttm": 83845000, "ebitda_ttm": 104480000, "net_income_ttm": 33982000, "eps_diluted_ttm": 0.1203, "operating_cash_flow_ttm": 147368999, "capital_expenditure_ttm": 23912999, "fcf_ttm": 171281998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56880000, "cash_and_equivalents": 821147000, "total_current_assets": 1014180000, "total_current_liabilities": 143896000, "net_ppe": null, "total_assets": 1162388000, "total_debt": 381575000, "total_equity": 593490000, "net_working_capital": 49310000, "book_value_per_share": 2.1004, "retained_earnings": -2549246000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 574146000, "tangible_book_per_share": 2.0319 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 96, "rank_pb": 87, "rank_ptbv": 78, "rank_ps": 79, "rank_pcf": 88, "rank_ev_ebitda": 91, "rank_ev_ebit": 92, "rank_earnings_yield": 96, "rank_fcf_yield": 72, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 59, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 23, "rank_fcf_margin": 50, "rank_piotroski": 26, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 98, "quality_composite": 8, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 76, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.1356, "os_score": 0.28, "value_percentile": 0.02, "quality_percentile": 0.92, "momentum_percentile": 0.58, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 98, "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": 625, "ticker_id": 5210, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:46.385536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.49, "market_cap": 4659447594.37, "market_cap_usd": 4659447594.37, "enterprise_value": 4219875594.37, "shares_outstanding": 282562013, "fx_rate_to_usd": null, "pe_ratio": 137.11516669, "pb_ratio": 7.85092857, "ptbv_ratio": 8.11544031, "ps_ratio": 5.13556025, "pcf_ratio": 31.61755611, "pfcf_ratio": 27.20337017, "ev_ebitda": 40.38931465, "ev_ebit": 50.3294841, "ev_sales": 4.65107181, "ev_fcf": 24.63700589, "earnings_yield": 0.00729314, "fcf_yield": 0.04058935, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.68715881, "operating_margin": 0.09241247, "net_margin": 0.03745436, "ebitda_margin": 0.115156, "fcf_margin": 0.18878397, "roe": 0.05725792, "roa": 0.02923464, "roic": 0.40855358, "roc_greenblatt": null, "asset_turnover": 0.78054058, "cash_conversion": 5.04037426, "accruals_ratio": -0.0975466, "sbc_to_revenue": 0.07846105, "debt_to_equity": 0.95856375, "net_debt_to_ebitda": -4.20723583, "debt_to_assets": 0.32826819, "interest_coverage": 1.47406821, "current_ratio": 7.04800689, "quick_ratio": 6.51783927, "net_debt": -439572000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.46457892, "revenue_growth_5y_cagr": 0.14283463, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 3.76084628, "earnings_stability_5y": 2.048934, "revenue_stability_5y": 0.490339, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02105263, "price_return_3m": -0.11296396, "price_return_6m": -0.42862093, "price_return_9m": -0.52682927, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.58040712, "distance_from_52w_low": 0.13333333, "relative_strength": null, "local_beta": 0.0004, "volatility_252d": 0.57981, "volatility_60d": 1.194746, "max_drawdown_12m": -0.62977099, "revenue_ttm": 907291000, "gross_profit_ttm": 623453000, "ebit_ttm": 83845000, "ebitda_ttm": 104480000, "net_income_ttm": 33982000, "eps_diluted_ttm": 0.12026387, "operating_cash_flow_ttm": 147368999, "capital_expenditure_ttm": 23912999, "fcf_ttm": 171281998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56880000, "cash_and_equivalents": 821147000, "total_current_assets": 1014180000, "total_current_liabilities": 143896000, "net_ppe": null, "total_assets": 1162388000, "total_debt": 381575000, "total_equity": 593490000, "net_working_capital": 49310000, "book_value_per_share": 2.10038849, "retained_earnings": -2549246000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 574146000, "tangible_book_per_share": 2.03192918, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 96, "rank_pb": 87, "rank_ptbv": 78, "rank_ps": 79, "rank_pcf": 88, "rank_ev_ebitda": 91, "rank_ev_ebit": 92, "rank_earnings_yield": 96, "rank_fcf_yield": 72, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 59, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 23, "rank_fcf_margin": 50, "rank_piotroski": 26, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 98, "quality_composite": 8, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 76, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 98, "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": 16.49, "os": 0.28, "value": 0.02, "quality": 0.92, "momentum": 0.58, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 137.1152, "earnings_yield": 0.0073, "shareholder_yield": 0, "roe": 0.0573, "momentum_12_1": null, "complete_fields": { "id": 625, "ticker_id": 5210, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:46.385536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.49, "market_cap": 4659447594.37, "market_cap_usd": 4659447594.37, "enterprise_value": 4219875594.37, "shares_outstanding": 282562013, "fx_rate_to_usd": null, "pe_ratio": 137.11516669, "pb_ratio": 7.85092857, "ptbv_ratio": 8.11544031, "ps_ratio": 5.13556025, "pcf_ratio": 31.61755611, "pfcf_ratio": 27.20337017, "ev_ebitda": 40.38931465, "ev_ebit": 50.3294841, "ev_sales": 4.65107181, "ev_fcf": 24.63700589, "earnings_yield": 0.00729314, "fcf_yield": 0.04058935, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.68715881, "operating_margin": 0.09241247, "net_margin": 0.03745436, "ebitda_margin": 0.115156, "fcf_margin": 0.18878397, "roe": 0.05725792, "roa": 0.02923464, "roic": 0.40855358, "roc_greenblatt": null, "asset_turnover": 0.78054058, "cash_conversion": 5.04037426, "accruals_ratio": -0.0975466, "sbc_to_revenue": 0.07846105, "debt_to_equity": 0.95856375, "net_debt_to_ebitda": -4.20723583, "debt_to_assets": 0.32826819, "interest_coverage": 1.47406821, "current_ratio": 7.04800689, "quick_ratio": 6.51783927, "net_debt": -439572000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.46457892, "revenue_growth_5y_cagr": 0.14283463, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 3.76084628, "earnings_stability_5y": 2.048934, "revenue_stability_5y": 0.490339, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02105263, "price_return_3m": -0.11296396, "price_return_6m": -0.42862093, "price_return_9m": -0.52682927, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.58040712, "distance_from_52w_low": 0.13333333, "relative_strength": null, "local_beta": 0.0004, "volatility_252d": 0.57981, "volatility_60d": 1.194746, "max_drawdown_12m": -0.62977099, "revenue_ttm": 907291000, "gross_profit_ttm": 623453000, "ebit_ttm": 83845000, "ebitda_ttm": 104480000, "net_income_ttm": 33982000, "eps_diluted_ttm": 0.12026387, "operating_cash_flow_ttm": 147368999, "capital_expenditure_ttm": 23912999, "fcf_ttm": 171281998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56880000, "cash_and_equivalents": 821147000, "total_current_assets": 1014180000, "total_current_liabilities": 143896000, "net_ppe": null, "total_assets": 1162388000, "total_debt": 381575000, "total_equity": 593490000, "net_working_capital": 49310000, "book_value_per_share": 2.10038849, "retained_earnings": -2549246000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 574146000, "tangible_book_per_share": 2.03192918, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 96, "rank_pb": 87, "rank_ptbv": 78, "rank_ps": 79, "rank_pcf": 88, "rank_ev_ebitda": 91, "rank_ev_ebit": 92, "rank_earnings_yield": 96, "rank_fcf_yield": 72, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 59, "rank_roc": 50, "rank_roic": 6, "rank_gross_margin": 23, "rank_fcf_margin": 50, "rank_piotroski": 26, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 98, "quality_composite": 8, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 76, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 98, "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 812033000, "cost_of_revenue": 272865000, "gross_profit": 539168000, "ebit": -11235000, "ebitda": 11380000, "pretax_income": -68088000, "tax_provision": 469869000, "net_income": -537957000, "net_income_to_common": -537957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797799000, "total_current_assets": 997800000, "total_assets": 1125663000, "short_term_debt": 169000, "long_term_debt": 378450000, "total_debt": 378619000, "total_liabilities": 548356000, "total_equity": 577307000, "shares_outstanding": 1672056160, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": 83155000, "capital_expenditure": 16260000, "free_cash_flow": 99415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35478, "ticker_id": 5210, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11235000", "ebitda": "11380000", "netIncome": "-537957000", "grossProfit": "539168000", "depreciation": "None", "totalRevenue": "812033000", "costOfRevenue": "272865000", "interestIncome": "16497000", "incomeBeforeTax": "-68088000", "interestExpense": "56853000", "operatingIncome": "45113000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "469869000", "reportedCurrency": "USD", "netInterestIncome": "-40356000", "nonInterestIncome": "None", "operatingExpenses": "494055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45314000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22615000", "sellingGeneralAndAdministrative": "224965000", "netIncomeFromContinuingOperations": "-68088000" }, "balance": { "goodwill": "19344000", "inventory": "63625000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "1125663000", "longTermDebt": "378450000", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2548736000", "totalLiabilities": "548356000", "otherCurrentAssets": "85566000", "totalCurrentAssets": "997800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2295000", "currentNetReceivables": "112140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127863000", "currentAccountsPayable": "39206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378992000", "totalShareholderEquity": "577307000", "capitalLeaseObligations": "49236000", "otherCurrentLiabilities": "87770000", "totalCurrentLiabilities": "127145000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421211000", "cashAndShortTermInvestments": "797799000", "commonStockSharesOutstanding": "1672056160", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "797799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20750000", "operatingCashflow": "83155000", "capitalExpenditures": "16260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "664989000", "cashflowFromInvestment": "-16260000", "stockBasedCompensation": "70006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812033000, "cost_of_revenue": 272865000, "gross_profit": 539168000, "research_and_development": 45314000, "selling_general_admin": 224965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11235000, "depreciation_amortisation": 22615000, "ebitda": 11380000, "interest_expense": 56853000, "interest_income": null, "other_non_operating": null, "pretax_income": -68088000, "tax_provision": 469869000, "effective_tax_rate": null, "net_income": -537957000, "net_income_continuing_ops": -68088000, "net_income_to_common": -537957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797799000, "short_term_investments": 2295000, "net_receivables": 112140000, "inventory": 63625000, "other_current_assets": null, "total_current_assets": 997800000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 127863000, "total_assets": 1125663000, "short_term_debt": 169000, "accounts_payable": 39206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127145000, "long_term_debt": 378450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421211000, "total_liabilities": 548356000, "total_debt": 378619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2548736000, "total_equity": 577307000, "shares_outstanding": 1672056160, "operating_cash_flow": 83155000, "stock_based_compensation": 70006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 664989000, "free_cash_flow": 99415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11235000", "ebitda": "11380000", "netIncome": "-537957000", "grossProfit": "539168000", "depreciation": "None", "totalRevenue": "812033000", "costOfRevenue": "272865000", "interestIncome": "16497000", "incomeBeforeTax": "-68088000", "interestExpense": "56853000", "operatingIncome": "45113000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "469869000", "reportedCurrency": "USD", "netInterestIncome": "-40356000", "nonInterestIncome": "None", "operatingExpenses": "494055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45314000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22615000", "sellingGeneralAndAdministrative": "224965000", "netIncomeFromContinuingOperations": "-68088000" }, "balance": { "goodwill": "19344000", "inventory": "63625000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "1125663000", "longTermDebt": "378450000", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2548736000", "totalLiabilities": "548356000", "otherCurrentAssets": "85566000", "totalCurrentAssets": "997800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2295000", "currentNetReceivables": "112140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127863000", "currentAccountsPayable": "39206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378992000", "totalShareholderEquity": "577307000", "capitalLeaseObligations": "49236000", "otherCurrentLiabilities": "87770000", "totalCurrentLiabilities": "127145000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421211000", "cashAndShortTermInvestments": "797799000", "commonStockSharesOutstanding": "1672056160", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "797799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68088000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-20750000", "operatingCashflow": "83155000", "capitalExpenditures": "16260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "664989000", "cashflowFromInvestment": "-16260000", "stockBasedCompensation": "70006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22615000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 412260000, "cost_of_revenue": 233478000, "gross_profit": 178782000, "ebit": -231865000, "ebitda": -182952000, "pretax_income": -281890000, "tax_provision": null, "net_income": -281890000, "net_income_to_common": -281890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63950000, "total_current_assets": 215729000, "total_assets": 343734000, "short_term_debt": 66170000, "long_term_debt": 319195000, "total_debt": 385365000, "total_liabilities": 2842572000, "total_equity": -2498838000, "shares_outstanding": 254662668, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": -245199000, "capital_expenditure": 8444000, "free_cash_flow": -236755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35483, "ticker_id": 5210, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-231865000", "ebitda": "-182952000", "netIncome": "-281890000", "grossProfit": "178782000", "depreciation": "None", "totalRevenue": "412260000", "costOfRevenue": "233478000", "interestIncome": "7122000", "incomeBeforeTax": "-281890000", "interestExpense": "50025000", "operatingIncome": "-257122000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-42903000", "nonInterestIncome": "None", "operatingExpenses": "435904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48913000", "sellingGeneralAndAdministrative": "173559000", "netIncomeFromContinuingOperations": "-281890000" }, "balance": { "goodwill": "19344000", "inventory": "39572000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "343734000", "longTermDebt": "319195000", "shortTermDebt": "66170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2472300000", "totalLiabilities": "2842572000", "otherCurrentAssets": "21762000", "totalCurrentAssets": "215729000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "2201000", "currentNetReceivables": "88244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128005000", "currentAccountsPayable": "27791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424259000", "totalShareholderEquity": "-2498838000", "capitalLeaseObligations": "45064000", "otherCurrentLiabilities": "63992000", "totalCurrentLiabilities": "165423000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2677149000", "cashAndShortTermInvestments": "63950000", "commonStockSharesOutstanding": "254662668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-281890000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5459000", "operatingCashflow": "-245199000", "capitalExpenditures": "8444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200292000", "cashflowFromInvestment": "52932000", "stockBasedCompensation": "18643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 412260000, "cost_of_revenue": 233478000, "gross_profit": 178782000, "research_and_development": 113916000, "selling_general_admin": 173559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -231865000, "depreciation_amortisation": 48913000, "ebitda": -182952000, "interest_expense": 50025000, "interest_income": null, "other_non_operating": null, "pretax_income": -281890000, "tax_provision": null, "effective_tax_rate": null, "net_income": -281890000, "net_income_continuing_ops": -281890000, "net_income_to_common": -281890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63950000, "short_term_investments": 2201000, "net_receivables": 88244000, "inventory": 39572000, "other_current_assets": null, "total_current_assets": 215729000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128005000, "total_assets": 343734000, "short_term_debt": 66170000, "accounts_payable": 27791000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165423000, "long_term_debt": 319195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2677149000, "total_liabilities": 2842572000, "total_debt": 385365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2472300000, "total_equity": -2498838000, "shares_outstanding": 254662668, "operating_cash_flow": -245199000, "stock_based_compensation": 18643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 200292000, "free_cash_flow": -236755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-231865000", "ebitda": "-182952000", "netIncome": "-281890000", "grossProfit": "178782000", "depreciation": "None", "totalRevenue": "412260000", "costOfRevenue": "233478000", "interestIncome": "7122000", "incomeBeforeTax": "-281890000", "interestExpense": "50025000", "operatingIncome": "-257122000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-42903000", "nonInterestIncome": "None", "operatingExpenses": "435904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "113916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48913000", "sellingGeneralAndAdministrative": "173559000", "netIncomeFromContinuingOperations": "-281890000" }, "balance": { "goodwill": "19344000", "inventory": "39572000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "343734000", "longTermDebt": "319195000", "shortTermDebt": "66170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2472300000", "totalLiabilities": "2842572000", "otherCurrentAssets": "21762000", "totalCurrentAssets": "215729000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "2201000", "currentNetReceivables": "88244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128005000", "currentAccountsPayable": "27791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "424259000", "totalShareholderEquity": "-2498838000", "capitalLeaseObligations": "45064000", "otherCurrentLiabilities": "63992000", "totalCurrentLiabilities": "165423000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2677149000", "cashAndShortTermInvestments": "63950000", "commonStockSharesOutstanding": "254662668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-281890000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5459000", "operatingCashflow": "-245199000", "capitalExpenditures": "8444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200292000", "cashflowFromInvestment": "52932000", "stockBasedCompensation": "18643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48913000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 306128000, "cost_of_revenue": 216818000, "gross_profit": 89310000, "ebit": -309805000, "ebitda": -260804000, "pretax_income": -341415000, "tax_provision": null, "net_income": -341415000, "net_income_to_common": -341415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56402000, "total_current_assets": 242612000, "total_assets": 412900000, "short_term_debt": 6754000, "long_term_debt": 166106000, "total_debt": 172860000, "total_liabilities": 2557850000, "total_equity": -2144950000, "shares_outstanding": 254662668, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": -276100000, "capital_expenditure": 22319000, "free_cash_flow": -253781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35486, "ticker_id": 5210, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-309805000", "ebitda": "-260804000", "netIncome": "-341415000", "grossProfit": "89310000", "depreciation": "None", "totalRevenue": "306128000", "costOfRevenue": "216818000", "interestIncome": "11258000", "incomeBeforeTax": "-341415000", "interestExpense": "31610000", "operatingIncome": "-319551000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20352000", "nonInterestIncome": "None", "operatingExpenses": "408861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116883000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49001000", "sellingGeneralAndAdministrative": "151953000", "netIncomeFromContinuingOperations": "-341415000" }, "balance": { "goodwill": "19344000", "inventory": "48998000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "412900000", "longTermDebt": "166106000", "shortTermDebt": "6754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2119175000", "totalLiabilities": "2557850000", "otherCurrentAssets": "16729000", "totalCurrentAssets": "242612000", "currentLongTermDebt": "167000", "longTermInvestments": "None", "shortTermInvestments": "65184000", "currentNetReceivables": "55299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170288000", "currentAccountsPayable": "26680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "217274000", "totalShareholderEquity": "-2144950000", "capitalLeaseObligations": "51001000", "otherCurrentLiabilities": "56028000", "totalCurrentLiabilities": "95138000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2462712000", "cashAndShortTermInvestments": "56402000", "commonStockSharesOutstanding": "254662668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4435000", "operatingCashflow": "-276100000", "capitalExpenditures": "22319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10132000", "cashflowFromInvestment": "214774000", "stockBasedCompensation": "15241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306128000, "cost_of_revenue": 216818000, "gross_profit": 89310000, "research_and_development": 116883000, "selling_general_admin": 151953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -309805000, "depreciation_amortisation": 49001000, "ebitda": -260804000, "interest_expense": 31610000, "interest_income": null, "other_non_operating": null, "pretax_income": -341415000, "tax_provision": null, "effective_tax_rate": null, "net_income": -341415000, "net_income_continuing_ops": -341415000, "net_income_to_common": -341415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56402000, "short_term_investments": 65184000, "net_receivables": 55299000, "inventory": 48998000, "other_current_assets": null, "total_current_assets": 242612000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170288000, "total_assets": 412900000, "short_term_debt": 6754000, "accounts_payable": 26680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95138000, "long_term_debt": 166106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2462712000, "total_liabilities": 2557850000, "total_debt": 172860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2119175000, "total_equity": -2144950000, "shares_outstanding": 254662668, "operating_cash_flow": -276100000, "stock_based_compensation": 15241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22319000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 214774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10132000, "free_cash_flow": -253781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-309805000", "ebitda": "-260804000", "netIncome": "-341415000", "grossProfit": "89310000", "depreciation": "None", "totalRevenue": "306128000", "costOfRevenue": "216818000", "interestIncome": "11258000", "incomeBeforeTax": "-341415000", "interestExpense": "31610000", "operatingIncome": "-319551000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20352000", "nonInterestIncome": "None", "operatingExpenses": "408861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116883000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49001000", "sellingGeneralAndAdministrative": "151953000", "netIncomeFromContinuingOperations": "-341415000" }, "balance": { "goodwill": "19344000", "inventory": "48998000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "412900000", "longTermDebt": "166106000", "shortTermDebt": "6754000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2119175000", "totalLiabilities": "2557850000", "otherCurrentAssets": "16729000", "totalCurrentAssets": "242612000", "currentLongTermDebt": "167000", "longTermInvestments": "None", "shortTermInvestments": "65184000", "currentNetReceivables": "55299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170288000", "currentAccountsPayable": "26680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "217274000", "totalShareholderEquity": "-2144950000", "capitalLeaseObligations": "51001000", "otherCurrentLiabilities": "56028000", "totalCurrentLiabilities": "95138000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2462712000", "cashAndShortTermInvestments": "56402000", "commonStockSharesOutstanding": "254662668", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4435000", "operatingCashflow": "-276100000", "capitalExpenditures": "22319000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10132000", "cashflowFromInvestment": "214774000", "stockBasedCompensation": "15241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49001000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 258485000, "cost_of_revenue": 178463000, "gross_profit": 80022000, "ebit": -294147000, "ebitda": -245894000, "pretax_income": -320827000, "tax_provision": null, "net_income": -320827000, "net_income_to_common": -320827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107191000, "total_current_assets": 516044000, "total_assets": 717422000, "short_term_debt": 57093000, "long_term_debt": 169574000, "total_debt": 226667000, "total_liabilities": 2419535000, "total_equity": -1702113000, "shares_outstanding": 254788878, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": -285706000, "capital_expenditure": 42255000, "free_cash_flow": -243451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35487, "ticker_id": 5210, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-294147000", "ebitda": "-245894000", "netIncome": "-320827000", "grossProfit": "80022000", "depreciation": "None", "totalRevenue": "258485000", "costOfRevenue": "178463000", "interestIncome": "947000", "incomeBeforeTax": "-320827000", "interestExpense": "26680000", "operatingIncome": "-315756000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25733000", "nonInterestIncome": "None", "operatingExpenses": "395778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48253000", "sellingGeneralAndAdministrative": "156154000", "netIncomeFromContinuingOperations": "-320827000" }, "balance": { "goodwill": "19344000", "inventory": "46956000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "717422000", "longTermDebt": "169574000", "shortTermDebt": "57093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1678650000", "totalLiabilities": "2419535000", "otherCurrentAssets": "19237000", "totalCurrentAssets": "516044000", "currentLongTermDebt": "52789000", "longTermInvestments": "None", "shortTermInvestments": "302433000", "currentNetReceivables": "40227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201378000", "currentAccountsPayable": "27269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "270872000", "totalShareholderEquity": "-1702113000", "capitalLeaseObligations": "48509000", "otherCurrentLiabilities": "51110000", "totalCurrentLiabilities": "136906000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2282629000", "cashAndShortTermInvestments": "107191000", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-320827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11103000", "operatingCashflow": "-285706000", "capitalExpenditures": "42255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10445000", "cashflowFromInvestment": "-282986000", "stockBasedCompensation": "22901000", "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": "48253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258485000, "cost_of_revenue": 178463000, "gross_profit": 80022000, "research_and_development": 101268000, "selling_general_admin": 156154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -294147000, "depreciation_amortisation": 48253000, "ebitda": -245894000, "interest_expense": 26680000, "interest_income": null, "other_non_operating": null, "pretax_income": -320827000, "tax_provision": null, "effective_tax_rate": null, "net_income": -320827000, "net_income_continuing_ops": -320827000, "net_income_to_common": -320827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107191000, "short_term_investments": 302433000, "net_receivables": 40227000, "inventory": 46956000, "other_current_assets": null, "total_current_assets": 516044000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 201378000, "total_assets": 717422000, "short_term_debt": 57093000, "accounts_payable": 27269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136906000, "long_term_debt": 169574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2282629000, "total_liabilities": 2419535000, "total_debt": 226667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1678650000, "total_equity": -1702113000, "shares_outstanding": 254788878, "operating_cash_flow": -285706000, "stock_based_compensation": 22901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -282986000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10445000, "free_cash_flow": -243451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-294147000", "ebitda": "-245894000", "netIncome": "-320827000", "grossProfit": "80022000", "depreciation": "None", "totalRevenue": "258485000", "costOfRevenue": "178463000", "interestIncome": "947000", "incomeBeforeTax": "-320827000", "interestExpense": "26680000", "operatingIncome": "-315756000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-25733000", "nonInterestIncome": "None", "operatingExpenses": "395778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101268000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48253000", "sellingGeneralAndAdministrative": "156154000", "netIncomeFromContinuingOperations": "-320827000" }, "balance": { "goodwill": "19344000", "inventory": "46956000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "717422000", "longTermDebt": "169574000", "shortTermDebt": "57093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1678650000", "totalLiabilities": "2419535000", "otherCurrentAssets": "19237000", "totalCurrentAssets": "516044000", "currentLongTermDebt": "52789000", "longTermInvestments": "None", "shortTermInvestments": "302433000", "currentNetReceivables": "40227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201378000", "currentAccountsPayable": "27269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "270872000", "totalShareholderEquity": "-1702113000", "capitalLeaseObligations": "48509000", "otherCurrentLiabilities": "51110000", "totalCurrentLiabilities": "136906000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2282629000", "cashAndShortTermInvestments": "107191000", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-320827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11103000", "operatingCashflow": "-285706000", "capitalExpenditures": "42255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10445000", "cashflowFromInvestment": "-282986000", "stockBasedCompensation": "22901000", "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": "48253000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 294013000, "cost_of_revenue": 109856000, "gross_profit": 184157000, "ebit": 143807000, "ebitda": 254457000, "pretax_income": 29533000, "tax_provision": 1800000, "net_income": 27733000, "net_income_to_common": 27733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53547000, "total_current_assets": 214662000, "total_assets": 2612632000, "short_term_debt": 183448000, "long_term_debt": null, "total_debt": 183448000, "total_liabilities": 1910392000, "total_equity": 702240000, "shares_outstanding": 17949000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 277016000, "capital_expenditure": 219450000, "free_cash_flow": 496466000, "dividends_paid": 17706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35492, "ticker_id": 5210, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143807000", "ebitda": "254457000", "netIncome": "27733000", "grossProfit": "184157000", "depreciation": "None", "totalRevenue": "294013000", "costOfRevenue": "109856000", "interestIncome": "None", "incomeBeforeTax": "29533000", "interestExpense": "61565000", "operatingIncome": "139087000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "45070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110650000", "sellingGeneralAndAdministrative": "27312000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2612632000", "longTermDebt": "None", "shortTermDebt": "183448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "503321000", "totalLiabilities": "1910392000", "otherCurrentAssets": "-62179000", "totalCurrentAssets": "214662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78992000", "currentNetReceivables": "144302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2397970000", "currentAccountsPayable": "3666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745731000", "totalShareholderEquity": "702240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130107000", "totalCurrentLiabilities": "320250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1590142000", "cashAndShortTermInvestments": "53547000", "commonStockSharesOutstanding": "17949000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27733000", "profitLoss": "None", "dividendPayout": "17706000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "277016000", "capitalExpenditures": "219450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249882000", "cashflowFromInvestment": "-33968000", "stockBasedCompensation": "1775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17706000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294013000, "cost_of_revenue": 109856000, "gross_profit": 184157000, "research_and_development": null, "selling_general_admin": 27312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143807000, "depreciation_amortisation": 110650000, "ebitda": 254457000, "interest_expense": 61565000, "interest_income": null, "other_non_operating": null, "pretax_income": 29533000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": 27733000, "net_income_continuing_ops": null, "net_income_to_common": 27733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53547000, "short_term_investments": 78992000, "net_receivables": 144302000, "inventory": null, "other_current_assets": null, "total_current_assets": 214662000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2397970000, "total_assets": 2612632000, "short_term_debt": 183448000, "accounts_payable": 3666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320250000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1590142000, "total_liabilities": 1910392000, "total_debt": 183448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 503321000, "total_equity": 702240000, "shares_outstanding": 17949000, "operating_cash_flow": 277016000, "stock_based_compensation": 1775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33968000, "dividends_paid": 17706000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249882000, "free_cash_flow": 496466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143807000", "ebitda": "254457000", "netIncome": "27733000", "grossProfit": "184157000", "depreciation": "None", "totalRevenue": "294013000", "costOfRevenue": "109856000", "interestIncome": "None", "incomeBeforeTax": "29533000", "interestExpense": "61565000", "operatingIncome": "139087000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "45070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110650000", "sellingGeneralAndAdministrative": "27312000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2612632000", "longTermDebt": "None", "shortTermDebt": "183448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "503321000", "totalLiabilities": "1910392000", "otherCurrentAssets": "-62179000", "totalCurrentAssets": "214662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78992000", "currentNetReceivables": "144302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2397970000", "currentAccountsPayable": "3666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745731000", "totalShareholderEquity": "702240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130107000", "totalCurrentLiabilities": "320250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1590142000", "cashAndShortTermInvestments": "53547000", "commonStockSharesOutstanding": "17949000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27733000", "profitLoss": "None", "dividendPayout": "17706000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "277016000", "capitalExpenditures": "219450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249882000", "cashflowFromInvestment": "-33968000", "stockBasedCompensation": "1775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17706000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110650000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 416540000, "cost_of_revenue": 216026000, "gross_profit": 200514000, "ebit": 134371000, "ebitda": 248298000, "pretax_income": 55213000, "tax_provision": 4192000, "net_income": 31011000, "net_income_to_common": 31011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46464000, "total_current_assets": 499128000, "total_assets": 2901765000, "short_term_debt": 218094000, "long_term_debt": null, "total_debt": 218094000, "total_liabilities": 2208525000, "total_equity": 693240000, "shares_outstanding": 18011000, "goodwill_and_intangibles": 19917000 }, "cash_flow": { "operating_cash_flow": 253997000, "capital_expenditure": 319142000, "free_cash_flow": 573139000, "dividends_paid": 8828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35497, "ticker_id": 5210, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134371000", "ebitda": "248298000", "netIncome": "31011000", "grossProfit": "200514000", "depreciation": "None", "totalRevenue": "416540000", "costOfRevenue": "216026000", "interestIncome": "None", "incomeBeforeTax": "55213000", "interestExpense": "79158000", "operatingIncome": "130282000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4192000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "70232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113927000", "sellingGeneralAndAdministrative": "52699000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15794000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2901765000", "longTermDebt": "None", "shortTermDebt": "218094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4123000", "reportedCurrency": "None", "retainedEarnings": "493294000", "totalLiabilities": "2208525000", "otherCurrentAssets": "292984000", "totalCurrentAssets": "499128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402637000", "currentAccountsPayable": "7291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2098216000", "totalShareholderEquity": "693240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55616000", "totalCurrentLiabilities": "287406000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1921119000", "cashAndShortTermInvestments": "46464000", "commonStockSharesOutstanding": "18011000", "intangibleAssetsExcludingGoodwill": "4123000", "cashAndCashEquivalentsAtCarryingValue": "46464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31011000", "profitLoss": "None", "dividendPayout": "8828000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "253997000", "capitalExpenditures": "319142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108479000", "cashflowFromInvestment": "-271869000", "stockBasedCompensation": "2758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416540000, "cost_of_revenue": 216026000, "gross_profit": 200514000, "research_and_development": null, "selling_general_admin": 52699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134371000, "depreciation_amortisation": 113927000, "ebitda": 248298000, "interest_expense": 79158000, "interest_income": null, "other_non_operating": null, "pretax_income": 55213000, "tax_provision": 4192000, "effective_tax_rate": null, "net_income": 31011000, "net_income_continuing_ops": null, "net_income_to_common": 31011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46464000, "short_term_investments": null, "net_receivables": 159680000, "inventory": null, "other_current_assets": null, "total_current_assets": 499128000, "net_ppe": null, "goodwill": 15794000, "intangible_assets": 4123000, "goodwill_and_intangibles": 19917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2402637000, "total_assets": 2901765000, "short_term_debt": 218094000, "accounts_payable": 7291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287406000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1921119000, "total_liabilities": 2208525000, "total_debt": 218094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 493294000, "total_equity": 693240000, "shares_outstanding": 18011000, "operating_cash_flow": 253997000, "stock_based_compensation": 2758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271869000, "dividends_paid": 8828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108479000, "free_cash_flow": 573139000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134371000", "ebitda": "248298000", "netIncome": "31011000", "grossProfit": "200514000", "depreciation": "None", "totalRevenue": "416540000", "costOfRevenue": "216026000", "interestIncome": "None", "incomeBeforeTax": "55213000", "interestExpense": "79158000", "operatingIncome": "130282000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4192000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "70232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113927000", "sellingGeneralAndAdministrative": "52699000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15794000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2901765000", "longTermDebt": "None", "shortTermDebt": "218094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4123000", "reportedCurrency": "None", "retainedEarnings": "493294000", "totalLiabilities": "2208525000", "otherCurrentAssets": "292984000", "totalCurrentAssets": "499128000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402637000", "currentAccountsPayable": "7291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2098216000", "totalShareholderEquity": "693240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55616000", "totalCurrentLiabilities": "287406000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1921119000", "cashAndShortTermInvestments": "46464000", "commonStockSharesOutstanding": "18011000", "intangibleAssetsExcludingGoodwill": "4123000", "cashAndCashEquivalentsAtCarryingValue": "46464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31011000", "profitLoss": "None", "dividendPayout": "8828000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "253997000", "capitalExpenditures": "319142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108479000", "cashflowFromInvestment": "-271869000", "stockBasedCompensation": "2758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113927000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 432098000, "cost_of_revenue": 218468000, "gross_profit": 213630000, "ebit": 159828000, "ebitda": 283311000, "pretax_income": 81483000, "tax_provision": 2887000, "net_income": 78596000, "net_income_to_common": 78596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45315000, "total_current_assets": 220021000, "total_assets": 3012617000, "short_term_debt": 311381000, "long_term_debt": null, "total_debt": 311381000, "total_liabilities": 2311485000, "total_equity": 701132000, "shares_outstanding": 19818000, "goodwill_and_intangibles": 21527000 }, "cash_flow": { "operating_cash_flow": 179770000, "capital_expenditure": 812844000, "free_cash_flow": 992614000, "dividends_paid": 3260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35502, "ticker_id": 5210, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159828000", "ebitda": "283311000", "netIncome": "78596000", "grossProfit": "213630000", "depreciation": "None", "totalRevenue": "432098000", "costOfRevenue": "218468000", "interestIncome": "None", "incomeBeforeTax": "81483000", "interestExpense": "78345000", "operatingIncome": "148780000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2887000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "64850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123483000", "sellingGeneralAndAdministrative": "50305000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15794000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3012617000", "longTermDebt": "None", "shortTermDebt": "311381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5733000", "reportedCurrency": "None", "retainedEarnings": "471112000", "totalLiabilities": "2311485000", "otherCurrentAssets": "-73186000", "totalCurrentAssets": "220021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "75975000", "currentNetReceivables": "171917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792596000", "currentAccountsPayable": "7371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2159014000", "totalShareholderEquity": "701132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99208000", "totalCurrentLiabilities": "425533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1885952000", "cashAndShortTermInvestments": "45315000", "commonStockSharesOutstanding": "19818000", "intangibleAssetsExcludingGoodwill": "5733000", "cashAndCashEquivalentsAtCarryingValue": "45315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78596000", "profitLoss": "None", "dividendPayout": "3260000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "138846000", "operatingCashflow": "179770000", "capitalExpenditures": "812844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512350000", "cashflowFromInvestment": "-663343000", "stockBasedCompensation": "2867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40869000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432098000, "cost_of_revenue": 218468000, "gross_profit": 213630000, "research_and_development": null, "selling_general_admin": 50305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159828000, "depreciation_amortisation": 123483000, "ebitda": 283311000, "interest_expense": 78345000, "interest_income": null, "other_non_operating": null, "pretax_income": 81483000, "tax_provision": 2887000, "effective_tax_rate": null, "net_income": 78596000, "net_income_continuing_ops": null, "net_income_to_common": 78596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45315000, "short_term_investments": 75975000, "net_receivables": 171917000, "inventory": null, "other_current_assets": null, "total_current_assets": 220021000, "net_ppe": null, "goodwill": 15794000, "intangible_assets": 5733000, "goodwill_and_intangibles": 21527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792596000, "total_assets": 3012617000, "short_term_debt": 311381000, "accounts_payable": 7371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425533000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1885952000, "total_liabilities": 2311485000, "total_debt": 311381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 471112000, "total_equity": 701132000, "shares_outstanding": 19818000, "operating_cash_flow": 179770000, "stock_based_compensation": 2867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 812844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -663343000, "dividends_paid": 3260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512350000, "free_cash_flow": 992614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159828000", "ebitda": "283311000", "netIncome": "78596000", "grossProfit": "213630000", "depreciation": "None", "totalRevenue": "432098000", "costOfRevenue": "218468000", "interestIncome": "None", "incomeBeforeTax": "81483000", "interestExpense": "78345000", "operatingIncome": "148780000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2887000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "64850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123483000", "sellingGeneralAndAdministrative": "50305000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15794000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3012617000", "longTermDebt": "None", "shortTermDebt": "311381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5733000", "reportedCurrency": "None", "retainedEarnings": "471112000", "totalLiabilities": "2311485000", "otherCurrentAssets": "-73186000", "totalCurrentAssets": "220021000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "75975000", "currentNetReceivables": "171917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792596000", "currentAccountsPayable": "7371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2159014000", "totalShareholderEquity": "701132000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99208000", "totalCurrentLiabilities": "425533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1885952000", "cashAndShortTermInvestments": "45315000", "commonStockSharesOutstanding": "19818000", "intangibleAssetsExcludingGoodwill": "5733000", "cashAndCashEquivalentsAtCarryingValue": "45315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78596000", "profitLoss": "None", "dividendPayout": "3260000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "138846000", "operatingCashflow": "179770000", "capitalExpenditures": "812844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512350000", "cashflowFromInvestment": "-663343000", "stockBasedCompensation": "2867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40869000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 348393000, "cost_of_revenue": 179107000, "gross_profit": 169286000, "ebit": 110251000, "ebitda": 223514000, "pretax_income": 57199000, "tax_provision": -14861000, "net_income": 72060000, "net_income_to_common": 72060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35420000, "total_current_assets": 140339000, "total_assets": 2430402000, "short_term_debt": 132049000, "long_term_debt": null, "total_debt": 132049000, "total_liabilities": 1866557000, "total_equity": 563845000, "shares_outstanding": 19607000, "goodwill_and_intangibles": 23517000 }, "cash_flow": { "operating_cash_flow": 155192000, "capital_expenditure": 502176000, "free_cash_flow": 657368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35507, "ticker_id": 5210, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110251000", "ebitda": "223514000", "netIncome": "72060000", "grossProfit": "169286000", "depreciation": "None", "totalRevenue": "348393000", "costOfRevenue": "179107000", "interestIncome": "None", "incomeBeforeTax": "57199000", "interestExpense": "53052000", "operatingIncome": "105669000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-14861000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "63617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113263000", "sellingGeneralAndAdministrative": "42699000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15794000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2430402000", "longTermDebt": "None", "shortTermDebt": "132049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "7723000", "reportedCurrency": "None", "retainedEarnings": "397640000", "totalLiabilities": "1866557000", "otherCurrentAssets": "-25805000", "totalCurrentAssets": "140339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30063000", "currentNetReceivables": "100661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2290063000", "currentAccountsPayable": "7831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702822000", "totalShareholderEquity": "563845000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112240000", "totalCurrentLiabilities": "259931000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1606626000", "cashAndShortTermInvestments": "35420000", "commonStockSharesOutstanding": "19607000", "intangibleAssetsExcludingGoodwill": "7723000", "cashAndCashEquivalentsAtCarryingValue": "35420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "38861000", "operatingCashflow": "155192000", "capitalExpenditures": "502176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245625000", "cashflowFromInvestment": "-411751000", "stockBasedCompensation": "2087000", "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": "113263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 348393000, "cost_of_revenue": 179107000, "gross_profit": 169286000, "research_and_development": null, "selling_general_admin": 42699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110251000, "depreciation_amortisation": 113263000, "ebitda": 223514000, "interest_expense": 53052000, "interest_income": null, "other_non_operating": null, "pretax_income": 57199000, "tax_provision": -14861000, "effective_tax_rate": null, "net_income": 72060000, "net_income_continuing_ops": null, "net_income_to_common": 72060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35420000, "short_term_investments": 30063000, "net_receivables": 100661000, "inventory": null, "other_current_assets": null, "total_current_assets": 140339000, "net_ppe": null, "goodwill": 15794000, "intangible_assets": 7723000, "goodwill_and_intangibles": 23517000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2290063000, "total_assets": 2430402000, "short_term_debt": 132049000, "accounts_payable": 7831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259931000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1606626000, "total_liabilities": 1866557000, "total_debt": 132049000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 397640000, "total_equity": 563845000, "shares_outstanding": 19607000, "operating_cash_flow": 155192000, "stock_based_compensation": 2087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 502176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245625000, "free_cash_flow": 657368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110251000", "ebitda": "223514000", "netIncome": "72060000", "grossProfit": "169286000", "depreciation": "None", "totalRevenue": "348393000", "costOfRevenue": "179107000", "interestIncome": "None", "incomeBeforeTax": "57199000", "interestExpense": "53052000", "operatingIncome": "105669000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-14861000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "63617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113263000", "sellingGeneralAndAdministrative": "42699000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "15794000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2430402000", "longTermDebt": "None", "shortTermDebt": "132049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "7723000", "reportedCurrency": "None", "retainedEarnings": "397640000", "totalLiabilities": "1866557000", "otherCurrentAssets": "-25805000", "totalCurrentAssets": "140339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "30063000", "currentNetReceivables": "100661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2290063000", "currentAccountsPayable": "7831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702822000", "totalShareholderEquity": "563845000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112240000", "totalCurrentLiabilities": "259931000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1606626000", "cashAndShortTermInvestments": "35420000", "commonStockSharesOutstanding": "19607000", "intangibleAssetsExcludingGoodwill": "7723000", "cashAndCashEquivalentsAtCarryingValue": "35420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72060000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "38861000", "operatingCashflow": "155192000", "capitalExpenditures": "502176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245625000", "cashflowFromInvestment": "-411751000", "stockBasedCompensation": "2087000", "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": "113263000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 216174000, "cost_of_revenue": 74826000, "gross_profit": 141348000, "ebit": 5282000, "ebitda": 10347000, "pretax_income": -644000, "tax_provision": -134000, "net_income": -510000, "net_income_to_common": -510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 821147000, "total_current_assets": 1014180000, "total_assets": 1162388000, "short_term_debt": 173000, "long_term_debt": 381402000, "total_debt": 381575000, "total_liabilities": 568898000, "total_equity": 593490000, "shares_outstanding": 282562013, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": 32875999, "capital_expenditure": 10341999, "free_cash_flow": 43217998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35476, "ticker_id": 5210, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5282000", "ebitda": "10347000", "netIncome": "-510000", "grossProfit": "141348000", "depreciation": "None", "totalRevenue": "216174000", "costOfRevenue": "74826000", "interestIncome": "6834000", "incomeBeforeTax": "-644000", "interestExpense": "12809000", "operatingIncome": "5282000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-134000", "reportedCurrency": "USD", "netInterestIncome": "-5975000", "nonInterestIncome": "None", "operatingExpenses": "136066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5374000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5065000", "sellingGeneralAndAdministrative": "59708000", "netIncomeFromContinuingOperations": "-510000" }, "balance": { "goodwill": "19344000", "inventory": "76289000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "1162388000", "longTermDebt": "381402000", "shortTermDebt": "173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2549246000", "totalLiabilities": "568898000", "otherCurrentAssets": "100201000", "totalCurrentAssets": "1014180000", "currentLongTermDebt": "173000", "longTermInvestments": "None", "shortTermInvestments": "2315000", "currentNetReceivables": "90517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148208000", "currentAccountsPayable": "69802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "173000", "totalShareholderEquity": "593490000", "capitalLeaseObligations": "49383000", "otherCurrentLiabilities": "73921000", "totalCurrentLiabilities": "143896000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "425002000", "cashAndShortTermInvestments": "821147000", "commonStockSharesOutstanding": "282562013", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "821147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13328000", "operatingCashflow": "32875999", "capitalExpenditures": "10341999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "824000", "cashflowFromInvestment": "-10342000", "stockBasedCompensation": "15872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216174000, "cost_of_revenue": 74826000, "gross_profit": 141348000, "research_and_development": 5374000, "selling_general_admin": 59708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5282000, "depreciation_amortisation": 5065000, "ebitda": 10347000, "interest_expense": 12809000, "interest_income": null, "other_non_operating": null, "pretax_income": -644000, "tax_provision": -134000, "effective_tax_rate": null, "net_income": -510000, "net_income_continuing_ops": -510000, "net_income_to_common": -510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 821147000, "short_term_investments": 2315000, "net_receivables": 90517000, "inventory": 76289000, "other_current_assets": null, "total_current_assets": 1014180000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 148208000, "total_assets": 1162388000, "short_term_debt": 173000, "accounts_payable": 69802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143896000, "long_term_debt": 381402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 425002000, "total_liabilities": 568898000, "total_debt": 381575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2549246000, "total_equity": 593490000, "shares_outstanding": 282562013, "operating_cash_flow": 32875999, "stock_based_compensation": 15872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10341999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 824000, "free_cash_flow": 43217998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5282000", "ebitda": "10347000", "netIncome": "-510000", "grossProfit": "141348000", "depreciation": "None", "totalRevenue": "216174000", "costOfRevenue": "74826000", "interestIncome": "6834000", "incomeBeforeTax": "-644000", "interestExpense": "12809000", "operatingIncome": "5282000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-134000", "reportedCurrency": "USD", "netInterestIncome": "-5975000", "nonInterestIncome": "None", "operatingExpenses": "136066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5374000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5065000", "sellingGeneralAndAdministrative": "59708000", "netIncomeFromContinuingOperations": "-510000" }, "balance": { "goodwill": "19344000", "inventory": "76289000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "1162388000", "longTermDebt": "381402000", "shortTermDebt": "173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2549246000", "totalLiabilities": "568898000", "otherCurrentAssets": "100201000", "totalCurrentAssets": "1014180000", "currentLongTermDebt": "173000", "longTermInvestments": "None", "shortTermInvestments": "2315000", "currentNetReceivables": "90517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "148208000", "currentAccountsPayable": "69802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "173000", "totalShareholderEquity": "593490000", "capitalLeaseObligations": "49383000", "otherCurrentLiabilities": "73921000", "totalCurrentLiabilities": "143896000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "425002000", "cashAndShortTermInvestments": "821147000", "commonStockSharesOutstanding": "282562013", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "821147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-13328000", "operatingCashflow": "32875999", "capitalExpenditures": "10341999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "824000", "cashflowFromInvestment": "-10342000", "stockBasedCompensation": "15872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5065000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 292886000, "cost_of_revenue": 71972000, "gross_profit": 220914000, "ebit": 93313000, "ebitda": 97604000, "pretax_income": 81957000, "tax_provision": null, "net_income": 81957000, "net_income_to_common": 81957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797799000, "total_current_assets": 997800000, "total_assets": 1125663000, "short_term_debt": 169000, "long_term_debt": 378450000, "total_debt": 378619000, "total_liabilities": 548356000, "total_equity": 577307000, "shares_outstanding": 1672056160, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": 44780000, "capital_expenditure": 5090000, "free_cash_flow": 49870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35477, "ticker_id": 5210, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93313000", "ebitda": "97604000", "netIncome": "81957000", "grossProfit": "220914000", "depreciation": "None", "totalRevenue": "292886000", "costOfRevenue": "71972000", "interestIncome": "7015000", "incomeBeforeTax": "81957000", "interestExpense": "11356000", "operatingIncome": "88411000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4341000", "nonInterestIncome": "None", "operatingExpenses": "132503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31845000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4291000", "sellingGeneralAndAdministrative": "56507000", "netIncomeFromContinuingOperations": "81957000" }, "balance": { "goodwill": "19344000", "inventory": "63625000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "1125663000", "longTermDebt": "378450000", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2548736000", "totalLiabilities": "548356000", "otherCurrentAssets": "85566000", "totalCurrentAssets": "997800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2295000", "currentNetReceivables": "112140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127863000", "currentAccountsPayable": "39206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378992000", "totalShareholderEquity": "577307000", "capitalLeaseObligations": "49236000", "otherCurrentLiabilities": "87770000", "totalCurrentLiabilities": "127145000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421211000", "cashAndShortTermInvestments": "797799000", "commonStockSharesOutstanding": "1672056160", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "797799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9606000", "operatingCashflow": "44780000", "capitalExpenditures": "5090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3399000", "cashflowFromInvestment": "-5090000", "stockBasedCompensation": "13367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292886000, "cost_of_revenue": 71972000, "gross_profit": 220914000, "research_and_development": 31845000, "selling_general_admin": 56507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93313000, "depreciation_amortisation": 4291000, "ebitda": 97604000, "interest_expense": 11356000, "interest_income": null, "other_non_operating": null, "pretax_income": 81957000, "tax_provision": null, "effective_tax_rate": null, "net_income": 81957000, "net_income_continuing_ops": 81957000, "net_income_to_common": 81957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797799000, "short_term_investments": 2295000, "net_receivables": 112140000, "inventory": 63625000, "other_current_assets": null, "total_current_assets": 997800000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 127863000, "total_assets": 1125663000, "short_term_debt": 169000, "accounts_payable": 39206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127145000, "long_term_debt": 378450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421211000, "total_liabilities": 548356000, "total_debt": 378619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2548736000, "total_equity": 577307000, "shares_outstanding": 1672056160, "operating_cash_flow": 44780000, "stock_based_compensation": 13367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3399000, "free_cash_flow": 49870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93313000", "ebitda": "97604000", "netIncome": "81957000", "grossProfit": "220914000", "depreciation": "None", "totalRevenue": "292886000", "costOfRevenue": "71972000", "interestIncome": "7015000", "incomeBeforeTax": "81957000", "interestExpense": "11356000", "operatingIncome": "88411000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4341000", "nonInterestIncome": "None", "operatingExpenses": "132503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31845000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4291000", "sellingGeneralAndAdministrative": "56507000", "netIncomeFromContinuingOperations": "81957000" }, "balance": { "goodwill": "19344000", "inventory": "63625000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "1125663000", "longTermDebt": "378450000", "shortTermDebt": "169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2548736000", "totalLiabilities": "548356000", "otherCurrentAssets": "85566000", "totalCurrentAssets": "997800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2295000", "currentNetReceivables": "112140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127863000", "currentAccountsPayable": "39206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378992000", "totalShareholderEquity": "577307000", "capitalLeaseObligations": "49236000", "otherCurrentLiabilities": "87770000", "totalCurrentLiabilities": "127145000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "421211000", "cashAndShortTermInvestments": "797799000", "commonStockSharesOutstanding": "1672056160", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "797799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9606000", "operatingCashflow": "44780000", "capitalExpenditures": "5090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3399000", "cashflowFromInvestment": "-5090000", "stockBasedCompensation": "13367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4291000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 216833000, "cost_of_revenue": 69327000, "gross_profit": 147506000, "ebit": 37832000, "ebitda": 42702000, "pretax_income": 24325000, "tax_provision": null, "net_income": 24325000, "net_income_to_common": 24325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 753221000, "total_current_assets": 854245000, "total_assets": 984571000, "short_term_debt": 6614000, "long_term_debt": 376296000, "total_debt": 382910000, "total_liabilities": 506207000, "total_equity": 478364000, "shares_outstanding": 297211838, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": 62425000, "capital_expenditure": 7095000, "free_cash_flow": 69520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35479, "ticker_id": 5210, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37832000", "ebitda": "42702000", "netIncome": "24325000", "grossProfit": "147506000", "depreciation": "None", "totalRevenue": "216833000", "costOfRevenue": "69327000", "interestIncome": "7360000", "incomeBeforeTax": "24325000", "interestExpense": "13507000", "operatingIncome": "32642000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6147000", "nonInterestIncome": "None", "operatingExpenses": "114864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21624000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4870000", "sellingGeneralAndAdministrative": "51973000", "netIncomeFromContinuingOperations": "24325000" }, "balance": { "goodwill": "19344000", "inventory": "49303000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "984571000", "longTermDebt": "376296000", "shortTermDebt": "6614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2630693000", "totalLiabilities": "506207000", "otherCurrentAssets": "22752000", "totalCurrentAssets": "854245000", "currentLongTermDebt": "164000", "longTermInvestments": "None", "shortTermInvestments": "2272000", "currentNetReceivables": "26697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130326000", "currentAccountsPayable": "28999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426738000", "totalShareholderEquity": "478364000", "capitalLeaseObligations": "50278000", "otherCurrentLiabilities": "50417000", "totalCurrentLiabilities": "86030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420177000", "cashAndShortTermInvestments": "753221000", "commonStockSharesOutstanding": "297211838", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "753221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8523000", "operatingCashflow": "62425000", "capitalExpenditures": "7095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21097000", "cashflowFromInvestment": "-7095000", "stockBasedCompensation": "13655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16559999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216833000, "cost_of_revenue": 69327000, "gross_profit": 147506000, "research_and_development": 21624000, "selling_general_admin": 51973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37832000, "depreciation_amortisation": 4870000, "ebitda": 42702000, "interest_expense": 13507000, "interest_income": null, "other_non_operating": null, "pretax_income": 24325000, "tax_provision": null, "effective_tax_rate": null, "net_income": 24325000, "net_income_continuing_ops": 24325000, "net_income_to_common": 24325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 753221000, "short_term_investments": 2272000, "net_receivables": 26697000, "inventory": 49303000, "other_current_assets": null, "total_current_assets": 854245000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130326000, "total_assets": 984571000, "short_term_debt": 6614000, "accounts_payable": 28999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86030000, "long_term_debt": 376296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420177000, "total_liabilities": 506207000, "total_debt": 382910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2630693000, "total_equity": 478364000, "shares_outstanding": 297211838, "operating_cash_flow": 62425000, "stock_based_compensation": 13655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21097000, "free_cash_flow": 69520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37832000", "ebitda": "42702000", "netIncome": "24325000", "grossProfit": "147506000", "depreciation": "None", "totalRevenue": "216833000", "costOfRevenue": "69327000", "interestIncome": "7360000", "incomeBeforeTax": "24325000", "interestExpense": "13507000", "operatingIncome": "32642000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6147000", "nonInterestIncome": "None", "operatingExpenses": "114864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21624000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4870000", "sellingGeneralAndAdministrative": "51973000", "netIncomeFromContinuingOperations": "24325000" }, "balance": { "goodwill": "19344000", "inventory": "49303000", "commonStock": "283000", "currentDebt": "None", "investments": "None", "totalAssets": "984571000", "longTermDebt": "376296000", "shortTermDebt": "6614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2630693000", "totalLiabilities": "506207000", "otherCurrentAssets": "22752000", "totalCurrentAssets": "854245000", "currentLongTermDebt": "164000", "longTermInvestments": "None", "shortTermInvestments": "2272000", "currentNetReceivables": "26697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130326000", "currentAccountsPayable": "28999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426738000", "totalShareholderEquity": "478364000", "capitalLeaseObligations": "50278000", "otherCurrentLiabilities": "50417000", "totalCurrentLiabilities": "86030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "420177000", "cashAndShortTermInvestments": "753221000", "commonStockSharesOutstanding": "297211838", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "753221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8523000", "operatingCashflow": "62425000", "capitalExpenditures": "7095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21097000", "cashflowFromInvestment": "-7095000", "stockBasedCompensation": "13655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16559999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7333000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 181398000, "cost_of_revenue": 67713000, "gross_profit": 113685000, "ebit": -52582000, "ebitda": -46173000, "pretax_income": -71790000, "tax_provision": null, "net_income": -71790000, "net_income_to_common": -71790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718934000, "total_current_assets": 833319000, "total_assets": 955058000, "short_term_debt": 7386000, "long_term_debt": 373611000, "total_debt": 380997000, "total_liabilities": 502154000, "total_equity": 452904000, "shares_outstanding": 276000358, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": 7288000, "capital_expenditure": 1386000, "free_cash_flow": 8674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35480, "ticker_id": 5210, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52582000", "ebitda": "-46173000", "netIncome": "-71790000", "grossProfit": "113685000", "depreciation": "None", "totalRevenue": "181398000", "costOfRevenue": "67713000", "interestIncome": "1618000", "incomeBeforeTax": "-71790000", "interestExpense": "19208000", "operatingIncome": "17989000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17590000", "nonInterestIncome": "None", "operatingExpenses": "95696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25047000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6409000", "sellingGeneralAndAdministrative": "64367000", "netIncomeFromContinuingOperations": "-71790000" }, "balance": { "goodwill": "19344000", "inventory": "40613000", "commonStock": "282000", "currentDebt": "None", "investments": "None", "totalAssets": "955058000", "longTermDebt": "373611000", "shortTermDebt": "7386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2655018000", "totalLiabilities": "502154000", "otherCurrentAssets": "20634000", "totalCurrentAssets": "833319000", "currentLongTermDebt": "95000", "longTermInvestments": "None", "shortTermInvestments": "2249000", "currentNetReceivables": "50889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121739000", "currentAccountsPayable": "28728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418980000", "totalShareholderEquity": "452904000", "capitalLeaseObligations": "45274000", "otherCurrentLiabilities": "48726000", "totalCurrentLiabilities": "90180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "411974000", "cashAndShortTermInvestments": "718934000", "commonStockSharesOutstanding": "276000358", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "718934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4682000", "operatingCashflow": "7288000", "capitalExpenditures": "1386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "681402000", "cashflowFromInvestment": "-1386000", "stockBasedCompensation": "28293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181398000, "cost_of_revenue": 67713000, "gross_profit": 113685000, "research_and_development": 25047000, "selling_general_admin": 64367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52582000, "depreciation_amortisation": 6409000, "ebitda": -46173000, "interest_expense": 19208000, "interest_income": null, "other_non_operating": null, "pretax_income": -71790000, "tax_provision": null, "effective_tax_rate": null, "net_income": -71790000, "net_income_continuing_ops": -71790000, "net_income_to_common": -71790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 718934000, "short_term_investments": 2249000, "net_receivables": 50889000, "inventory": 40613000, "other_current_assets": null, "total_current_assets": 833319000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121739000, "total_assets": 955058000, "short_term_debt": 7386000, "accounts_payable": 28728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90180000, "long_term_debt": 373611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411974000, "total_liabilities": 502154000, "total_debt": 380997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2655018000, "total_equity": 452904000, "shares_outstanding": 276000358, "operating_cash_flow": 7288000, "stock_based_compensation": 28293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1386000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 681402000, "free_cash_flow": 8674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52582000", "ebitda": "-46173000", "netIncome": "-71790000", "grossProfit": "113685000", "depreciation": "None", "totalRevenue": "181398000", "costOfRevenue": "67713000", "interestIncome": "1618000", "incomeBeforeTax": "-71790000", "interestExpense": "19208000", "operatingIncome": "17989000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17590000", "nonInterestIncome": "None", "operatingExpenses": "95696000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "25047000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6409000", "sellingGeneralAndAdministrative": "64367000", "netIncomeFromContinuingOperations": "-71790000" }, "balance": { "goodwill": "19344000", "inventory": "40613000", "commonStock": "282000", "currentDebt": "None", "investments": "None", "totalAssets": "955058000", "longTermDebt": "373611000", "shortTermDebt": "7386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2655018000", "totalLiabilities": "502154000", "otherCurrentAssets": "20634000", "totalCurrentAssets": "833319000", "currentLongTermDebt": "95000", "longTermInvestments": "None", "shortTermInvestments": "2249000", "currentNetReceivables": "50889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121739000", "currentAccountsPayable": "28728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "418980000", "totalShareholderEquity": "452904000", "capitalLeaseObligations": "45274000", "otherCurrentLiabilities": "48726000", "totalCurrentLiabilities": "90180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "411974000", "cashAndShortTermInvestments": "718934000", "commonStockSharesOutstanding": "276000358", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "718934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4682000", "operatingCashflow": "7288000", "capitalExpenditures": "1386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "681402000", "cashflowFromInvestment": "-1386000", "stockBasedCompensation": "28293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6409000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 120915000, "cost_of_revenue": 63852000, "gross_profit": 57063000, "ebit": -89799000, "ebitda": -82754000, "pretax_income": -102581000, "tax_provision": null, "net_income": -102581000, "net_income_to_common": -102581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31201000, "total_current_assets": 171233000, "total_assets": 291583000, "short_term_debt": 66116000, "long_term_debt": 316643000, "total_debt": 382759000, "total_liabilities": 2891448000, "total_equity": -2599865000, "shares_outstanding": 254788878, "goodwill_and_intangibles": 19344000 }, "cash_flow": { "operating_cash_flow": -31338000, "capital_expenditure": 2689000, "free_cash_flow": -28649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35481, "ticker_id": 5210, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-89799000", "ebitda": "-82754000", "netIncome": "-102581000", "grossProfit": "57063000", "depreciation": "None", "totalRevenue": "120915000", "costOfRevenue": "63852000", "interestIncome": "503000", "incomeBeforeTax": "-102581000", "interestExpense": "12782000", "operatingIncome": "-57952000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12279000", "nonInterestIncome": "None", "operatingExpenses": "115015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23066000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7045000", "sellingGeneralAndAdministrative": "53362000", "netIncomeFromContinuingOperations": "-102581000" }, "balance": { "goodwill": "19344000", "inventory": "36552000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "291583000", "longTermDebt": "316643000", "shortTermDebt": "66116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2583231000", "totalLiabilities": "2891448000", "otherCurrentAssets": "21081000", "totalCurrentAssets": "171233000", "currentLongTermDebt": "60093000", "longTermInvestments": "None", "shortTermInvestments": "2225000", "currentNetReceivables": "80174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120350000", "currentAccountsPayable": "24226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "419826000", "totalShareholderEquity": "-2599865000", "capitalLeaseObligations": "43090000", "otherCurrentLiabilities": "64548000", "totalCurrentLiabilities": "162554000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2728894000", "cashAndShortTermInvestments": "31201000", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102581000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2061000", "operatingCashflow": "-31338000", "capitalExpenditures": "2689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1285000", "cashflowFromInvestment": "-2689000", "stockBasedCompensation": "14691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120915000, "cost_of_revenue": 63852000, "gross_profit": 57063000, "research_and_development": 23066000, "selling_general_admin": 53362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -89799000, "depreciation_amortisation": 7045000, "ebitda": -82754000, "interest_expense": 12782000, "interest_income": null, "other_non_operating": null, "pretax_income": -102581000, "tax_provision": null, "effective_tax_rate": null, "net_income": -102581000, "net_income_continuing_ops": -102581000, "net_income_to_common": -102581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31201000, "short_term_investments": 2225000, "net_receivables": 80174000, "inventory": 36552000, "other_current_assets": null, "total_current_assets": 171233000, "net_ppe": null, "goodwill": 19344000, "intangible_assets": null, "goodwill_and_intangibles": 19344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120350000, "total_assets": 291583000, "short_term_debt": 66116000, "accounts_payable": 24226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162554000, "long_term_debt": 316643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2728894000, "total_liabilities": 2891448000, "total_debt": 382759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2583231000, "total_equity": -2599865000, "shares_outstanding": 254788878, "operating_cash_flow": -31338000, "stock_based_compensation": 14691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1285000, "free_cash_flow": -28649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-89799000", "ebitda": "-82754000", "netIncome": "-102581000", "grossProfit": "57063000", "depreciation": "None", "totalRevenue": "120915000", "costOfRevenue": "63852000", "interestIncome": "503000", "incomeBeforeTax": "-102581000", "interestExpense": "12782000", "operatingIncome": "-57952000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12279000", "nonInterestIncome": "None", "operatingExpenses": "115015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23066000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7045000", "sellingGeneralAndAdministrative": "53362000", "netIncomeFromContinuingOperations": "-102581000" }, "balance": { "goodwill": "19344000", "inventory": "36552000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "291583000", "longTermDebt": "316643000", "shortTermDebt": "66116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2583231000", "totalLiabilities": "2891448000", "otherCurrentAssets": "21081000", "totalCurrentAssets": "171233000", "currentLongTermDebt": "60093000", "longTermInvestments": "None", "shortTermInvestments": "2225000", "currentNetReceivables": "80174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120350000", "currentAccountsPayable": "24226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "419826000", "totalShareholderEquity": "-2599865000", "capitalLeaseObligations": "43090000", "otherCurrentLiabilities": "64548000", "totalCurrentLiabilities": "162554000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2728894000", "cashAndShortTermInvestments": "31201000", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102581000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2061000", "operatingCashflow": "-31338000", "capitalExpenditures": "2689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1285000", "cashflowFromInvestment": "-2689000", "stockBasedCompensation": "14691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7045000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35482, "ticker_id": 5210, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 88244000, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 100049000, "cost_of_revenue": 62495000, "gross_profit": 37554000, "ebit": -52512000, "ebitda": -40902000, "pretax_income": -66186000, "tax_provision": null, "net_income": -66186000, "net_income_to_common": -66186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 254788878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -62926000, "capital_expenditure": 2588000, "free_cash_flow": -60338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35484, "ticker_id": 5210, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52512000", "ebitda": "-40902000", "netIncome": "-66186000", "grossProfit": "37554000", "depreciation": "None", "totalRevenue": "100049000", "costOfRevenue": "62495000", "interestIncome": "2640000", "incomeBeforeTax": "-66186000", "interestExpense": "13674000", "operatingIncome": "67011000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11034000", "nonInterestIncome": "None", "operatingExpenses": "-29457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24787000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11610000", "sellingGeneralAndAdministrative": "41068000", "netIncomeFromContinuingOperations": "-66186000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3480000", "operatingCashflow": "-62926000", "capitalExpenditures": "2588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000", "cashflowFromInvestment": "-2588000", "stockBasedCompensation": "4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100049000, "cost_of_revenue": 62495000, "gross_profit": 37554000, "research_and_development": 24787000, "selling_general_admin": 41068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52512000, "depreciation_amortisation": 11610000, "ebitda": -40902000, "interest_expense": 13674000, "interest_income": null, "other_non_operating": null, "pretax_income": -66186000, "tax_provision": null, "effective_tax_rate": null, "net_income": -66186000, "net_income_continuing_ops": -66186000, "net_income_to_common": -66186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 254788878, "operating_cash_flow": -62926000, "stock_based_compensation": 4485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129000, "free_cash_flow": -60338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52512000", "ebitda": "-40902000", "netIncome": "-66186000", "grossProfit": "37554000", "depreciation": "None", "totalRevenue": "100049000", "costOfRevenue": "62495000", "interestIncome": "2640000", "incomeBeforeTax": "-66186000", "interestExpense": "13674000", "operatingIncome": "67011000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11034000", "nonInterestIncome": "None", "operatingExpenses": "-29457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24787000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11610000", "sellingGeneralAndAdministrative": "41068000", "netIncomeFromContinuingOperations": "-66186000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3480000", "operatingCashflow": "-62926000", "capitalExpenditures": "2588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000", "cashflowFromInvestment": "-2588000", "stockBasedCompensation": "4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11610000", "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": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 80677000, "cost_of_revenue": 54563000, "gross_profit": 26114000, "ebit": -101738000, "ebitda": -84033000, "pretax_income": -111028000, "tax_provision": null, "net_income": -111028000, "net_income_to_common": -111028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 254788878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -73925000, "capital_expenditure": 1738000, "free_cash_flow": -72187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35485, "ticker_id": 5210, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-101738000", "ebitda": "-84033000", "netIncome": "-111028000", "grossProfit": "26114000", "depreciation": "None", "totalRevenue": "80677000", "costOfRevenue": "54563000", "interestIncome": "1768000", "incomeBeforeTax": "-111028000", "interestExpense": "9290000", "operatingIncome": "-92225000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7522000", "nonInterestIncome": "None", "operatingExpenses": "118339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34376000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17705000", "sellingGeneralAndAdministrative": "45472000", "netIncomeFromContinuingOperations": "-111028000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111028000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4024000", "operatingCashflow": "-73925000", "capitalExpenditures": "1738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200108000", "cashflowFromInvestment": "59638000", "stockBasedCompensation": "4458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80677000, "cost_of_revenue": 54563000, "gross_profit": 26114000, "research_and_development": 34376000, "selling_general_admin": 45472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -101738000, "depreciation_amortisation": 17705000, "ebitda": -84033000, "interest_expense": 9290000, "interest_income": null, "other_non_operating": null, "pretax_income": -111028000, "tax_provision": null, "effective_tax_rate": null, "net_income": -111028000, "net_income_continuing_ops": -111028000, "net_income_to_common": -111028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 254788878, "operating_cash_flow": -73925000, "stock_based_compensation": 4458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 200108000, "free_cash_flow": -72187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-101738000", "ebitda": "-84033000", "netIncome": "-111028000", "grossProfit": "26114000", "depreciation": "None", "totalRevenue": "80677000", "costOfRevenue": "54563000", "interestIncome": "1768000", "incomeBeforeTax": "-111028000", "interestExpense": "9290000", "operatingIncome": "-92225000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7522000", "nonInterestIncome": "None", "operatingExpenses": "118339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34376000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17705000", "sellingGeneralAndAdministrative": "45472000", "netIncomeFromContinuingOperations": "-111028000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "254788878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111028000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4024000", "operatingCashflow": "-73925000", "capitalExpenditures": "1738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "200108000", "cashflowFromInvestment": "59638000", "stockBasedCompensation": "4458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 100827000, "cost_of_revenue": 46740000, "gross_profit": 54087000, "ebit": 54833000, "ebitda": 87715000, "pretax_income": 54833000, "tax_provision": 3678000, "net_income": 51155000, "net_income_to_common": 51155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47028000, "total_current_assets": 242593000, "total_assets": 3266342000, "short_term_debt": 161748000, "long_term_debt": null, "total_debt": 161748000, "total_liabilities": 2465626000, "total_equity": 800716000, "shares_outstanding": 17531000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97613000, "capital_expenditure": 545174000, "free_cash_flow": 642787000, "dividends_paid": 7412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35488, "ticker_id": 5210, "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54833000", "ebitda": "87715000", "netIncome": "51155000", "grossProfit": "54087000", "depreciation": "None", "totalRevenue": "100827000", "costOfRevenue": "46740000", "interestIncome": "None", "incomeBeforeTax": "54833000", "interestExpense": "None", "operatingIncome": "66443000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "3678000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32882000", "sellingGeneralAndAdministrative": "12294000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3266342000", "longTermDebt": "None", "shortTermDebt": "161748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "605943000", "totalLiabilities": "2465626000", "otherCurrentAssets": "4751000", "totalCurrentAssets": "242593000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023749000", "currentAccountsPayable": "3436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2259629000", "totalShareholderEquity": "800716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163581000", "totalCurrentLiabilities": "338486000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2127140000", "cashAndShortTermInvestments": "47028000", "commonStockSharesOutstanding": "17531000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51155000", "profitLoss": "None", "dividendPayout": "7412000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "None", "changeInInventory": "42620000", "operatingCashflow": "97613000", "capitalExpenditures": "545174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428812000", "cashflowFromInvestment": "-515355000", "stockBasedCompensation": "566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100827000, "cost_of_revenue": 46740000, "gross_profit": 54087000, "research_and_development": null, "selling_general_admin": 12294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54833000, "depreciation_amortisation": 32882000, "ebitda": 87715000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 54833000, "tax_provision": 3678000, "effective_tax_rate": null, "net_income": 51155000, "net_income_continuing_ops": null, "net_income_to_common": 51155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47028000, "short_term_investments": null, "net_receivables": 190814000, "inventory": null, "other_current_assets": null, "total_current_assets": 242593000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3023749000, "total_assets": 3266342000, "short_term_debt": 161748000, "accounts_payable": 3436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338486000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2127140000, "total_liabilities": 2465626000, "total_debt": 161748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 605943000, "total_equity": 800716000, "shares_outstanding": 17531000, "operating_cash_flow": 97613000, "stock_based_compensation": 566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 545174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -515355000, "dividends_paid": 7412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 428812000, "free_cash_flow": 642787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54833000", "ebitda": "87715000", "netIncome": "51155000", "grossProfit": "54087000", "depreciation": "None", "totalRevenue": "100827000", "costOfRevenue": "46740000", "interestIncome": "None", "incomeBeforeTax": "54833000", "interestExpense": "None", "operatingIncome": "66443000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "3678000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32882000", "sellingGeneralAndAdministrative": "12294000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3266342000", "longTermDebt": "None", "shortTermDebt": "161748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "605943000", "totalLiabilities": "2465626000", "otherCurrentAssets": "4751000", "totalCurrentAssets": "242593000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023749000", "currentAccountsPayable": "3436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2259629000", "totalShareholderEquity": "800716000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163581000", "totalCurrentLiabilities": "338486000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2127140000", "cashAndShortTermInvestments": "47028000", "commonStockSharesOutstanding": "17531000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51155000", "profitLoss": "None", "dividendPayout": "7412000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "None", "changeInInventory": "42620000", "operatingCashflow": "97613000", "capitalExpenditures": "545174000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428812000", "cashflowFromInvestment": "-515355000", "stockBasedCompensation": "566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 85695000, "cost_of_revenue": 42828000, "gross_profit": 42867000, "ebit": 50913000, "ebitda": 80388000, "pretax_income": 39799000, "tax_provision": 1856000, "net_income": 37943000, "net_income_to_common": 37943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38810000, "total_current_assets": 210916000, "total_assets": 2955348000, "short_term_debt": 116433000, "long_term_debt": null, "total_debt": 116433000, "total_liabilities": 2199087000, "total_equity": 756261000, "shares_outstanding": 17479000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86275000, "capital_expenditure": 105079000, "free_cash_flow": 191354000, "dividends_paid": 7406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35489, "ticker_id": 5210, "period_end_date": "2021-06-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50913000", "ebitda": "80388000", "netIncome": "37943000", "grossProfit": "42867000", "depreciation": "None", "totalRevenue": "85695000", "costOfRevenue": "42828000", "interestIncome": "None", "incomeBeforeTax": "39799000", "interestExpense": "11114000", "operatingIncome": "50839000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "1856000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29475000", "sellingGeneralAndAdministrative": "10168000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2955348000", "longTermDebt": "None", "shortTermDebt": "116433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "562200000", "totalLiabilities": "2199087000", "otherCurrentAssets": "6005000", "totalCurrentAssets": "210916000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2744432000", "currentAccountsPayable": "4380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1823164000", "totalShareholderEquity": "756261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343792000", "totalCurrentLiabilities": "467043000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1732044000", "cashAndShortTermInvestments": "38810000", "commonStockSharesOutstanding": "17479000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37943000", "profitLoss": "None", "dividendPayout": "7406000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "86275000", "capitalExpenditures": "105079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12064000", "cashflowFromInvestment": "-83463000", "stockBasedCompensation": "593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85695000, "cost_of_revenue": 42828000, "gross_profit": 42867000, "research_and_development": null, "selling_general_admin": 10168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50913000, "depreciation_amortisation": 29475000, "ebitda": 80388000, "interest_expense": 11114000, "interest_income": null, "other_non_operating": null, "pretax_income": 39799000, "tax_provision": 1856000, "effective_tax_rate": null, "net_income": 37943000, "net_income_continuing_ops": null, "net_income_to_common": 37943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38810000, "short_term_investments": null, "net_receivables": 166101000, "inventory": null, "other_current_assets": null, "total_current_assets": 210916000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2744432000, "total_assets": 2955348000, "short_term_debt": 116433000, "accounts_payable": 4380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467043000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732044000, "total_liabilities": 2199087000, "total_debt": 116433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 562200000, "total_equity": 756261000, "shares_outstanding": 17479000, "operating_cash_flow": 86275000, "stock_based_compensation": 593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83463000, "dividends_paid": 7406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12064000, "free_cash_flow": 191354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50913000", "ebitda": "80388000", "netIncome": "37943000", "grossProfit": "42867000", "depreciation": "None", "totalRevenue": "85695000", "costOfRevenue": "42828000", "interestIncome": "None", "incomeBeforeTax": "39799000", "interestExpense": "11114000", "operatingIncome": "50839000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "1856000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29475000", "sellingGeneralAndAdministrative": "10168000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2955348000", "longTermDebt": "None", "shortTermDebt": "116433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "562200000", "totalLiabilities": "2199087000", "otherCurrentAssets": "6005000", "totalCurrentAssets": "210916000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2744432000", "currentAccountsPayable": "4380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1823164000", "totalShareholderEquity": "756261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343792000", "totalCurrentLiabilities": "467043000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1732044000", "cashAndShortTermInvestments": "38810000", "commonStockSharesOutstanding": "17479000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37943000", "profitLoss": "None", "dividendPayout": "7406000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "86275000", "capitalExpenditures": "105079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12064000", "cashflowFromInvestment": "-83463000", "stockBasedCompensation": "593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 80800000, "cost_of_revenue": 42212000, "gross_profit": 38588000, "ebit": 48353000, "ebitda": 77119000, "pretax_income": 37181000, "tax_provision": 2504000, "net_income": 35740000, "net_income_to_common": 35740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47913000, "total_current_assets": 207067000, "total_assets": 2676605000, "short_term_debt": 183878000, "long_term_debt": null, "total_debt": 183878000, "total_liabilities": 1950398000, "total_equity": 726207000, "shares_outstanding": 17518000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75789000, "capital_expenditure": 171647000, "free_cash_flow": 247436000, "dividends_paid": 7399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35490, "ticker_id": 5210, "period_end_date": "2021-03-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48353000", "ebitda": "77119000", "netIncome": "35740000", "grossProfit": "38588000", "depreciation": "None", "totalRevenue": "80800000", "costOfRevenue": "42212000", "interestIncome": "None", "incomeBeforeTax": "37181000", "interestExpense": "11172000", "operatingIncome": "48763000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "2504000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28766000", "sellingGeneralAndAdministrative": "7740000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2676605000", "longTermDebt": "None", "shortTermDebt": "183878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "531662000", "totalLiabilities": "1950398000", "otherCurrentAssets": "6388000", "totalCurrentAssets": "207067000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469538000", "currentAccountsPayable": "3231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1826757000", "totalShareholderEquity": "726207000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88151000", "totalCurrentLiabilities": "278520000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1671878000", "cashAndShortTermInvestments": "47913000", "commonStockSharesOutstanding": "17518000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35740000", "profitLoss": "None", "dividendPayout": "7399000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "75789000", "capitalExpenditures": "171647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62425000", "cashflowFromInvestment": "-144108000", "stockBasedCompensation": "540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80800000, "cost_of_revenue": 42212000, "gross_profit": 38588000, "research_and_development": null, "selling_general_admin": 7740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48353000, "depreciation_amortisation": 28766000, "ebitda": 77119000, "interest_expense": 11172000, "interest_income": null, "other_non_operating": null, "pretax_income": 37181000, "tax_provision": 2504000, "effective_tax_rate": null, "net_income": 35740000, "net_income_continuing_ops": null, "net_income_to_common": 35740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47913000, "short_term_investments": null, "net_receivables": 152766000, "inventory": null, "other_current_assets": null, "total_current_assets": 207067000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2469538000, "total_assets": 2676605000, "short_term_debt": 183878000, "accounts_payable": 3231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278520000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1671878000, "total_liabilities": 1950398000, "total_debt": 183878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 531662000, "total_equity": 726207000, "shares_outstanding": 17518000, "operating_cash_flow": 75789000, "stock_based_compensation": 540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144108000, "dividends_paid": 7399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62425000, "free_cash_flow": 247436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48353000", "ebitda": "77119000", "netIncome": "35740000", "grossProfit": "38588000", "depreciation": "None", "totalRevenue": "80800000", "costOfRevenue": "42212000", "interestIncome": "None", "incomeBeforeTax": "37181000", "interestExpense": "11172000", "operatingIncome": "48763000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "2504000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28766000", "sellingGeneralAndAdministrative": "7740000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2676605000", "longTermDebt": "None", "shortTermDebt": "183878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "531662000", "totalLiabilities": "1950398000", "otherCurrentAssets": "6388000", "totalCurrentAssets": "207067000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469538000", "currentAccountsPayable": "3231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1826757000", "totalShareholderEquity": "726207000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88151000", "totalCurrentLiabilities": "278520000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1671878000", "cashAndShortTermInvestments": "47913000", "commonStockSharesOutstanding": "17518000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35740000", "profitLoss": "None", "dividendPayout": "7399000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "75789000", "capitalExpenditures": "171647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62425000", "cashflowFromInvestment": "-144108000", "stockBasedCompensation": "540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28766000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "quarterly", "fiscal_year": 2020, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "income_statement": { "revenue": 64320000, "cost_of_revenue": 23534000, "gross_profit": 40786000, "ebit": 57542000, "ebitda": 81273000, "pretax_income": 16640000, "tax_provision": 2394000, "net_income": 14246000, "net_income_to_common": 14246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53547000, "total_current_assets": 214662000, "total_assets": 2612632000, "short_term_debt": 183448000, "long_term_debt": null, "total_debt": 183448000, "total_liabilities": 1910392000, "total_equity": 702240000, "shares_outstanding": 17949000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78812000, "capital_expenditure": 170227000, "free_cash_flow": 249039000, "dividends_paid": 6658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 35491, "ticker_id": 5210, "period_end_date": "2020-12-31", "period_type": "quarterly", "fiscal_year": 2020, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:57:44.238036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57542000", "ebitda": "81273000", "netIncome": "14246000", "grossProfit": "40786000", "depreciation": "None", "totalRevenue": "64320000", "costOfRevenue": "23534000", "interestIncome": "None", "incomeBeforeTax": "16640000", "interestExpense": "6961000", "operatingIncome": "36065000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2394000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23731000", "sellingGeneralAndAdministrative": "5871000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2612632000", "longTermDebt": "None", "shortTermDebt": "183448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "503321000", "totalLiabilities": "1910392000", "otherCurrentAssets": "-62179000", "totalCurrentAssets": "214662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78992000", "currentNetReceivables": "144302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2397970000", "currentAccountsPayable": "3666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745731000", "totalShareholderEquity": "702240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130107000", "totalCurrentLiabilities": "320250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1590142000", "cashAndShortTermInvestments": "53547000", "commonStockSharesOutstanding": "17949000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14246000", "profitLoss": "None", "dividendPayout": "6658000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "78812000", "capitalExpenditures": "170227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344297000", "cashflowFromInvestment": "-50572000", "stockBasedCompensation": "359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64320000, "cost_of_revenue": 23534000, "gross_profit": 40786000, "research_and_development": null, "selling_general_admin": 5871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57542000, "depreciation_amortisation": 23731000, "ebitda": 81273000, "interest_expense": 6961000, "interest_income": null, "other_non_operating": null, "pretax_income": 16640000, "tax_provision": 2394000, "effective_tax_rate": null, "net_income": 14246000, "net_income_continuing_ops": null, "net_income_to_common": 14246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53547000, "short_term_investments": 78992000, "net_receivables": 144302000, "inventory": null, "other_current_assets": null, "total_current_assets": 214662000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2397970000, "total_assets": 2612632000, "short_term_debt": 183448000, "accounts_payable": 3666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320250000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1590142000, "total_liabilities": 1910392000, "total_debt": 183448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 503321000, "total_equity": 702240000, "shares_outstanding": 17949000, "operating_cash_flow": 78812000, "stock_based_compensation": 359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50572000, "dividends_paid": 6658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -344297000, "free_cash_flow": 249039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57542000", "ebitda": "81273000", "netIncome": "14246000", "grossProfit": "40786000", "depreciation": "None", "totalRevenue": "64320000", "costOfRevenue": "23534000", "interestIncome": "None", "incomeBeforeTax": "16640000", "interestExpense": "6961000", "operatingIncome": "36065000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2394000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23731000", "sellingGeneralAndAdministrative": "5871000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2612632000", "longTermDebt": "None", "shortTermDebt": "183448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "503321000", "totalLiabilities": "1910392000", "otherCurrentAssets": "-62179000", "totalCurrentAssets": "214662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "78992000", "currentNetReceivables": "144302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2397970000", "currentAccountsPayable": "3666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745731000", "totalShareholderEquity": "702240000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "130107000", "totalCurrentLiabilities": "320250000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1590142000", "cashAndShortTermInvestments": "53547000", "commonStockSharesOutstanding": "17949000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14246000", "profitLoss": "None", "dividendPayout": "6658000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "78812000", "capitalExpenditures": "170227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344297000", "cashflowFromInvestment": "-50572000", "stockBasedCompensation": "359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7946000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23731000", "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": "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" ] } } }