{ "ticker": { "uuid": "fe90fef6-9551-4c58-9133-0a5a595a7990", "symbol": "QXO", "name": "QXO, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/fe90fef6-9551-4c58-9133-0a5a595a7990/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe90fef6-9551-4c58-9133-0a5a595a7990/" }, "ticker_metadata": { "id": 3303, "uuid": "fe90fef6-9551-4c58-9133-0a5a595a7990", "symbol": "QXO", "name": "QXO, Inc.", "asset_type": "equity", "market_cap": 12510216000, "stock_exchange_id": 3, "industry": "Industrial Distribution", "sector": "Industrials", "description": "QXO, Inc. is a business application, technology, and consulting company in North America. The company is headquartered in Greenwich, Connecticut.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fe90fef6-9551-4c58-9133-0a5a595a7990", "symbol": "QXO", "name": "QXO, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/fe90fef6-9551-4c58-9133-0a5a595a7990/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe90fef6-9551-4c58-9133-0a5a595a7990/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.63, "quality": 0.63, "momentum": 0.64, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 15.76, "market_cap": 11731744000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0203, "shareholder_yield": 0.0096, "roe": -0.0507, "piotroski_f_score": 3, "momentum_12_1": -0.0126, "volatility_252d": 0.6405 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:18.940167+00:00", "batch_id": "" }, "size": { "price_close": 15.76, "market_cap": 11731744000, "market_cap_usd": 11731744000, "enterprise_value": 11904103900, "shares_outstanding": 744400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1541, "ptbv_ratio": 8.8142, "ps_ratio": 1.3707, "pcf_ratio": 39.7019, "pfcf_ratio": 29.6712, "ev_ebitda": 49.2108, "ev_ebit": -34.4947, "ev_sales": 1.3908, "ev_fcf": 30.1072, "earnings_yield": null, "fcf_yield": 0.0332, "price_to_sales": 1.3707, "price_to_book": 1.1541, "price_to_cashflow": 39.7019, "ebitda_to_ev": 0.0203, "sales_yield": 0.719 }, "yield": { "dividend_yield": 0.0096, "buyback_yield": 0, "shareholder_yield": 0.0096, "debt_paydown_yield": null, "total_yield": 0.0096 }, "quality": { "gross_margin": 0.1624, "operating_margin": -0.0403, "net_margin": -0.0602, "ebitda_margin": 0.0283, "fcf_margin": 0.0462, "roe": -0.0507, "roa": -0.0309, "roic": -0.025, "roc_greenblatt": null, "asset_turnover": 0.5137, "cash_conversion": -0.7675, "accruals_ratio": -0.0487, "sbc_to_revenue": 0.0191, "piotroski_f_score": 3, "altman_z_score": 1.7998, "earnings_stability_5y": 1.4742, "revenue_stability_5y": 2.5253, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0834, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.639, "net_debt_to_ebitda": 0.7125, "debt_to_assets": 0.1932, "interest_coverage": -1.8614, "current_ratio": 3.333, "quick_ratio": 2.4718, "net_debt": 172359900, "local_beta": 0.0031, "volatility_252d": 0.6405, "volatility_60d": 1.4148, "max_drawdown_12m": -0.4178, "risk_adjusted_momentum": -0.0197 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 4.338, "revenue_growth_5y_cagr": 1.7798, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.2444, "book_value_growth_1y": 0.2786, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1599, "price_return_3m": -0.2771, "price_return_6m": -0.243, "price_return_9m": -0.2853, "price_return_12m": -0.1705, "price_return_12m_ex1m": -0.0126, "momentum_6m": -0.243, "momentum_12m": -0.1705, "momentum_12_1": -0.0126, "distance_from_52w_high": -0.4178, "distance_from_52w_low": 0, "relative_strength": -0.2705 }, "raw_ttm": { "revenue_ttm": 8559000000, "gross_profit_ttm": 1389700000, "ebit_ttm": -345100000, "ebitda_ttm": 241900000, "net_income_ttm": -515200000, "eps_diluted_ttm": -0.6921, "operating_cash_flow_ttm": 295496000, "capital_expenditure_ttm": 99895000, "fcf_ttm": 395391000, "dividends_paid_ttm": 112700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 185400000, "cash_and_equivalents": 3046300000, "total_current_assets": 6456600000, "total_current_liabilities": 1937200000, "net_ppe": null, "total_assets": 16660200000, "total_debt": 3218659900, "total_equity": 10164900000, "net_working_capital": 1633159900, "book_value_per_share": 13.6552, "retained_earnings": -652000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1331000000, "tangible_book_per_share": 1.788 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.63, "os_score": 0.78, "value_percentile": 0.63, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 45, "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": 4799, "ticker_id": 3303, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:18.940167+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.76, "market_cap": 11731744000, "market_cap_usd": 11731744000, "enterprise_value": 11904103900, "shares_outstanding": 744400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.15414259, "ptbv_ratio": 8.81423291, "ps_ratio": 1.37069097, "pcf_ratio": 39.70187075, "pfcf_ratio": 29.67124694, "ev_ebitda": 49.21084704, "ev_ebit": -34.49465054, "ev_sales": 1.39082882, "ev_fcf": 30.10716961, "earnings_yield": null, "fcf_yield": 0.03321468, "dividend_yield": 0.00960641, "buyback_yield": 0, "shareholder_yield": 0.00960641, "debt_paydown_yield": null, "total_yield": 0.00960641, "gross_margin": 0.1623671, "operating_margin": -0.04032013, "net_margin": -0.06019395, "ebitda_margin": 0.02826265, "fcf_margin": 0.04619593, "roe": -0.05068422, "roa": -0.030924, "roic": -0.02503807, "roc_greenblatt": null, "asset_turnover": 0.51373933, "cash_conversion": -0.76745148, "accruals_ratio": -0.04866064, "sbc_to_revenue": 0.01909569, "debt_to_equity": 0.63899301, "net_debt_to_ebitda": 0.71252542, "debt_to_assets": 0.19319455, "interest_coverage": -1.8613808, "current_ratio": 3.33295478, "quick_ratio": 2.47181499, "net_debt": 172359900, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 4.33795766, "revenue_growth_5y_cagr": 1.77982016, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.24442115, "book_value_growth_1y": 0.2785888, "piotroski_f_score": 3, "altman_z_score": 1.79983068, "earnings_stability_5y": 1.474215, "revenue_stability_5y": 2.525327, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15991471, "price_return_3m": -0.27706422, "price_return_6m": -0.24303554, "price_return_9m": -0.28526077, "price_return_12m": -0.17052632, "price_return_12m_ex1m": -0.01263158, "distance_from_52w_high": -0.41780569, "distance_from_52w_low": 0, "relative_strength": -0.2704899, "local_beta": 0.0031, "volatility_252d": 0.640475, "volatility_60d": 1.414771, "max_drawdown_12m": -0.41780569, "revenue_ttm": 8559000000, "gross_profit_ttm": 1389700000, "ebit_ttm": -345100000, "ebitda_ttm": 241900000, "net_income_ttm": -515200000, "eps_diluted_ttm": -0.69210102, "operating_cash_flow_ttm": 295496000, "capital_expenditure_ttm": 99895000, "fcf_ttm": 395391000, "dividends_paid_ttm": 112700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 185400000, "cash_and_equivalents": 3046300000, "total_current_assets": 6456600000, "total_current_liabilities": 1937200000, "net_ppe": null, "total_assets": 16660200000, "total_debt": 3218659900, "total_equity": 10164900000, "net_working_capital": 1633159900, "book_value_per_share": 13.65515852, "retained_earnings": -652000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1331000000, "tangible_book_per_share": 1.7880172, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 45, "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": 15.76, "os": 0.78, "value": 0.63, "quality": 0.63, "momentum": 0.64, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0096, "roe": -0.0507, "momentum_12_1": -0.0126, "complete_fields": { "id": 4799, "ticker_id": 3303, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:18.940167+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.76, "market_cap": 11731744000, "market_cap_usd": 11731744000, "enterprise_value": 11904103900, "shares_outstanding": 744400000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.15414259, "ptbv_ratio": 8.81423291, "ps_ratio": 1.37069097, "pcf_ratio": 39.70187075, "pfcf_ratio": 29.67124694, "ev_ebitda": 49.21084704, "ev_ebit": -34.49465054, "ev_sales": 1.39082882, "ev_fcf": 30.10716961, "earnings_yield": null, "fcf_yield": 0.03321468, "dividend_yield": 0.00960641, "buyback_yield": 0, "shareholder_yield": 0.00960641, "debt_paydown_yield": null, "total_yield": 0.00960641, "gross_margin": 0.1623671, "operating_margin": -0.04032013, "net_margin": -0.06019395, "ebitda_margin": 0.02826265, "fcf_margin": 0.04619593, "roe": -0.05068422, "roa": -0.030924, "roic": -0.02503807, "roc_greenblatt": null, "asset_turnover": 0.51373933, "cash_conversion": -0.76745148, "accruals_ratio": -0.04866064, "sbc_to_revenue": 0.01909569, "debt_to_equity": 0.63899301, "net_debt_to_ebitda": 0.71252542, "debt_to_assets": 0.19319455, "interest_coverage": -1.8613808, "current_ratio": 3.33295478, "quick_ratio": 2.47181499, "net_debt": 172359900, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 4.33795766, "revenue_growth_5y_cagr": 1.77982016, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.24442115, "book_value_growth_1y": 0.2785888, "piotroski_f_score": 3, "altman_z_score": 1.79983068, "earnings_stability_5y": 1.474215, "revenue_stability_5y": 2.525327, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15991471, "price_return_3m": -0.27706422, "price_return_6m": -0.24303554, "price_return_9m": -0.28526077, "price_return_12m": -0.17052632, "price_return_12m_ex1m": -0.01263158, "distance_from_52w_high": -0.41780569, "distance_from_52w_low": 0, "relative_strength": -0.2704899, "local_beta": 0.0031, "volatility_252d": 0.640475, "volatility_60d": 1.414771, "max_drawdown_12m": -0.41780569, "revenue_ttm": 8559000000, "gross_profit_ttm": 1389700000, "ebit_ttm": -345100000, "ebitda_ttm": 241900000, "net_income_ttm": -515200000, "eps_diluted_ttm": -0.69210102, "operating_cash_flow_ttm": 295496000, "capital_expenditure_ttm": 99895000, "fcf_ttm": 395391000, "dividends_paid_ttm": 112700000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 185400000, "cash_and_equivalents": 3046300000, "total_current_assets": 6456600000, "total_current_liabilities": 1937200000, "net_ppe": null, "total_assets": 16660200000, "total_debt": 3218659900, "total_equity": 10164900000, "net_working_capital": 1633159900, "book_value_per_share": 13.65515852, "retained_earnings": -652000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1331000000, "tangible_book_per_share": 1.7880172, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 37, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 32, "vc1_composite": 37, "vc2_composite": 37, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 45, "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 6842200000, "cost_of_revenue": 5692600000, "gross_profit": 1149600000, "ebit": -57000000, "ebitda": 366100000, "pretax_income": -337100000, "tax_provision": -57700000, "net_income": -279400000, "net_income_to_common": -279400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2361600000, "total_current_assets": 5546300000, "total_assets": 15887300000, "short_term_debt": 156700000, "long_term_debt": 3057300000, "total_debt": 3214000000, "total_liabilities": 6180500000, "total_equity": 9706800000, "shares_outstanding": 613000000, "goodwill_and_intangibles": 8930400000 }, "cash_flow": { "operating_cash_flow": 261399999, "capital_expenditure": 78200000, "free_cash_flow": 339599999, "dividends_paid": 104800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319823, "ticker_id": 3303, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57000000", "ebitda": "366100000", "netIncome": "-279400000", "grossProfit": "1149600000", "depreciation": "None", "totalRevenue": "6842200000", "costOfRevenue": "5692600000", "interestIncome": "125800000", "incomeBeforeTax": "-337100000", "interestExpense": "173500000", "operatingIncome": "-57000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-57700000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "1206600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5692600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423100000", "sellingGeneralAndAdministrative": "1394800000", "netIncomeFromContinuingOperations": "-279400000" }, "balance": { "goodwill": "5111300000", "inventory": "1497300000", "commonStock": "6740", "currentDebt": "None", "investments": "None", "totalAssets": "15887300000", "longTermDebt": "3057300000", "shortTermDebt": "156700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3819100000", "reportedCurrency": "USD", "retainedEarnings": "-394500000", "totalLiabilities": "6180500000", "otherCurrentAssets": "83700000", "totalCurrentAssets": "5546300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1603700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10341000000", "currentAccountsPayable": "819000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378200000", "shortLongTermDebtTotal": "3914500000", "totalShareholderEquity": "9706800000", "capitalLeaseObligations": "857200000", "otherCurrentLiabilities": "574300000", "totalCurrentLiabilities": "1550000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4630500000", "cashAndShortTermInvestments": "2361600000", "commonStockSharesOutstanding": "613000000", "intangibleAssetsExcludingGoodwill": "3819100000", "cashAndCashEquivalentsAtCarryingValue": "2361600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279400000", "profitLoss": "None", "dividendPayout": "104800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "287800000", "operatingCashflow": "261399999", "capitalExpenditures": "78200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7662800000", "cashflowFromInvestment": "-10630300000", "stockBasedCompensation": "144500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4833000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6842200000, "cost_of_revenue": 5692600000, "gross_profit": 1149600000, "research_and_development": null, "selling_general_admin": 1394800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57000000, "depreciation_amortisation": 423100000, "ebitda": 366100000, "interest_expense": 173500000, "interest_income": null, "other_non_operating": null, "pretax_income": -337100000, "tax_provision": -57700000, "effective_tax_rate": null, "net_income": -279400000, "net_income_continuing_ops": -279400000, "net_income_to_common": -279400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2361600000, "short_term_investments": null, "net_receivables": 1603700000, "inventory": 1497300000, "other_current_assets": null, "total_current_assets": 5546300000, "net_ppe": null, "goodwill": 5111300000, "intangible_assets": 3819100000, "goodwill_and_intangibles": 8930400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10341000000, "total_assets": 15887300000, "short_term_debt": 156700000, "accounts_payable": 819000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1550000000, "long_term_debt": 3057300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4630500000, "total_liabilities": 6180500000, "total_debt": 3214000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394500000, "total_equity": 9706800000, "shares_outstanding": 613000000, "operating_cash_flow": 261399999, "stock_based_compensation": 144500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10630300000, "dividends_paid": 104800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7662800000, "free_cash_flow": 339599999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57000000", "ebitda": "366100000", "netIncome": "-279400000", "grossProfit": "1149600000", "depreciation": "None", "totalRevenue": "6842200000", "costOfRevenue": "5692600000", "interestIncome": "125800000", "incomeBeforeTax": "-337100000", "interestExpense": "173500000", "operatingIncome": "-57000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-57700000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "1206600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5692600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423100000", "sellingGeneralAndAdministrative": "1394800000", "netIncomeFromContinuingOperations": "-279400000" }, "balance": { "goodwill": "5111300000", "inventory": "1497300000", "commonStock": "6740", "currentDebt": "None", "investments": "None", "totalAssets": "15887300000", "longTermDebt": "3057300000", "shortTermDebt": "156700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3819100000", "reportedCurrency": "USD", "retainedEarnings": "-394500000", "totalLiabilities": "6180500000", "otherCurrentAssets": "83700000", "totalCurrentAssets": "5546300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1603700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10341000000", "currentAccountsPayable": "819000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378200000", "shortLongTermDebtTotal": "3914500000", "totalShareholderEquity": "9706800000", "capitalLeaseObligations": "857200000", "otherCurrentLiabilities": "574300000", "totalCurrentLiabilities": "1550000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4630500000", "cashAndShortTermInvestments": "2361600000", "commonStockSharesOutstanding": "613000000", "intangibleAssetsExcludingGoodwill": "3819100000", "cashAndCashEquivalentsAtCarryingValue": "2361600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279400000", "profitLoss": "None", "dividendPayout": "104800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "287800000", "operatingCashflow": "261399999", "capitalExpenditures": "78200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7662800000", "cashflowFromInvestment": "-10630300000", "stockBasedCompensation": "144500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4833000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423100000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 56873000, "cost_of_revenue": 33941000, "gross_profit": 22932000, "ebit": 50872000, "ebitda": 51994000, "pretax_income": 50812000, "tax_provision": 22843000, "net_income": 27969000, "net_income_to_common": 27969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5068504000, "total_current_assets": 5089579000, "total_assets": 5098262000, "short_term_debt": 316000, "long_term_debt": 0, "total_debt": 316000, "total_liabilities": 45363000, "total_equity": 5052899000, "shares_outstanding": 407996000, "goodwill_and_intangibles": 5184000 }, "cash_flow": { "operating_cash_flow": 84883000, "capital_expenditure": 102000, "free_cash_flow": 84985000, "dividends_paid": 49650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319828, "ticker_id": 3303, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50872000", "ebitda": "51994000", "netIncome": "27969000", "grossProfit": "22932000", "depreciation": "None", "totalRevenue": "56873000", "costOfRevenue": "33941000", "interestIncome": "121872000", "incomeBeforeTax": "50812000", "interestExpense": "60000", "operatingIncome": "-71000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22843000", "reportedCurrency": "USD", "netInterestIncome": "121812000", "nonInterestIncome": "None", "operatingExpenses": "93932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1122000", "sellingGeneralAndAdministrative": "92943000", "netIncomeFromContinuingOperations": "27969000" }, "balance": { "goodwill": "1160000", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5098262000", "longTermDebt": "0", "shortTermDebt": "316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4024000", "reportedCurrency": "USD", "retainedEarnings": "-6229000", "totalLiabilities": "45363000", "otherCurrentAssets": "7288000", "totalCurrentAssets": "5089579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8683000", "currentAccountsPayable": "6194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "704000", "shortLongTermDebtTotal": "577000", "totalShareholderEquity": "5052899000", "capitalLeaseObligations": "577000", "otherCurrentLiabilities": "11690000", "totalCurrentLiabilities": "45102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261000", "cashAndShortTermInvestments": "5068504000", "commonStockSharesOutstanding": "407996000", "intangibleAssetsExcludingGoodwill": "4024000", "cashAndCashEquivalentsAtCarryingValue": "5068504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27969000", "profitLoss": "None", "dividendPayout": "49650000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "84883000", "capitalExpenditures": "102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4981080000", "cashflowFromInvestment": "-102000", "stockBasedCompensation": "34513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5032641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56873000, "cost_of_revenue": 33941000, "gross_profit": 22932000, "research_and_development": null, "selling_general_admin": 92943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50872000, "depreciation_amortisation": 1122000, "ebitda": 51994000, "interest_expense": 60000, "interest_income": null, "other_non_operating": null, "pretax_income": 50812000, "tax_provision": 22843000, "effective_tax_rate": null, "net_income": 27969000, "net_income_continuing_ops": 27969000, "net_income_to_common": 27969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5068504000, "short_term_investments": null, "net_receivables": 13787000, "inventory": 0, "other_current_assets": null, "total_current_assets": 5089579000, "net_ppe": null, "goodwill": 1160000, "intangible_assets": 4024000, "goodwill_and_intangibles": 5184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8683000, "total_assets": 5098262000, "short_term_debt": 316000, "accounts_payable": 6194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45102000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 261000, "total_liabilities": 45363000, "total_debt": 316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6229000, "total_equity": 5052899000, "shares_outstanding": 407996000, "operating_cash_flow": 84883000, "stock_based_compensation": 34513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000, "dividends_paid": 49650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4981080000, "free_cash_flow": 84985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50872000", "ebitda": "51994000", "netIncome": "27969000", "grossProfit": "22932000", "depreciation": "None", "totalRevenue": "56873000", "costOfRevenue": "33941000", "interestIncome": "121872000", "incomeBeforeTax": "50812000", "interestExpense": "60000", "operatingIncome": "-71000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22843000", "reportedCurrency": "USD", "netInterestIncome": "121812000", "nonInterestIncome": "None", "operatingExpenses": "93932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1122000", "sellingGeneralAndAdministrative": "92943000", "netIncomeFromContinuingOperations": "27969000" }, "balance": { "goodwill": "1160000", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5098262000", "longTermDebt": "0", "shortTermDebt": "316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4024000", "reportedCurrency": "USD", "retainedEarnings": "-6229000", "totalLiabilities": "45363000", "otherCurrentAssets": "7288000", "totalCurrentAssets": "5089579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8683000", "currentAccountsPayable": "6194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "704000", "shortLongTermDebtTotal": "577000", "totalShareholderEquity": "5052899000", "capitalLeaseObligations": "577000", "otherCurrentLiabilities": "11690000", "totalCurrentLiabilities": "45102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261000", "cashAndShortTermInvestments": "5068504000", "commonStockSharesOutstanding": "407996000", "intangibleAssetsExcludingGoodwill": "4024000", "cashAndCashEquivalentsAtCarryingValue": "5068504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27969000", "profitLoss": "None", "dividendPayout": "49650000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "84883000", "capitalExpenditures": "102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4981080000", "cashflowFromInvestment": "-102000", "stockBasedCompensation": "34513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5032641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1122000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 54517000, "cost_of_revenue": 32903000, "gross_profit": 21614000, "ebit": -1291000, "ebitda": -290000, "pretax_income": -1367000, "tax_provision": -297000, "net_income": -1070000, "net_income_to_common": -1070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6143000, "total_current_assets": 11796000, "total_assets": 20495000, "short_term_debt": 1119000, "long_term_debt": 994266, "total_debt": 2113266, "total_liabilities": 13024000, "total_equity": 7471000, "shares_outstanding": 328724500, "goodwill_and_intangibles": 6059000 }, "cash_flow": { "operating_cash_flow": 584000, "capital_expenditure": 121000, "free_cash_flow": 705000, "dividends_paid": 1051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319833, "ticker_id": 3303, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1291000", "ebitda": "-290000", "netIncome": "-1070000", "grossProfit": "21614000", "depreciation": "None", "totalRevenue": "54517000", "costOfRevenue": "32903000", "interestIncome": "20000", "incomeBeforeTax": "-1367000", "interestExpense": "55666", "operatingIncome": "-1311000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-297000", "reportedCurrency": "USD", "netInterestIncome": "-55666", "nonInterestIncome": "None", "operatingExpenses": "22925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1001000", "sellingGeneralAndAdministrative": "10258654", "netIncomeFromContinuingOperations": "-1070095" }, "balance": { "goodwill": "1140000", "inventory": "-337", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20495000", "longTermDebt": "994266", "shortTermDebt": "1119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4919000", "reportedCurrency": "USD", "retainedEarnings": "-1948000", "totalLiabilities": "13024000", "otherCurrentAssets": "2684000", "totalCurrentAssets": "11796000", "currentLongTermDebt": "701749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8699000", "currentAccountsPayable": "4563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1025210", "shortLongTermDebtTotal": "2619000", "totalShareholderEquity": "7471000", "capitalLeaseObligations": "923319", "otherCurrentLiabilities": "2681000", "totalCurrentLiabilities": "11524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1500000", "cashAndShortTermInvestments": "6143000", "commonStockSharesOutstanding": "328724500", "intangibleAssetsExcludingGoodwill": "4919000", "cashAndCashEquivalentsAtCarryingValue": "6143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1070000", "profitLoss": "None", "dividendPayout": "1051000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "584000", "capitalExpenditures": "121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2050000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "41000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54517000, "cost_of_revenue": 32903000, "gross_profit": 21614000, "research_and_development": null, "selling_general_admin": 10258654, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1291000, "depreciation_amortisation": 1001000, "ebitda": -290000, "interest_expense": 55666, "interest_income": null, "other_non_operating": null, "pretax_income": -1367000, "tax_provision": -297000, "effective_tax_rate": null, "net_income": -1070000, "net_income_continuing_ops": -1070095, "net_income_to_common": -1070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6143000, "short_term_investments": null, "net_receivables": 2969000, "inventory": -337, "other_current_assets": null, "total_current_assets": 11796000, "net_ppe": null, "goodwill": 1140000, "intangible_assets": 4919000, "goodwill_and_intangibles": 6059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8699000, "total_assets": 20495000, "short_term_debt": 1119000, "accounts_payable": 4563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11524000, "long_term_debt": 994266, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1500000, "total_liabilities": 13024000, "total_debt": 2113266, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1948000, "total_equity": 7471000, "shares_outstanding": 328724500, "operating_cash_flow": 584000, "stock_based_compensation": 41000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400000, "dividends_paid": 1051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2050000, "free_cash_flow": 705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1291000", "ebitda": "-290000", "netIncome": "-1070000", "grossProfit": "21614000", "depreciation": "None", "totalRevenue": "54517000", "costOfRevenue": "32903000", "interestIncome": "20000", "incomeBeforeTax": "-1367000", "interestExpense": "55666", "operatingIncome": "-1311000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-297000", "reportedCurrency": "USD", "netInterestIncome": "-55666", "nonInterestIncome": "None", "operatingExpenses": "22925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1001000", "sellingGeneralAndAdministrative": "10258654", "netIncomeFromContinuingOperations": "-1070095" }, "balance": { "goodwill": "1140000", "inventory": "-337", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20495000", "longTermDebt": "994266", "shortTermDebt": "1119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4919000", "reportedCurrency": "USD", "retainedEarnings": "-1948000", "totalLiabilities": "13024000", "otherCurrentAssets": "2684000", "totalCurrentAssets": "11796000", "currentLongTermDebt": "701749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8699000", "currentAccountsPayable": "4563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1025210", "shortLongTermDebtTotal": "2619000", "totalShareholderEquity": "7471000", "capitalLeaseObligations": "923319", "otherCurrentLiabilities": "2681000", "totalCurrentLiabilities": "11524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1500000", "cashAndShortTermInvestments": "6143000", "commonStockSharesOutstanding": "328724500", "intangibleAssetsExcludingGoodwill": "4919000", "cashAndCashEquivalentsAtCarryingValue": "6143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1070000", "profitLoss": "None", "dividendPayout": "1051000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "584000", "capitalExpenditures": "121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2050000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "41000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1001000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 44985276, "cost_of_revenue": 27024540, "gross_profit": 17960736, "ebit": -385379, "ebitda": 1370448, "pretax_income": -474403, "tax_provision": -192184, "net_income": -282219, "net_income_to_common": -282219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8008633, "total_current_assets": 13699268, "total_assets": 21438067, "short_term_debt": 1266814, "long_term_debt": 671014, "total_debt": 1937828, "total_liabilities": 11885603, "total_equity": 9552464, "shares_outstanding": 322942500, "goodwill_and_intangibles": 5405305 }, "cash_flow": { "operating_cash_flow": 2038392, "capital_expenditure": 38742, "free_cash_flow": 2077134, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319838, "ticker_id": 3303, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-385379", "ebitda": "1370448", "netIncome": "-282219", "grossProfit": "17960736", "depreciation": "None", "totalRevenue": "44985276", "costOfRevenue": "27024540", "interestIncome": "89020", "incomeBeforeTax": "-474403", "interestExpense": "89024", "operatingIncome": "-385379", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-192184", "reportedCurrency": "USD", "netInterestIncome": "-89024", "nonInterestIncome": "None", "operatingExpenses": "18346115", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27024540", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1755827", "sellingGeneralAndAdministrative": "9651885", "netIncomeFromContinuingOperations": "-282219" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "21438067", "longTermDebt": "671014", "shortTermDebt": "1266814", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4265353", "reportedCurrency": "USD", "retainedEarnings": "-876590", "totalLiabilities": "11885603", "otherCurrentAssets": "3090510", "totalCurrentAssets": "13699268", "currentLongTermDebt": "783479", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2600125", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7738799", "currentAccountsPayable": "3272555", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1039880", "shortLongTermDebtTotal": "2399498", "totalShareholderEquity": "9552464", "capitalLeaseObligations": "945005", "otherCurrentLiabilities": "2456460", "totalCurrentLiabilities": "10752919", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1132684", "cashAndShortTermInvestments": "8008633", "commonStockSharesOutstanding": "322942500", "intangibleAssetsExcludingGoodwill": "4265353", "cashAndCashEquivalentsAtCarryingValue": "8008633", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282219", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2038392", "capitalExpenditures": "38742", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655134", "cashflowFromInvestment": "-188742", "stockBasedCompensation": "180260", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1755827", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44985276, "cost_of_revenue": 27024540, "gross_profit": 17960736, "research_and_development": null, "selling_general_admin": 9651885, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -385379, "depreciation_amortisation": 1755827, "ebitda": 1370448, "interest_expense": 89024, "interest_income": null, "other_non_operating": null, "pretax_income": -474403, "tax_provision": -192184, "effective_tax_rate": null, "net_income": -282219, "net_income_continuing_ops": -282219, "net_income_to_common": -282219, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8008633, "short_term_investments": null, "net_receivables": 2600125, "inventory": null, "other_current_assets": null, "total_current_assets": 13699268, "net_ppe": null, "goodwill": 1139952, "intangible_assets": 4265353, "goodwill_and_intangibles": 5405305, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7738799, "total_assets": 21438067, "short_term_debt": 1266814, "accounts_payable": 3272555, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10752919, "long_term_debt": 671014, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1132684, "total_liabilities": 11885603, "total_debt": 1937828, "preferred_stock": null, "minority_interest": null, "retained_earnings": -876590, "total_equity": 9552464, "shares_outstanding": 322942500, "operating_cash_flow": 2038392, "stock_based_compensation": 180260, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38742, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188742, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -655134, "free_cash_flow": 2077134, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-385379", "ebitda": "1370448", "netIncome": "-282219", "grossProfit": "17960736", "depreciation": "None", "totalRevenue": "44985276", "costOfRevenue": "27024540", "interestIncome": "89020", "incomeBeforeTax": "-474403", "interestExpense": "89024", "operatingIncome": "-385379", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-192184", "reportedCurrency": "USD", "netInterestIncome": "-89024", "nonInterestIncome": "None", "operatingExpenses": "18346115", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27024540", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1755827", "sellingGeneralAndAdministrative": "9651885", "netIncomeFromContinuingOperations": "-282219" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "21438067", "longTermDebt": "671014", "shortTermDebt": "1266814", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4265353", "reportedCurrency": "USD", "retainedEarnings": "-876590", "totalLiabilities": "11885603", "otherCurrentAssets": "3090510", "totalCurrentAssets": "13699268", "currentLongTermDebt": "783479", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2600125", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7738799", "currentAccountsPayable": "3272555", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1039880", "shortLongTermDebtTotal": "2399498", "totalShareholderEquity": "9552464", "capitalLeaseObligations": "945005", "otherCurrentLiabilities": "2456460", "totalCurrentLiabilities": "10752919", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1132684", "cashAndShortTermInvestments": "8008633", "commonStockSharesOutstanding": "322942500", "intangibleAssetsExcludingGoodwill": "4265353", "cashAndCashEquivalentsAtCarryingValue": "8008633", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282219", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2038392", "capitalExpenditures": "38742", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655134", "cashflowFromInvestment": "-188742", "stockBasedCompensation": "180260", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1755827", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 41701380, "cost_of_revenue": 24493322, "gross_profit": 17208058, "ebit": 90373, "ebitda": 1485064, "pretax_income": 43571, "tax_provision": 178005, "net_income": -134434, "net_income_to_common": -134434, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6814117, "total_current_assets": 10710922, "total_assets": 17998762, "short_term_debt": 1034389, "long_term_debt": 566935, "total_debt": 1601324, "total_liabilities": 8641939, "total_equity": 9356823, "shares_outstanding": 314151000, "goodwill_and_intangibles": 4504186 }, "cash_flow": { "operating_cash_flow": 226034, "capital_expenditure": 114761, "free_cash_flow": 340795, "dividends_paid": 3081706, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319843, "ticker_id": 3303, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90373", "ebitda": "1485064", "netIncome": "-134434", "grossProfit": "17208058", "depreciation": "None", "totalRevenue": "41701380", "costOfRevenue": "24493322", "interestIncome": "None", "incomeBeforeTax": "43571", "interestExpense": "46802", "operatingIncome": "-230986", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "178005", "reportedCurrency": "USD", "netInterestIncome": "-46802", "nonInterestIncome": "None", "operatingExpenses": "17439044", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24493322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1394691", "sellingGeneralAndAdministrative": "9843569", "netIncomeFromContinuingOperations": "-134434" }, "balance": { "goodwill": "1011952", "inventory": "1", "commonStock": "52", "currentDebt": "None", "investments": "None", "totalAssets": "17998762", "longTermDebt": "566935", "shortTermDebt": "1034389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3492234", "reportedCurrency": "USD", "retainedEarnings": "-594371", "totalLiabilities": "8641939", "otherCurrentAssets": "1685728", "totalCurrentAssets": "10710922", "currentLongTermDebt": "402005", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2211077", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7287840", "currentAccountsPayable": "2038025", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2286785", "totalShareholderEquity": "9356823", "capitalLeaseObligations": "1317845", "otherCurrentLiabilities": "1771932", "totalCurrentLiabilities": "7389543", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1252396", "cashAndShortTermInvestments": "6814117", "commonStockSharesOutstanding": "314151000", "intangibleAssetsExcludingGoodwill": "3492234", "cashAndCashEquivalentsAtCarryingValue": "6814117", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134434", "profitLoss": "None", "dividendPayout": "3081706", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226034", "capitalExpenditures": "114761", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503131", "cashflowFromInvestment": "-510464", "stockBasedCompensation": "441310", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3081706", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1394691", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41701380, "cost_of_revenue": 24493322, "gross_profit": 17208058, "research_and_development": null, "selling_general_admin": 9843569, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90373, "depreciation_amortisation": 1394691, "ebitda": 1485064, "interest_expense": 46802, "interest_income": null, "other_non_operating": null, "pretax_income": 43571, "tax_provision": 178005, "effective_tax_rate": null, "net_income": -134434, "net_income_continuing_ops": -134434, "net_income_to_common": -134434, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6814117, "short_term_investments": null, "net_receivables": 2211077, "inventory": 1, "other_current_assets": null, "total_current_assets": 10710922, "net_ppe": null, "goodwill": 1011952, "intangible_assets": 3492234, "goodwill_and_intangibles": 4504186, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7287840, "total_assets": 17998762, "short_term_debt": 1034389, "accounts_payable": 2038025, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7389543, "long_term_debt": 566935, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1252396, "total_liabilities": 8641939, "total_debt": 1601324, "preferred_stock": null, "minority_interest": null, "retained_earnings": -594371, "total_equity": 9356823, "shares_outstanding": 314151000, "operating_cash_flow": 226034, "stock_based_compensation": 441310, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114761, "acquisitions": null, "other_investing": null, "investing_cash_flow": -510464, "dividends_paid": 3081706, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 503131, "free_cash_flow": 340795, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90373", "ebitda": "1485064", "netIncome": "-134434", "grossProfit": "17208058", "depreciation": "None", "totalRevenue": "41701380", "costOfRevenue": "24493322", "interestIncome": "None", "incomeBeforeTax": "43571", "interestExpense": "46802", "operatingIncome": "-230986", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "178005", "reportedCurrency": "USD", "netInterestIncome": "-46802", "nonInterestIncome": "None", "operatingExpenses": "17439044", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24493322", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1394691", "sellingGeneralAndAdministrative": "9843569", "netIncomeFromContinuingOperations": "-134434" }, "balance": { "goodwill": "1011952", "inventory": "1", "commonStock": "52", "currentDebt": "None", "investments": "None", "totalAssets": "17998762", "longTermDebt": "566935", "shortTermDebt": "1034389", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3492234", "reportedCurrency": "USD", "retainedEarnings": "-594371", "totalLiabilities": "8641939", "otherCurrentAssets": "1685728", "totalCurrentAssets": "10710922", "currentLongTermDebt": "402005", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2211077", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7287840", "currentAccountsPayable": "2038025", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2286785", "totalShareholderEquity": "9356823", "capitalLeaseObligations": "1317845", "otherCurrentLiabilities": "1771932", "totalCurrentLiabilities": "7389543", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1252396", "cashAndShortTermInvestments": "6814117", "commonStockSharesOutstanding": "314151000", "intangibleAssetsExcludingGoodwill": "3492234", "cashAndCashEquivalentsAtCarryingValue": "6814117", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134434", "profitLoss": "None", "dividendPayout": "3081706", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226034", "capitalExpenditures": "114761", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "503131", "cashflowFromInvestment": "-510464", "stockBasedCompensation": "441310", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3081706", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1394691", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 41220406, "cost_of_revenue": 24641425, "gross_profit": 16578981, "ebit": 236654, "ebitda": 1358647, "pretax_income": 223038, "tax_provision": 47391, "net_income": 175647, "net_income_to_common": 175647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6595416, "total_current_assets": 8628550, "total_assets": 15901408, "short_term_debt": 1144908, "long_term_debt": 937343, "total_debt": 2082251, "total_liabilities": 8621416, "total_equity": 7279992, "shares_outstanding": 281329000, "goodwill_and_intangibles": 4138288 }, "cash_flow": { "operating_cash_flow": 1729091, "capital_expenditure": 124782, "free_cash_flow": 1853873, "dividends_paid": 4051145, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319848, "ticker_id": 3303, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236654", "ebitda": "1358647", "netIncome": "175647", "grossProfit": "16578981", "depreciation": "None", "totalRevenue": "41220406", "costOfRevenue": "24641425", "interestIncome": "None", "incomeBeforeTax": "223038", "interestExpense": "13616", "operatingIncome": "223385", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "47391", "reportedCurrency": "USD", "netInterestIncome": "-13616", "nonInterestIncome": "None", "operatingExpenses": "16355596", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24641425", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1121993", "sellingGeneralAndAdministrative": "8283752", "netIncomeFromContinuingOperations": "175647" }, "balance": { "goodwill": "1011952", "inventory": "None", "commonStock": "46", "currentDebt": "None", "investments": "None", "totalAssets": "15901408", "longTermDebt": "937343", "shortTermDebt": "1144908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3126336", "reportedCurrency": "USD", "retainedEarnings": "-459937", "totalLiabilities": "8621416", "otherCurrentAssets": "400820", "totalCurrentAssets": "8628550", "currentLongTermDebt": "545000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1632314", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7272858", "currentAccountsPayable": "1875115", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3037037", "totalShareholderEquity": "7279992", "capitalLeaseObligations": "1554694", "otherCurrentLiabilities": "1351992", "totalCurrentLiabilities": "6729287", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1892129", "cashAndShortTermInvestments": "6595416", "commonStockSharesOutstanding": "281329000", "intangibleAssetsExcludingGoodwill": "3126336", "cashAndCashEquivalentsAtCarryingValue": "6595416", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175647", "profitLoss": "None", "dividendPayout": "4051145", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1729091", "capitalExpenditures": "124782", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4631884", "cashflowFromInvestment": "839808", "stockBasedCompensation": "10194", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4051145", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1121993", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41220406, "cost_of_revenue": 24641425, "gross_profit": 16578981, "research_and_development": null, "selling_general_admin": 8283752, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236654, "depreciation_amortisation": 1121993, "ebitda": 1358647, "interest_expense": 13616, "interest_income": null, "other_non_operating": null, "pretax_income": 223038, "tax_provision": 47391, "effective_tax_rate": null, "net_income": 175647, "net_income_continuing_ops": 175647, "net_income_to_common": 175647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6595416, "short_term_investments": null, "net_receivables": 1632314, "inventory": null, "other_current_assets": null, "total_current_assets": 8628550, "net_ppe": null, "goodwill": 1011952, "intangible_assets": 3126336, "goodwill_and_intangibles": 4138288, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7272858, "total_assets": 15901408, "short_term_debt": 1144908, "accounts_payable": 1875115, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6729287, "long_term_debt": 937343, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1892129, "total_liabilities": 8621416, "total_debt": 2082251, "preferred_stock": null, "minority_interest": null, "retained_earnings": -459937, "total_equity": 7279992, "shares_outstanding": 281329000, "operating_cash_flow": 1729091, "stock_based_compensation": 10194, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124782, "acquisitions": null, "other_investing": null, "investing_cash_flow": 839808, "dividends_paid": 4051145, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4631884, "free_cash_flow": 1853873, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236654", "ebitda": "1358647", "netIncome": "175647", "grossProfit": "16578981", "depreciation": "None", "totalRevenue": "41220406", "costOfRevenue": "24641425", "interestIncome": "None", "incomeBeforeTax": "223038", "interestExpense": "13616", "operatingIncome": "223385", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "47391", "reportedCurrency": "USD", "netInterestIncome": "-13616", "nonInterestIncome": "None", "operatingExpenses": "16355596", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24641425", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1121993", "sellingGeneralAndAdministrative": "8283752", "netIncomeFromContinuingOperations": "175647" }, "balance": { "goodwill": "1011952", "inventory": "None", "commonStock": "46", "currentDebt": "None", "investments": "None", "totalAssets": "15901408", "longTermDebt": "937343", "shortTermDebt": "1144908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3126336", "reportedCurrency": "USD", "retainedEarnings": "-459937", "totalLiabilities": "8621416", "otherCurrentAssets": "400820", "totalCurrentAssets": "8628550", "currentLongTermDebt": "545000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1632314", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7272858", "currentAccountsPayable": "1875115", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3037037", "totalShareholderEquity": "7279992", "capitalLeaseObligations": "1554694", "otherCurrentLiabilities": "1351992", "totalCurrentLiabilities": "6729287", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1892129", "cashAndShortTermInvestments": "6595416", "commonStockSharesOutstanding": "281329000", "intangibleAssetsExcludingGoodwill": "3126336", "cashAndCashEquivalentsAtCarryingValue": "6595416", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175647", "profitLoss": "None", "dividendPayout": "4051145", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1729091", "capitalExpenditures": "124782", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4631884", "cashflowFromInvestment": "839808", "stockBasedCompensation": "10194", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4051145", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1121993", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 38502482, "cost_of_revenue": 23824028, "gross_profit": 14678454, "ebit": -1883056, "ebitda": -950856, "pretax_income": -1922870, "tax_provision": -455006, "net_income": 6794226, "net_income_to_common": 6794226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8658401, "total_current_assets": 12976864, "total_assets": 18953272, "short_term_debt": 833546, "long_term_debt": null, "total_debt": 833546, "total_liabilities": 10058612, "total_equity": 8894660, "shares_outstanding": 281301500, "goodwill_and_intangibles": 3498301 }, "cash_flow": { "operating_cash_flow": -397397, "capital_expenditure": 152402, "free_cash_flow": -244995, "dividends_paid": 225038, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319853, "ticker_id": 3303, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1883056", "ebitda": "-950856", "netIncome": "6794226", "grossProfit": "14678454", "depreciation": "None", "totalRevenue": "38502482", "costOfRevenue": "23824028", "interestIncome": "None", "incomeBeforeTax": "-1922870", "interestExpense": "39814", "operatingIncome": "-1907061", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-455006", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16585515", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23824028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "932200", "sellingGeneralAndAdministrative": "8789875", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "891000", "inventory": "None", "commonStock": "46", "currentDebt": "None", "investments": "None", "totalAssets": "18953272", "longTermDebt": "None", "shortTermDebt": "833546", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2607301", "reportedCurrency": "USD", "retainedEarnings": "-635584", "totalLiabilities": "10058612", "otherCurrentAssets": "455434", "totalCurrentAssets": "12976864", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3863029", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5976408", "currentAccountsPayable": "2210618", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2232896", "totalShareholderEquity": "8894660", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3455760", "totalCurrentLiabilities": "8659262", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1399350", "cashAndShortTermInvestments": "8658401", "commonStockSharesOutstanding": "281301500", "intangibleAssetsExcludingGoodwill": "2607301", "cashAndCashEquivalentsAtCarryingValue": "8658401", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1467864", "profitLoss": "None", "dividendPayout": "225038", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-397397", "capitalExpenditures": "152402", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870170", "cashflowFromInvestment": "8025111", "stockBasedCompensation": "16910", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225038", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "932200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38502482, "cost_of_revenue": 23824028, "gross_profit": 14678454, "research_and_development": null, "selling_general_admin": 8789875, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1883056, "depreciation_amortisation": 932200, "ebitda": -950856, "interest_expense": 39814, "interest_income": null, "other_non_operating": null, "pretax_income": -1922870, "tax_provision": -455006, "effective_tax_rate": null, "net_income": 6794226, "net_income_continuing_ops": null, "net_income_to_common": 6794226, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8658401, "short_term_investments": null, "net_receivables": 3863029, "inventory": null, "other_current_assets": null, "total_current_assets": 12976864, "net_ppe": null, "goodwill": 891000, "intangible_assets": 2607301, "goodwill_and_intangibles": 3498301, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5976408, "total_assets": 18953272, "short_term_debt": 833546, "accounts_payable": 2210618, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8659262, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1399350, "total_liabilities": 10058612, "total_debt": 833546, "preferred_stock": null, "minority_interest": null, "retained_earnings": -635584, "total_equity": 8894660, "shares_outstanding": 281301500, "operating_cash_flow": -397397, "stock_based_compensation": 16910, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152402, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8025111, "dividends_paid": 225038, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -870170, "free_cash_flow": -244995, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1883056", "ebitda": "-950856", "netIncome": "6794226", "grossProfit": "14678454", "depreciation": "None", "totalRevenue": "38502482", "costOfRevenue": "23824028", "interestIncome": "None", "incomeBeforeTax": "-1922870", "interestExpense": "39814", "operatingIncome": "-1907061", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-455006", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16585515", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23824028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "932200", "sellingGeneralAndAdministrative": "8789875", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "891000", "inventory": "None", "commonStock": "46", "currentDebt": "None", "investments": "None", "totalAssets": "18953272", "longTermDebt": "None", "shortTermDebt": "833546", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2607301", "reportedCurrency": "USD", "retainedEarnings": "-635584", "totalLiabilities": "10058612", "otherCurrentAssets": "455434", "totalCurrentAssets": "12976864", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3863029", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5976408", "currentAccountsPayable": "2210618", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2232896", "totalShareholderEquity": "8894660", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3455760", "totalCurrentLiabilities": "8659262", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1399350", "cashAndShortTermInvestments": "8658401", "commonStockSharesOutstanding": "281301500", "intangibleAssetsExcludingGoodwill": "2607301", "cashAndCashEquivalentsAtCarryingValue": "8658401", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1467864", "profitLoss": "None", "dividendPayout": "225038", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-397397", "capitalExpenditures": "152402", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-870170", "cashflowFromInvestment": "8025111", "stockBasedCompensation": "16910", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "225038", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "932200", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 36103818, "cost_of_revenue": 22898395, "gross_profit": 13205423, "ebit": -1161103, "ebitda": -511676, "pretax_income": -1202785, "tax_provision": -281212, "net_income": 262432, "net_income_to_common": 262432, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1900857, "total_current_assets": 4885755, "total_assets": 11744385, "short_term_debt": 513705, "long_term_debt": null, "total_debt": 513705, "total_liabilities": 7410225, "total_equity": 4334160, "shares_outstanding": 281222000, "goodwill_and_intangibles": 3801367 }, "cash_flow": { "operating_cash_flow": 1294562, "capital_expenditure": 397822, "free_cash_flow": 1692384, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319858, "ticker_id": 3303, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1161103", "ebitda": "-511676", "netIncome": "262432", "grossProfit": "13205423", "depreciation": "None", "totalRevenue": "36103818", "costOfRevenue": "22898395", "interestIncome": "None", "incomeBeforeTax": "-1202785", "interestExpense": "41682", "operatingIncome": "-1161100", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-281212", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14366526", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22898395", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "649427", "sellingGeneralAndAdministrative": "8054222", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "885000", "inventory": "None", "commonStock": "46", "currentDebt": "None", "investments": "None", "totalAssets": "11744385", "longTermDebt": "None", "shortTermDebt": "513705", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2916367", "reportedCurrency": "USD", "retainedEarnings": "-7429810", "totalLiabilities": "7410225", "otherCurrentAssets": "917969", "totalCurrentAssets": "4885755", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2066929", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6858630", "currentAccountsPayable": "2028218", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1690704", "totalShareholderEquity": "4334160", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2284685", "totalCurrentLiabilities": "6233226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1176999", "cashAndShortTermInvestments": "1900857", "commonStockSharesOutstanding": "281222000", "intangibleAssetsExcludingGoodwill": "2916367", "cashAndCashEquivalentsAtCarryingValue": "1900857", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-921573", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1294562", "capitalExpenditures": "397822", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565507", "cashflowFromInvestment": "-1063545", "stockBasedCompensation": "73307", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3661", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "649427", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36103818, "cost_of_revenue": 22898395, "gross_profit": 13205423, "research_and_development": null, "selling_general_admin": 8054222, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1161103, "depreciation_amortisation": 649427, "ebitda": -511676, "interest_expense": 41682, "interest_income": null, "other_non_operating": null, "pretax_income": -1202785, "tax_provision": -281212, "effective_tax_rate": null, "net_income": 262432, "net_income_continuing_ops": null, "net_income_to_common": 262432, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1900857, "short_term_investments": null, "net_receivables": 2066929, "inventory": null, "other_current_assets": null, "total_current_assets": 4885755, "net_ppe": null, "goodwill": 885000, "intangible_assets": 2916367, "goodwill_and_intangibles": 3801367, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6858630, "total_assets": 11744385, "short_term_debt": 513705, "accounts_payable": 2028218, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6233226, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1176999, "total_liabilities": 7410225, "total_debt": 513705, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7429810, "total_equity": 4334160, "shares_outstanding": 281222000, "operating_cash_flow": 1294562, "stock_based_compensation": 73307, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397822, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1063545, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -565507, "free_cash_flow": 1692384, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1161103", "ebitda": "-511676", "netIncome": "262432", "grossProfit": "13205423", "depreciation": "None", "totalRevenue": "36103818", "costOfRevenue": "22898395", "interestIncome": "None", "incomeBeforeTax": "-1202785", "interestExpense": "41682", "operatingIncome": "-1161100", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-281212", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "14366526", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22898395", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "649427", "sellingGeneralAndAdministrative": "8054222", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "885000", "inventory": "None", "commonStock": "46", "currentDebt": "None", "investments": "None", "totalAssets": "11744385", "longTermDebt": "None", "shortTermDebt": "513705", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2916367", "reportedCurrency": "USD", "retainedEarnings": "-7429810", "totalLiabilities": "7410225", "otherCurrentAssets": "917969", "totalCurrentAssets": "4885755", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2066929", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6858630", "currentAccountsPayable": "2028218", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1690704", "totalShareholderEquity": "4334160", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2284685", "totalCurrentLiabilities": "6233226", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1176999", "cashAndShortTermInvestments": "1900857", "commonStockSharesOutstanding": "281222000", "intangibleAssetsExcludingGoodwill": "2916367", "cashAndCashEquivalentsAtCarryingValue": "1900857", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-921573", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1294562", "capitalExpenditures": "397822", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565507", "cashflowFromInvestment": "-1063545", "stockBasedCompensation": "73307", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3661", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "649427", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 1730200000, "cost_of_revenue": 1485100000, "gross_profit": 245100000, "ebit": -204900000, "ebitda": -40700000, "pretax_income": -280300000, "tax_provision": -53200000, "net_income": -227100000, "net_income_to_common": -227100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3046300000, "total_current_assets": 6456600000, "total_assets": 16660200000, "short_term_debt": 160059900, "long_term_debt": 3058600000, "total_debt": 3218659900, "total_liabilities": 6495300000, "total_equity": 10164900000, "shares_outstanding": 744400000, "goodwill_and_intangibles": 8833900000 }, "cash_flow": { "operating_cash_flow": 70600000, "capital_expenditure": 22500000, "free_cash_flow": 93100000, "dividends_paid": 30400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319821, "ticker_id": 3303, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-204900000", "ebitda": "-40700000", "netIncome": "-227100000", "grossProfit": "245100000", "depreciation": "None", "totalRevenue": "1730200000", "costOfRevenue": "1485100000", "interestIncome": "25400000", "incomeBeforeTax": "-280300000", "interestExpense": "56500000", "operatingIncome": "-204900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-53200000", "reportedCurrency": "USD", "netInterestIncome": "-31100000", "nonInterestIncome": "None", "operatingExpenses": "450000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1485100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164200000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "-227100000" }, "balance": { "goodwill": "5129400000", "inventory": "1668200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16660200000", "longTermDebt": "3058600000", "shortTermDebt": "160059900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3704500000", "reportedCurrency": "USD", "retainedEarnings": "-652000000", "totalLiabilities": "6495300000", "otherCurrentAssets": "94800000", "totalCurrentAssets": "6456600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1647300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10203600000", "currentAccountsPayable": "1170800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3902500000", "totalShareholderEquity": "10164900000", "capitalLeaseObligations": "843900000", "otherCurrentLiabilities": "581440100", "totalCurrentLiabilities": "1937200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4558100000", "cashAndShortTermInvestments": "3046300000", "commonStockSharesOutstanding": "744400000", "intangibleAssetsExcludingGoodwill": "3704500000", "cashAndCashEquivalentsAtCarryingValue": "3046300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227100000", "profitLoss": "None", "dividendPayout": "30400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-183900000", "operatingCashflow": "70600000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633900000", "cashflowFromInvestment": "-19500000", "stockBasedCompensation": "39200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1730200000, "cost_of_revenue": 1485100000, "gross_profit": 245100000, "research_and_development": null, "selling_general_admin": 497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -204900000, "depreciation_amortisation": 164200000, "ebitda": -40700000, "interest_expense": 56500000, "interest_income": null, "other_non_operating": null, "pretax_income": -280300000, "tax_provision": -53200000, "effective_tax_rate": null, "net_income": -227100000, "net_income_continuing_ops": -227100000, "net_income_to_common": -227100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3046300000, "short_term_investments": null, "net_receivables": 1647300000, "inventory": 1668200000, "other_current_assets": null, "total_current_assets": 6456600000, "net_ppe": null, "goodwill": 5129400000, "intangible_assets": 3704500000, "goodwill_and_intangibles": 8833900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10203600000, "total_assets": 16660200000, "short_term_debt": 160059900, "accounts_payable": 1170800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1937200000, "long_term_debt": 3058600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4558100000, "total_liabilities": 6495300000, "total_debt": 3218659900, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652000000, "total_equity": 10164900000, "shares_outstanding": 744400000, "operating_cash_flow": 70600000, "stock_based_compensation": 39200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19500000, "dividends_paid": 30400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 633900000, "free_cash_flow": 93100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-204900000", "ebitda": "-40700000", "netIncome": "-227100000", "grossProfit": "245100000", "depreciation": "None", "totalRevenue": "1730200000", "costOfRevenue": "1485100000", "interestIncome": "25400000", "incomeBeforeTax": "-280300000", "interestExpense": "56500000", "operatingIncome": "-204900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-53200000", "reportedCurrency": "USD", "netInterestIncome": "-31100000", "nonInterestIncome": "None", "operatingExpenses": "450000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1485100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164200000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "-227100000" }, "balance": { "goodwill": "5129400000", "inventory": "1668200000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16660200000", "longTermDebt": "3058600000", "shortTermDebt": "160059900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3704500000", "reportedCurrency": "USD", "retainedEarnings": "-652000000", "totalLiabilities": "6495300000", "otherCurrentAssets": "94800000", "totalCurrentAssets": "6456600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1647300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10203600000", "currentAccountsPayable": "1170800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3902500000", "totalShareholderEquity": "10164900000", "capitalLeaseObligations": "843900000", "otherCurrentLiabilities": "581440100", "totalCurrentLiabilities": "1937200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4558100000", "cashAndShortTermInvestments": "3046300000", "commonStockSharesOutstanding": "744400000", "intangibleAssetsExcludingGoodwill": "3704500000", "cashAndCashEquivalentsAtCarryingValue": "3046300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227100000", "profitLoss": "None", "dividendPayout": "30400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-183900000", "operatingCashflow": "70600000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "633900000", "cashflowFromInvestment": "-19500000", "stockBasedCompensation": "39200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164200000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 2194100000, "cost_of_revenue": 1822500000, "gross_profit": 371600000, "ebit": -38600000, "ebitda": 119700000, "pretax_income": -107500000, "tax_provision": -17300000, "net_income": -90200000, "net_income_to_common": -90200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2361600000, "total_current_assets": 5546300000, "total_assets": 15887300000, "short_term_debt": 156700000, "long_term_debt": 3057300000, "total_debt": 3214000000, "total_liabilities": 6180500000, "total_equity": 9706800000, "shares_outstanding": 716500000, "goodwill_and_intangibles": 8930400000 }, "cash_flow": { "operating_cash_flow": 186600000, "capital_expenditure": 28400000, "free_cash_flow": 215000000, "dividends_paid": 30400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319822, "ticker_id": 3303, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38600000", "ebitda": "119700000", "netIncome": "-90200000", "grossProfit": "371600000", "depreciation": "None", "totalRevenue": "2194100000", "costOfRevenue": "1822500000", "interestIncome": "36400000", "incomeBeforeTax": "-107500000", "interestExpense": "36400000", "operatingIncome": "-38600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-17300000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "410200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1822500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158300000", "sellingGeneralAndAdministrative": "441100000", "netIncomeFromContinuingOperations": "-90200000" }, "balance": { "goodwill": "5111300000", "inventory": "1497300000", "commonStock": "6740", "currentDebt": "None", "investments": "None", "totalAssets": "15887300000", "longTermDebt": "3057300000", "shortTermDebt": "156700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3819100000", "reportedCurrency": "USD", "retainedEarnings": "-394500000", "totalLiabilities": "6180500000", "otherCurrentAssets": "83700000", "totalCurrentAssets": "5546300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1603700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10341000000", "currentAccountsPayable": "819000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378200000", "shortLongTermDebtTotal": "3914500000", "totalShareholderEquity": "9706800000", "capitalLeaseObligations": "857200000", "otherCurrentLiabilities": "574300000", "totalCurrentLiabilities": "1550000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4630500000", "cashAndShortTermInvestments": "2361600000", "commonStockSharesOutstanding": "716500000", "intangibleAssetsExcludingGoodwill": "3819100000", "cashAndCashEquivalentsAtCarryingValue": "2361600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90200000", "profitLoss": "None", "dividendPayout": "30400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "125900000", "operatingCashflow": "186600000", "capitalExpenditures": "28400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105800000", "cashflowFromInvestment": "-25900000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4833000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2194100000, "cost_of_revenue": 1822500000, "gross_profit": 371600000, "research_and_development": null, "selling_general_admin": 441100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38600000, "depreciation_amortisation": 158300000, "ebitda": 119700000, "interest_expense": 36400000, "interest_income": null, "other_non_operating": null, "pretax_income": -107500000, "tax_provision": -17300000, "effective_tax_rate": null, "net_income": -90200000, "net_income_continuing_ops": -90200000, "net_income_to_common": -90200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2361600000, "short_term_investments": null, "net_receivables": 1603700000, "inventory": 1497300000, "other_current_assets": null, "total_current_assets": 5546300000, "net_ppe": null, "goodwill": 5111300000, "intangible_assets": 3819100000, "goodwill_and_intangibles": 8930400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10341000000, "total_assets": 15887300000, "short_term_debt": 156700000, "accounts_payable": 819000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1550000000, "long_term_debt": 3057300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4630500000, "total_liabilities": 6180500000, "total_debt": 3214000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394500000, "total_equity": 9706800000, "shares_outstanding": 716500000, "operating_cash_flow": 186600000, "stock_based_compensation": 28200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25900000, "dividends_paid": 30400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105800000, "free_cash_flow": 215000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38600000", "ebitda": "119700000", "netIncome": "-90200000", "grossProfit": "371600000", "depreciation": "None", "totalRevenue": "2194100000", "costOfRevenue": "1822500000", "interestIncome": "36400000", "incomeBeforeTax": "-107500000", "interestExpense": "36400000", "operatingIncome": "-38600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-17300000", "reportedCurrency": "USD", "netInterestIncome": "-36400000", "nonInterestIncome": "None", "operatingExpenses": "410200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1822500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158300000", "sellingGeneralAndAdministrative": "441100000", "netIncomeFromContinuingOperations": "-90200000" }, "balance": { "goodwill": "5111300000", "inventory": "1497300000", "commonStock": "6740", "currentDebt": "None", "investments": "None", "totalAssets": "15887300000", "longTermDebt": "3057300000", "shortTermDebt": "156700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3819100000", "reportedCurrency": "USD", "retainedEarnings": "-394500000", "totalLiabilities": "6180500000", "otherCurrentAssets": "83700000", "totalCurrentAssets": "5546300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1603700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10341000000", "currentAccountsPayable": "819000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1378200000", "shortLongTermDebtTotal": "3914500000", "totalShareholderEquity": "9706800000", "capitalLeaseObligations": "857200000", "otherCurrentLiabilities": "574300000", "totalCurrentLiabilities": "1550000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4630500000", "cashAndShortTermInvestments": "2361600000", "commonStockSharesOutstanding": "716500000", "intangibleAssetsExcludingGoodwill": "3819100000", "cashAndCashEquivalentsAtCarryingValue": "2361600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90200000", "profitLoss": "None", "dividendPayout": "30400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "125900000", "operatingCashflow": "186600000", "capitalExpenditures": "28400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105800000", "cashflowFromInvestment": "-25900000", "stockBasedCompensation": "28200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4833000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158300000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 2728300000, "cost_of_revenue": 2250000000, "gross_profit": 478300000, "ebit": 60500000, "ebitda": 218000000, "pretax_income": -10500000, "tax_provision": 128900000, "net_income": -139400000, "net_income_to_common": -139400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2306900000, "total_current_assets": 6215300000, "total_assets": 16642900000, "short_term_debt": 155300000, "long_term_debt": 3095900000, "total_debt": 3251200000, "total_liabilities": 6821000000, "total_equity": 9821900000, "shares_outstanding": 715300000, "goodwill_and_intangibles": 9008900000 }, "cash_flow": { "operating_cash_flow": 212500000, "capital_expenditure": 30100000, "free_cash_flow": 242600000, "dividends_paid": 29400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319824, "ticker_id": 3303, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60500000", "ebitda": "218000000", "netIncome": "-139400000", "grossProfit": "478300000", "depreciation": "None", "totalRevenue": "2728300000", "costOfRevenue": "2250000000", "interestIncome": "37700000", "incomeBeforeTax": "-10500000", "interestExpense": "62300000", "operatingIncome": "60500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "128900000", "reportedCurrency": "USD", "netInterestIncome": "-37700000", "nonInterestIncome": "None", "operatingExpenses": "417800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2250000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157500000", "sellingGeneralAndAdministrative": "452500000", "netIncomeFromContinuingOperations": "-139400000" }, "balance": { "goodwill": "5070800000", "inventory": "1663800000", "commonStock": "6740", "currentDebt": "None", "investments": "None", "totalAssets": "16642900000", "longTermDebt": "3095900000", "shortTermDebt": "155300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3938100000", "reportedCurrency": "USD", "retainedEarnings": "-273900000", "totalLiabilities": "6821000000", "otherCurrentAssets": "86800000", "totalCurrentAssets": "6215300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2157800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10427600000", "currentAccountsPayable": "1277700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1387900000", "shortLongTermDebtTotal": "3954400000", "totalShareholderEquity": "9821900000", "capitalLeaseObligations": "858500000", "otherCurrentLiabilities": "601200000", "totalCurrentLiabilities": "2034200000", "otherNonCurrentLiabilities": "25400000", "totalNonCurrentLiabilities": "4786800000", "cashAndShortTermInvestments": "2306900000", "commonStockSharesOutstanding": "715300000", "intangibleAssetsExcludingGoodwill": "3938100000", "cashAndCashEquivalentsAtCarryingValue": "2306900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139400000", "profitLoss": "None", "dividendPayout": "29400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "177500000", "operatingCashflow": "212500000", "capitalExpenditures": "30100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155100000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "31100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4833100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2728300000, "cost_of_revenue": 2250000000, "gross_profit": 478300000, "research_and_development": null, "selling_general_admin": 452500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60500000, "depreciation_amortisation": 157500000, "ebitda": 218000000, "interest_expense": 62300000, "interest_income": null, "other_non_operating": null, "pretax_income": -10500000, "tax_provision": 128900000, "effective_tax_rate": null, "net_income": -139400000, "net_income_continuing_ops": -139400000, "net_income_to_common": -139400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2306900000, "short_term_investments": null, "net_receivables": 2157800000, "inventory": 1663800000, "other_current_assets": null, "total_current_assets": 6215300000, "net_ppe": null, "goodwill": 5070800000, "intangible_assets": 3938100000, "goodwill_and_intangibles": 9008900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10427600000, "total_assets": 16642900000, "short_term_debt": 155300000, "accounts_payable": 1277700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2034200000, "long_term_debt": 3095900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4786800000, "total_liabilities": 6821000000, "total_debt": 3251200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273900000, "total_equity": 9821900000, "shares_outstanding": 715300000, "operating_cash_flow": 212500000, "stock_based_compensation": 31100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 29400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155100000, "free_cash_flow": 242600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60500000", "ebitda": "218000000", "netIncome": "-139400000", "grossProfit": "478300000", "depreciation": "None", "totalRevenue": "2728300000", "costOfRevenue": "2250000000", "interestIncome": "37700000", "incomeBeforeTax": "-10500000", "interestExpense": "62300000", "operatingIncome": "60500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "128900000", "reportedCurrency": "USD", "netInterestIncome": "-37700000", "nonInterestIncome": "None", "operatingExpenses": "417800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2250000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157500000", "sellingGeneralAndAdministrative": "452500000", "netIncomeFromContinuingOperations": "-139400000" }, "balance": { "goodwill": "5070800000", "inventory": "1663800000", "commonStock": "6740", "currentDebt": "None", "investments": "None", "totalAssets": "16642900000", "longTermDebt": "3095900000", "shortTermDebt": "155300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3938100000", "reportedCurrency": "USD", "retainedEarnings": "-273900000", "totalLiabilities": "6821000000", "otherCurrentAssets": "86800000", "totalCurrentAssets": "6215300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2157800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10427600000", "currentAccountsPayable": "1277700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1387900000", "shortLongTermDebtTotal": "3954400000", "totalShareholderEquity": "9821900000", "capitalLeaseObligations": "858500000", "otherCurrentLiabilities": "601200000", "totalCurrentLiabilities": "2034200000", "otherNonCurrentLiabilities": "25400000", "totalNonCurrentLiabilities": "4786800000", "cashAndShortTermInvestments": "2306900000", "commonStockSharesOutstanding": "715300000", "intangibleAssetsExcludingGoodwill": "3938100000", "cashAndCashEquivalentsAtCarryingValue": "2306900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139400000", "profitLoss": "None", "dividendPayout": "29400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "177500000", "operatingCashflow": "212500000", "capitalExpenditures": "30100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155100000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "31100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4833100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157500000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 1906400000, "cost_of_revenue": 1611700000, "gross_profit": 294700000, "ebit": -162100000, "ebitda": -55100000, "pretax_income": -236300000, "tax_provision": -177800000, "net_income": -58500000, "net_income_to_common": -58500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2278500000, "total_current_assets": 6494800000, "total_assets": 17114200000, "short_term_debt": 152800000, "long_term_debt": 3251400000, "total_debt": 3404200000, "total_liabilities": 7198900000, "total_equity": 9915300000, "shares_outstanding": 564700000, "goodwill_and_intangibles": 9141700000 }, "cash_flow": { "operating_cash_flow": -174204000, "capital_expenditure": 18895000, "free_cash_flow": -155309000, "dividends_paid": 22500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319825, "ticker_id": 3303, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162100000", "ebitda": "-55100000", "netIncome": "-58500000", "grossProfit": "294700000", "depreciation": "None", "totalRevenue": "1906400000", "costOfRevenue": "1611700000", "interestIncome": "30200000", "incomeBeforeTax": "-236300000", "interestExpense": "30200000", "operatingIncome": "-162100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-177800000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "456800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1611700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "456800000", "netIncomeFromContinuingOperations": "-58500000" }, "balance": { "goodwill": "5137900000", "inventory": "1849600000", "commonStock": "6720", "currentDebt": "None", "investments": "None", "totalAssets": "17114200000", "longTermDebt": "3251400000", "shortTermDebt": "152800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4003800000", "reportedCurrency": "USD", "retainedEarnings": "-104100000", "totalLiabilities": "7198900000", "otherCurrentAssets": "99500000", "totalCurrentAssets": "6494800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2267200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10619400000", "currentAccountsPayable": "1426900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1443600000", "shortLongTermDebtTotal": "4115200000", "totalShareholderEquity": "9915300000", "capitalLeaseObligations": "863800000", "otherCurrentLiabilities": "585700000", "totalCurrentLiabilities": "2165400000", "otherNonCurrentLiabilities": "28800000", "totalNonCurrentLiabilities": "5033500000", "cashAndShortTermInvestments": "2278500000", "commonStockSharesOutstanding": "564700000", "intangibleAssetsExcludingGoodwill": "4003800000", "cashAndCashEquivalentsAtCarryingValue": "2278500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58555000", "profitLoss": "None", "dividendPayout": "22500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15600000", "operatingCashflow": "-174204000", "capitalExpenditures": "18895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7946231000", "cashflowFromInvestment": "-10574595000", "stockBasedCompensation": "64940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4790800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1906400000, "cost_of_revenue": 1611700000, "gross_profit": 294700000, "research_and_development": null, "selling_general_admin": 456800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162100000, "depreciation_amortisation": 107000000, "ebitda": -55100000, "interest_expense": 30200000, "interest_income": null, "other_non_operating": null, "pretax_income": -236300000, "tax_provision": -177800000, "effective_tax_rate": null, "net_income": -58500000, "net_income_continuing_ops": -58500000, "net_income_to_common": -58500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2278500000, "short_term_investments": null, "net_receivables": 2267200000, "inventory": 1849600000, "other_current_assets": null, "total_current_assets": 6494800000, "net_ppe": null, "goodwill": 5137900000, "intangible_assets": 4003800000, "goodwill_and_intangibles": 9141700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10619400000, "total_assets": 17114200000, "short_term_debt": 152800000, "accounts_payable": 1426900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2165400000, "long_term_debt": 3251400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5033500000, "total_liabilities": 7198900000, "total_debt": 3404200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104100000, "total_equity": 9915300000, "shares_outstanding": 564700000, "operating_cash_flow": -174204000, "stock_based_compensation": 64940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10574595000, "dividends_paid": 22500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7946231000, "free_cash_flow": -155309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-162100000", "ebitda": "-55100000", "netIncome": "-58500000", "grossProfit": "294700000", "depreciation": "None", "totalRevenue": "1906400000", "costOfRevenue": "1611700000", "interestIncome": "30200000", "incomeBeforeTax": "-236300000", "interestExpense": "30200000", "operatingIncome": "-162100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-177800000", "reportedCurrency": "USD", "netInterestIncome": "-30200000", "nonInterestIncome": "None", "operatingExpenses": "456800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1611700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "456800000", "netIncomeFromContinuingOperations": "-58500000" }, "balance": { "goodwill": "5137900000", "inventory": "1849600000", "commonStock": "6720", "currentDebt": "None", "investments": "None", "totalAssets": "17114200000", "longTermDebt": "3251400000", "shortTermDebt": "152800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4003800000", "reportedCurrency": "USD", "retainedEarnings": "-104100000", "totalLiabilities": "7198900000", "otherCurrentAssets": "99500000", "totalCurrentAssets": "6494800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2267200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10619400000", "currentAccountsPayable": "1426900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1443600000", "shortLongTermDebtTotal": "4115200000", "totalShareholderEquity": "9915300000", "capitalLeaseObligations": "863800000", "otherCurrentLiabilities": "585700000", "totalCurrentLiabilities": "2165400000", "otherNonCurrentLiabilities": "28800000", "totalNonCurrentLiabilities": "5033500000", "cashAndShortTermInvestments": "2278500000", "commonStockSharesOutstanding": "564700000", "intangibleAssetsExcludingGoodwill": "4003800000", "cashAndCashEquivalentsAtCarryingValue": "2278500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58555000", "profitLoss": "None", "dividendPayout": "22500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-15600000", "operatingCashflow": "-174204000", "capitalExpenditures": "18895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7946231000", "cashflowFromInvestment": "-10574595000", "stockBasedCompensation": "64940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4790800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107022000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 13508000, "cost_of_revenue": 8372999, "gross_profit": 5135000, "ebit": -39286000, "ebitda": -39007400, "pretax_income": 17267000, "tax_provision": 8512000, "net_income": 8755000, "net_income_to_common": 8755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5081672000, "total_current_assets": 5104044000, "total_assets": 5113196000, "short_term_debt": 313000, "long_term_debt": null, "total_debt": 313000, "total_liabilities": 53782000, "total_equity": 5059414000, "shares_outstanding": 451430000, "goodwill_and_intangibles": 5620000 }, "cash_flow": { "operating_cash_flow": 36504000, "capital_expenditure": 805000, "free_cash_flow": 37309000, "dividends_paid": 22500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319826, "ticker_id": 3303, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39286000", "ebitda": "-39007400", "netIncome": "8755000", "grossProfit": "5135000", "depreciation": "None", "totalRevenue": "13508000", "costOfRevenue": "8372999", "interestIncome": "56559000", "incomeBeforeTax": "17267000", "interestExpense": "6000", "operatingIncome": "-39286000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8512000", "reportedCurrency": "USD", "netInterestIncome": "56553000", "nonInterestIncome": "None", "operatingExpenses": "44421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8372999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278600", "sellingGeneralAndAdministrative": "44421000", "netIncomeFromContinuingOperations": "8755000" }, "balance": { "goodwill": "1160000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5113196000", "longTermDebt": "None", "shortTermDebt": "313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4460000", "reportedCurrency": "USD", "retainedEarnings": "-19974000", "totalLiabilities": "53782000", "otherCurrentAssets": "7702000", "totalCurrentAssets": "5104044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9152000", "currentAccountsPayable": "5837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "747000", "shortLongTermDebtTotal": "500000", "totalShareholderEquity": "5059414000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "11432000", "totalCurrentLiabilities": "53595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187000", "cashAndShortTermInvestments": "5081672000", "commonStockSharesOutstanding": "451430000", "intangibleAssetsExcludingGoodwill": "4460000", "cashAndCashEquivalentsAtCarryingValue": "5081672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8755000", "profitLoss": "None", "dividendPayout": "22500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "36504000", "capitalExpenditures": "805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22531000", "cashflowFromInvestment": "-805000", "stockBasedCompensation": "20260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13508000, "cost_of_revenue": 8372999, "gross_profit": 5135000, "research_and_development": null, "selling_general_admin": 44421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39286000, "depreciation_amortisation": 278600, "ebitda": -39007400, "interest_expense": 6000, "interest_income": null, "other_non_operating": null, "pretax_income": 17267000, "tax_provision": 8512000, "effective_tax_rate": null, "net_income": 8755000, "net_income_continuing_ops": 8755000, "net_income_to_common": 8755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5081672000, "short_term_investments": null, "net_receivables": 14670000, "inventory": null, "other_current_assets": null, "total_current_assets": 5104044000, "net_ppe": null, "goodwill": 1160000, "intangible_assets": 4460000, "goodwill_and_intangibles": 5620000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9152000, "total_assets": 5113196000, "short_term_debt": 313000, "accounts_payable": 5837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53595000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 187000, "total_liabilities": 53782000, "total_debt": 313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19974000, "total_equity": 5059414000, "shares_outstanding": 451430000, "operating_cash_flow": 36504000, "stock_based_compensation": 20260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -805000, "dividends_paid": 22500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22531000, "free_cash_flow": 37309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39286000", "ebitda": "-39007400", "netIncome": "8755000", "grossProfit": "5135000", "depreciation": "None", "totalRevenue": "13508000", "costOfRevenue": "8372999", "interestIncome": "56559000", "incomeBeforeTax": "17267000", "interestExpense": "6000", "operatingIncome": "-39286000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8512000", "reportedCurrency": "USD", "netInterestIncome": "56553000", "nonInterestIncome": "None", "operatingExpenses": "44421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8372999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278600", "sellingGeneralAndAdministrative": "44421000", "netIncomeFromContinuingOperations": "8755000" }, "balance": { "goodwill": "1160000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5113196000", "longTermDebt": "None", "shortTermDebt": "313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4460000", "reportedCurrency": "USD", "retainedEarnings": "-19974000", "totalLiabilities": "53782000", "otherCurrentAssets": "7702000", "totalCurrentAssets": "5104044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9152000", "currentAccountsPayable": "5837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "747000", "shortLongTermDebtTotal": "500000", "totalShareholderEquity": "5059414000", "capitalLeaseObligations": "500000", "otherCurrentLiabilities": "11432000", "totalCurrentLiabilities": "53595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "187000", "cashAndShortTermInvestments": "5081672000", "commonStockSharesOutstanding": "451430000", "intangibleAssetsExcludingGoodwill": "4460000", "cashAndCashEquivalentsAtCarryingValue": "5081672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8755000", "profitLoss": "None", "dividendPayout": "22500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "36504000", "capitalExpenditures": "805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22531000", "cashflowFromInvestment": "-805000", "stockBasedCompensation": "20260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278000", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 14743000, "cost_of_revenue": 8705000, "gross_profit": 6038000, "ebit": 88771000, "ebitda": 89042000, "pretax_income": 28273000, "tax_provision": 16984000, "net_income": 11289000, "net_income_to_common": 11289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5068504000, "total_current_assets": 5089579000, "total_assets": 5098262000, "short_term_debt": 316000, "long_term_debt": 0, "total_debt": 316000, "total_liabilities": 45363000, "total_equity": 5052899000, "shares_outstanding": 451430000, "goodwill_and_intangibles": 5184000 }, "cash_flow": { "operating_cash_flow": 53960000, "capital_expenditure": 38000, "free_cash_flow": 53998000, "dividends_paid": 22500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319827, "ticker_id": 3303, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88771000", "ebitda": "89042000", "netIncome": "11289000", "grossProfit": "6038000", "depreciation": "None", "totalRevenue": "14743000", "costOfRevenue": "8705000", "interestIncome": "61374000", "incomeBeforeTax": "28273000", "interestExpense": "6000", "operatingIncome": "-33101000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16984000", "reportedCurrency": "USD", "netInterestIncome": "61374000", "nonInterestIncome": "None", "operatingExpenses": "39139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "51701906", "netIncomeFromContinuingOperations": "11289000" }, "balance": { "goodwill": "1160000", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5098262000", "longTermDebt": "0", "shortTermDebt": "316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4024000", "reportedCurrency": "USD", "retainedEarnings": "-6229000", "totalLiabilities": "45363000", "otherCurrentAssets": "7288000", "totalCurrentAssets": "5089579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8683000", "currentAccountsPayable": "6194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "704000", "shortLongTermDebtTotal": "577000", "totalShareholderEquity": "5052899000", "capitalLeaseObligations": "577000", "otherCurrentLiabilities": "11690000", "totalCurrentLiabilities": "45102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261000", "cashAndShortTermInvestments": "5068504000", "commonStockSharesOutstanding": "451430000", "intangibleAssetsExcludingGoodwill": "4024000", "cashAndCashEquivalentsAtCarryingValue": "5068504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11289000", "profitLoss": "None", "dividendPayout": "22500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53960000", "capitalExpenditures": "38000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22530000", "cashflowFromInvestment": "-38000", "stockBasedCompensation": "20528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14743000, "cost_of_revenue": 8705000, "gross_profit": 6038000, "research_and_development": null, "selling_general_admin": 51701906, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88771000, "depreciation_amortisation": 271000, "ebitda": 89042000, "interest_expense": 6000, "interest_income": null, "other_non_operating": null, "pretax_income": 28273000, "tax_provision": 16984000, "effective_tax_rate": null, "net_income": 11289000, "net_income_continuing_ops": 11289000, "net_income_to_common": 11289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5068504000, "short_term_investments": null, "net_receivables": 13787000, "inventory": 0, "other_current_assets": null, "total_current_assets": 5089579000, "net_ppe": null, "goodwill": 1160000, "intangible_assets": 4024000, "goodwill_and_intangibles": 5184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8683000, "total_assets": 5098262000, "short_term_debt": 316000, "accounts_payable": 6194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45102000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 261000, "total_liabilities": 45363000, "total_debt": 316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6229000, "total_equity": 5052899000, "shares_outstanding": 451430000, "operating_cash_flow": 53960000, "stock_based_compensation": 20528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38000, "dividends_paid": 22500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22530000, "free_cash_flow": 53998000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88771000", "ebitda": "89042000", "netIncome": "11289000", "grossProfit": "6038000", "depreciation": "None", "totalRevenue": "14743000", "costOfRevenue": "8705000", "interestIncome": "61374000", "incomeBeforeTax": "28273000", "interestExpense": "6000", "operatingIncome": "-33101000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16984000", "reportedCurrency": "USD", "netInterestIncome": "61374000", "nonInterestIncome": "None", "operatingExpenses": "39139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000", "sellingGeneralAndAdministrative": "51701906", "netIncomeFromContinuingOperations": "11289000" }, "balance": { "goodwill": "1160000", "inventory": "0", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5098262000", "longTermDebt": "0", "shortTermDebt": "316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4024000", "reportedCurrency": "USD", "retainedEarnings": "-6229000", "totalLiabilities": "45363000", "otherCurrentAssets": "7288000", "totalCurrentAssets": "5089579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8683000", "currentAccountsPayable": "6194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "704000", "shortLongTermDebtTotal": "577000", "totalShareholderEquity": "5052899000", "capitalLeaseObligations": "577000", "otherCurrentLiabilities": "11690000", "totalCurrentLiabilities": "45102000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261000", "cashAndShortTermInvestments": "5068504000", "commonStockSharesOutstanding": "451430000", "intangibleAssetsExcludingGoodwill": "4024000", "cashAndCashEquivalentsAtCarryingValue": "5068504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11289000", "profitLoss": "None", "dividendPayout": "22500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53960000", "capitalExpenditures": "38000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22530000", "cashflowFromInvestment": "-38000", "stockBasedCompensation": "20528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 13155000, "cost_of_revenue": 7713000, "gross_profit": 5442000, "ebit": -33826000, "ebitda": -33575000, "pretax_income": 23163000, "tax_provision": 6031000, "net_income": 17200000, "net_income_to_common": 17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5037112000, "total_current_assets": 5055639000, "total_assets": 5063467000, "short_term_debt": 331000, "long_term_debt": 0, "total_debt": 331000, "total_liabilities": 19885000, "total_equity": 5043582000, "shares_outstanding": 358813000, "goodwill_and_intangibles": 5406000 }, "cash_flow": { "operating_cash_flow": 31606000, "capital_expenditure": 2000, "free_cash_flow": 31608000, "dividends_paid": 9750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319829, "ticker_id": 3303, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33826000", "ebitda": "-33575000", "netIncome": "17200000", "grossProfit": "5442000", "depreciation": "None", "totalRevenue": "13155000", "costOfRevenue": "7713000", "interestIncome": "56989000", "incomeBeforeTax": "23163000", "interestExpense": "None", "operatingIncome": "-33826000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6031000", "reportedCurrency": "USD", "netInterestIncome": "56989000", "nonInterestIncome": "None", "operatingExpenses": "39268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251000", "sellingGeneralAndAdministrative": "39023000", "netIncomeFromContinuingOperations": "17132000" }, "balance": { "goodwill": "1160000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5063467000", "longTermDebt": "0", "shortTermDebt": "331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4246000", "reportedCurrency": "USD", "retainedEarnings": "4982000", "totalLiabilities": "19885000", "otherCurrentAssets": "15842000", "totalCurrentAssets": "5055639000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7828000", "currentAccountsPayable": "3861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "776000", "shortLongTermDebtTotal": "669000", "totalShareholderEquity": "5043582000", "capitalLeaseObligations": "669000", "otherCurrentLiabilities": "12488000", "totalCurrentLiabilities": "19547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338000", "cashAndShortTermInvestments": "5037112000", "commonStockSharesOutstanding": "358813000", "intangibleAssetsExcludingGoodwill": "4246000", "cashAndCashEquivalentsAtCarryingValue": "5037112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17132000", "profitLoss": "None", "dividendPayout": "9750000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31606000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4037724000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "13985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5032641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13155000, "cost_of_revenue": 7713000, "gross_profit": 5442000, "research_and_development": null, "selling_general_admin": 39023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33826000, "depreciation_amortisation": 251000, "ebitda": -33575000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 23163000, "tax_provision": 6031000, "effective_tax_rate": null, "net_income": 17200000, "net_income_continuing_ops": 17132000, "net_income_to_common": 17200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5037112000, "short_term_investments": null, "net_receivables": 2685000, "inventory": null, "other_current_assets": null, "total_current_assets": 5055639000, "net_ppe": null, "goodwill": 1160000, "intangible_assets": 4246000, "goodwill_and_intangibles": 5406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7828000, "total_assets": 5063467000, "short_term_debt": 331000, "accounts_payable": 3861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19547000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338000, "total_liabilities": 19885000, "total_debt": 331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4982000, "total_equity": 5043582000, "shares_outstanding": 358813000, "operating_cash_flow": 31606000, "stock_based_compensation": 13985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": 9750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4037724000, "free_cash_flow": 31608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33826000", "ebitda": "-33575000", "netIncome": "17200000", "grossProfit": "5442000", "depreciation": "None", "totalRevenue": "13155000", "costOfRevenue": "7713000", "interestIncome": "56989000", "incomeBeforeTax": "23163000", "interestExpense": "None", "operatingIncome": "-33826000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6031000", "reportedCurrency": "USD", "netInterestIncome": "56989000", "nonInterestIncome": "None", "operatingExpenses": "39268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251000", "sellingGeneralAndAdministrative": "39023000", "netIncomeFromContinuingOperations": "17132000" }, "balance": { "goodwill": "1160000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "5063467000", "longTermDebt": "0", "shortTermDebt": "331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4246000", "reportedCurrency": "USD", "retainedEarnings": "4982000", "totalLiabilities": "19885000", "otherCurrentAssets": "15842000", "totalCurrentAssets": "5055639000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7828000", "currentAccountsPayable": "3861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "776000", "shortLongTermDebtTotal": "669000", "totalShareholderEquity": "5043582000", "capitalLeaseObligations": "669000", "otherCurrentLiabilities": "12488000", "totalCurrentLiabilities": "19547000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338000", "cashAndShortTermInvestments": "5037112000", "commonStockSharesOutstanding": "358813000", "intangibleAssetsExcludingGoodwill": "4246000", "cashAndCashEquivalentsAtCarryingValue": "5037112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17132000", "profitLoss": "None", "dividendPayout": "9750000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31606000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4037724000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "13985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5032641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 14500000, "cost_of_revenue": 8700000, "gross_profit": 5800000, "ebit": -4300000, "ebitda": -3976000, "pretax_income": -800000, "tax_provision": -200000, "net_income": -600000, "net_income_to_common": -600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 971284000, "total_current_assets": 979838000, "total_assets": 988185000, "short_term_debt": 1142000, "long_term_debt": 693000, "total_debt": 1835000, "total_liabilities": 16950000, "total_equity": 971235000, "shares_outstanding": 332000000, "goodwill_and_intangibles": 5626000 }, "cash_flow": { "operating_cash_flow": -1048512, "capital_expenditure": 1476, "free_cash_flow": -1047036, "dividends_paid": 17400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319830, "ticker_id": 3303, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4300000", "ebitda": "-3976000", "netIncome": "-600000", "grossProfit": "5800000", "depreciation": "None", "totalRevenue": "14500000", "costOfRevenue": "8700000", "interestIncome": "None", "incomeBeforeTax": "-800000", "interestExpense": "None", "operatingIncome": "-4300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "3470000", "nonInterestIncome": "None", "operatingExpenses": "10100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324000", "sellingGeneralAndAdministrative": "9835000", "netIncomeFromContinuingOperations": "-591000" }, "balance": { "goodwill": "1140000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "988185000", "longTermDebt": "693000", "shortTermDebt": "1142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4486000", "reportedCurrency": "USD", "retainedEarnings": "-2400000", "totalLiabilities": "16950000", "otherCurrentAssets": "4954000", "totalCurrentAssets": "979838000", "currentLongTermDebt": "784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8347000", "currentAccountsPayable": "6194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2246000", "totalShareholderEquity": "971235000", "capitalLeaseObligations": "769000", "otherCurrentLiabilities": "5397000", "totalCurrentLiabilities": "15846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1104000", "cashAndShortTermInvestments": "971284000", "commonStockSharesOutstanding": "332000000", "intangibleAssetsExcludingGoodwill": "4486000", "cashAndCashEquivalentsAtCarryingValue": "971284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-591000", "profitLoss": "None", "dividendPayout": "17400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1048512", "capitalExpenditures": "1476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "966054717", "cashflowFromInvestment": "-1476", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356533", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14500000, "cost_of_revenue": 8700000, "gross_profit": 5800000, "research_and_development": null, "selling_general_admin": 9835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4300000, "depreciation_amortisation": 324000, "ebitda": -3976000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -800000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -600000, "net_income_continuing_ops": -591000, "net_income_to_common": -600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 971284000, "short_term_investments": null, "net_receivables": 3600000, "inventory": null, "other_current_assets": null, "total_current_assets": 979838000, "net_ppe": null, "goodwill": 1140000, "intangible_assets": 4486000, "goodwill_and_intangibles": 5626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8347000, "total_assets": 988185000, "short_term_debt": 1142000, "accounts_payable": 6194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15846000, "long_term_debt": 693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1104000, "total_liabilities": 16950000, "total_debt": 1835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2400000, "total_equity": 971235000, "shares_outstanding": 332000000, "operating_cash_flow": -1048512, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1476, "dividends_paid": 17400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 966054717, "free_cash_flow": -1047036, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4300000", "ebitda": "-3976000", "netIncome": "-600000", "grossProfit": "5800000", "depreciation": "None", "totalRevenue": "14500000", "costOfRevenue": "8700000", "interestIncome": "None", "incomeBeforeTax": "-800000", "interestExpense": "None", "operatingIncome": "-4300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "3470000", "nonInterestIncome": "None", "operatingExpenses": "10100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324000", "sellingGeneralAndAdministrative": "9835000", "netIncomeFromContinuingOperations": "-591000" }, "balance": { "goodwill": "1140000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "988185000", "longTermDebt": "693000", "shortTermDebt": "1142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4486000", "reportedCurrency": "USD", "retainedEarnings": "-2400000", "totalLiabilities": "16950000", "otherCurrentAssets": "4954000", "totalCurrentAssets": "979838000", "currentLongTermDebt": "784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8347000", "currentAccountsPayable": "6194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2246000", "totalShareholderEquity": "971235000", "capitalLeaseObligations": "769000", "otherCurrentLiabilities": "5397000", "totalCurrentLiabilities": "15846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1104000", "cashAndShortTermInvestments": "971284000", "commonStockSharesOutstanding": "332000000", "intangibleAssetsExcludingGoodwill": "4486000", "cashAndCashEquivalentsAtCarryingValue": "971284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-591000", "profitLoss": "None", "dividendPayout": "17400000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1048512", "capitalExpenditures": "1476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "966054717", "cashflowFromInvestment": "-1476", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356533", "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": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 14436000, "cost_of_revenue": 8778000, "gross_profit": 5658000, "ebit": 230000, "ebitda": 506000, "pretax_income": 208000, "tax_provision": 70000, "net_income": 138000, "net_income_to_common": 138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6279569, "total_current_assets": 12526101, "total_assets": 20858983, "short_term_debt": 1091215, "long_term_debt": 843721, "total_debt": 1934936, "total_liabilities": 13248286, "total_equity": 7610697, "shares_outstanding": 332223500, "goodwill_and_intangibles": 5849513 }, "cash_flow": { "operating_cash_flow": 365000, "capital_expenditure": 61000, "free_cash_flow": 426000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319831, "ticker_id": 3303, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230000", "ebitda": "506000", "netIncome": "138000", "grossProfit": "5658000", "depreciation": "None", "totalRevenue": "14436000", "costOfRevenue": "8778000", "interestIncome": "2000", "incomeBeforeTax": "208000", "interestExpense": "20060", "operatingIncome": "228000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-20060", "nonInterestIncome": "None", "operatingExpenses": "5430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276000", "sellingGeneralAndAdministrative": "2843906", "netIncomeFromContinuingOperations": "138087" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20858983", "longTermDebt": "843721", "shortTermDebt": "1091215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4709561", "reportedCurrency": "USD", "retainedEarnings": "-1808598", "totalLiabilities": "13248286", "otherCurrentAssets": "2918329", "totalCurrentAssets": "12526101", "currentLongTermDebt": "732623", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3328203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8332882", "currentAccountsPayable": "4873718", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2369374", "totalShareholderEquity": "7610697", "capitalLeaseObligations": "793030", "otherCurrentLiabilities": "2368824", "totalCurrentLiabilities": "11970127", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1278159", "cashAndShortTermInvestments": "6279569", "commonStockSharesOutstanding": "332223500", "intangibleAssetsExcludingGoodwill": "4709561", "cashAndCashEquivalentsAtCarryingValue": "6279569", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "365000", "capitalExpenditures": "61000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169000", "cashflowFromInvestment": "-61000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14436000, "cost_of_revenue": 8778000, "gross_profit": 5658000, "research_and_development": null, "selling_general_admin": 2843906, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230000, "depreciation_amortisation": 276000, "ebitda": 506000, "interest_expense": 20060, "interest_income": null, "other_non_operating": null, "pretax_income": 208000, "tax_provision": 70000, "effective_tax_rate": null, "net_income": 138000, "net_income_continuing_ops": 138087, "net_income_to_common": 138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6279569, "short_term_investments": null, "net_receivables": 3328203, "inventory": null, "other_current_assets": null, "total_current_assets": 12526101, "net_ppe": null, "goodwill": 1139952, "intangible_assets": 4709561, "goodwill_and_intangibles": 5849513, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8332882, "total_assets": 20858983, "short_term_debt": 1091215, "accounts_payable": 4873718, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11970127, "long_term_debt": 843721, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1278159, "total_liabilities": 13248286, "total_debt": 1934936, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1808598, "total_equity": 7610697, "shares_outstanding": 332223500, "operating_cash_flow": 365000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169000, "free_cash_flow": 426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230000", "ebitda": "506000", "netIncome": "138000", "grossProfit": "5658000", "depreciation": "None", "totalRevenue": "14436000", "costOfRevenue": "8778000", "interestIncome": "2000", "incomeBeforeTax": "208000", "interestExpense": "20060", "operatingIncome": "228000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-20060", "nonInterestIncome": "None", "operatingExpenses": "5430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276000", "sellingGeneralAndAdministrative": "2843906", "netIncomeFromContinuingOperations": "138087" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20858983", "longTermDebt": "843721", "shortTermDebt": "1091215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4709561", "reportedCurrency": "USD", "retainedEarnings": "-1808598", "totalLiabilities": "13248286", "otherCurrentAssets": "2918329", "totalCurrentAssets": "12526101", "currentLongTermDebt": "732623", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3328203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8332882", "currentAccountsPayable": "4873718", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2369374", "totalShareholderEquity": "7610697", "capitalLeaseObligations": "793030", "otherCurrentLiabilities": "2368824", "totalCurrentLiabilities": "11970127", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1278159", "cashAndShortTermInvestments": "6279569", "commonStockSharesOutstanding": "332223500", "intangibleAssetsExcludingGoodwill": "4709561", "cashAndCashEquivalentsAtCarryingValue": "6279569", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "365000", "capitalExpenditures": "61000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169000", "cashflowFromInvestment": "-61000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 14708678, "cost_of_revenue": 9208179, "gross_profit": 5500499, "ebit": 421003, "ebitda": 682138, "pretax_income": 407661, "tax_provision": -11570, "net_income": 419231, "net_income_to_common": 419231, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6143000, "total_current_assets": 11796000, "total_assets": 20495000, "short_term_debt": 1119000, "long_term_debt": 994266, "total_debt": 2113266, "total_liabilities": 13024000, "total_equity": 7471000, "shares_outstanding": 332223500, "goodwill_and_intangibles": 6059000 }, "cash_flow": { "operating_cash_flow": -233918, "capital_expenditure": 46020, "free_cash_flow": -187898, "dividends_paid": 1051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319832, "ticker_id": 3303, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "421003", "ebitda": "682138", "netIncome": "419231", "grossProfit": "5500499", "depreciation": "None", "totalRevenue": "14708678", "costOfRevenue": "9208179", "interestIncome": "None", "incomeBeforeTax": "407661", "interestExpense": "13342", "operatingIncome": "421000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11570", "reportedCurrency": "USD", "netInterestIncome": "-13342", "nonInterestIncome": "None", "operatingExpenses": "5079496", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9208179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261135", "sellingGeneralAndAdministrative": "2775454", "netIncomeFromContinuingOperations": "419231" }, "balance": { "goodwill": "1140000", "inventory": "1", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20495000", "longTermDebt": "994266", "shortTermDebt": "1119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4919000", "reportedCurrency": "USD", "retainedEarnings": "-1948000", "totalLiabilities": "13024000", "otherCurrentAssets": "2684000", "totalCurrentAssets": "11796000", "currentLongTermDebt": "701749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8699000", "currentAccountsPayable": "4563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2619000", "totalShareholderEquity": "7471000", "capitalLeaseObligations": "923319", "otherCurrentLiabilities": "2681000", "totalCurrentLiabilities": "11524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1500000", "cashAndShortTermInvestments": "6143000", "commonStockSharesOutstanding": "332223500", "intangibleAssetsExcludingGoodwill": "4919000", "cashAndCashEquivalentsAtCarryingValue": "6143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419231", "profitLoss": "None", "dividendPayout": "1051000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-233918", "capitalExpenditures": "46020", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000", "cashflowFromInvestment": "-324509", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113996", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14708678, "cost_of_revenue": 9208179, "gross_profit": 5500499, "research_and_development": null, "selling_general_admin": 2775454, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 421003, "depreciation_amortisation": 261135, "ebitda": 682138, "interest_expense": 13342, "interest_income": null, "other_non_operating": null, "pretax_income": 407661, "tax_provision": -11570, "effective_tax_rate": null, "net_income": 419231, "net_income_continuing_ops": 419231, "net_income_to_common": 419231, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6143000, "short_term_investments": null, "net_receivables": 2969000, "inventory": 1, "other_current_assets": null, "total_current_assets": 11796000, "net_ppe": null, "goodwill": 1140000, "intangible_assets": 4919000, "goodwill_and_intangibles": 6059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8699000, "total_assets": 20495000, "short_term_debt": 1119000, "accounts_payable": 4563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11524000, "long_term_debt": 994266, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1500000, "total_liabilities": 13024000, "total_debt": 2113266, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1948000, "total_equity": 7471000, "shares_outstanding": 332223500, "operating_cash_flow": -233918, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46020, "acquisitions": null, "other_investing": null, "investing_cash_flow": -324509, "dividends_paid": 1051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178000, "free_cash_flow": -187898, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "421003", "ebitda": "682138", "netIncome": "419231", "grossProfit": "5500499", "depreciation": "None", "totalRevenue": "14708678", "costOfRevenue": "9208179", "interestIncome": "None", "incomeBeforeTax": "407661", "interestExpense": "13342", "operatingIncome": "421000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11570", "reportedCurrency": "USD", "netInterestIncome": "-13342", "nonInterestIncome": "None", "operatingExpenses": "5079496", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9208179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261135", "sellingGeneralAndAdministrative": "2775454", "netIncomeFromContinuingOperations": "419231" }, "balance": { "goodwill": "1140000", "inventory": "1", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20495000", "longTermDebt": "994266", "shortTermDebt": "1119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4919000", "reportedCurrency": "USD", "retainedEarnings": "-1948000", "totalLiabilities": "13024000", "otherCurrentAssets": "2684000", "totalCurrentAssets": "11796000", "currentLongTermDebt": "701749", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8699000", "currentAccountsPayable": "4563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2619000", "totalShareholderEquity": "7471000", "capitalLeaseObligations": "923319", "otherCurrentLiabilities": "2681000", "totalCurrentLiabilities": "11524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1500000", "cashAndShortTermInvestments": "6143000", "commonStockSharesOutstanding": "332223500", "intangibleAssetsExcludingGoodwill": "4919000", "cashAndCashEquivalentsAtCarryingValue": "6143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419231", "profitLoss": "None", "dividendPayout": "1051000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-233918", "capitalExpenditures": "46020", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000", "cashflowFromInvestment": "-324509", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113996", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 13423254, "cost_of_revenue": 8148331, "gross_profit": 5274923, "ebit": 427455, "ebitda": 664726, "pretax_income": -2566299, "tax_provision": -456121, "net_income": -2110178, "net_income_to_common": -2110178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6879520, "total_current_assets": 11037734, "total_assets": 18387195, "short_term_debt": 841818, "long_term_debt": 381348, "total_debt": 1223166, "total_liabilities": 11333816, "total_equity": 7053379, "shares_outstanding": 328511000, "goodwill_and_intangibles": 4919422 }, "cash_flow": { "operating_cash_flow": 1142000, "capital_expenditure": 51000, "free_cash_flow": 1193000, "dividends_paid": 1051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319834, "ticker_id": 3303, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "427455", "ebitda": "664726", "netIncome": "-2110178", "grossProfit": "5274923", "depreciation": "None", "totalRevenue": "13423254", "costOfRevenue": "8148331", "interestIncome": "None", "incomeBeforeTax": "-2566299", "interestExpense": "7647", "operatingIncome": "427450", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-456121", "reportedCurrency": "USD", "netInterestIncome": "-7647", "nonInterestIncome": "None", "operatingExpenses": "4847468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8148331", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237271", "sellingGeneralAndAdministrative": "2497891", "netIncomeFromContinuingOperations": "-2110178" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "18387195", "longTermDebt": "381348", "shortTermDebt": "841818", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3779470", "reportedCurrency": "USD", "retainedEarnings": "-2365916", "totalLiabilities": "11333816", "otherCurrentAssets": "1115000", "totalCurrentAssets": "11037734", "currentLongTermDebt": "413861", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3043214", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7349461", "currentAccountsPayable": "3501941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1624990", "totalShareholderEquity": "7053379", "capitalLeaseObligations": "829781", "otherCurrentLiabilities": "2854647", "totalCurrentLiabilities": "10550644", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "783172", "cashAndShortTermInvestments": "6879520", "commonStockSharesOutstanding": "328511000", "intangibleAssetsExcludingGoodwill": "3779470", "cashAndCashEquivalentsAtCarryingValue": "6879520", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2110000", "profitLoss": "None", "dividendPayout": "1051000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1142000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1341000", "cashflowFromInvestment": "-51000", "stockBasedCompensation": "497", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13423254, "cost_of_revenue": 8148331, "gross_profit": 5274923, "research_and_development": null, "selling_general_admin": 2497891, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427455, "depreciation_amortisation": 237271, "ebitda": 664726, "interest_expense": 7647, "interest_income": null, "other_non_operating": null, "pretax_income": -2566299, "tax_provision": -456121, "effective_tax_rate": null, "net_income": -2110178, "net_income_continuing_ops": -2110178, "net_income_to_common": -2110178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6879520, "short_term_investments": null, "net_receivables": 3043214, "inventory": null, "other_current_assets": null, "total_current_assets": 11037734, "net_ppe": null, "goodwill": 1139952, "intangible_assets": 3779470, "goodwill_and_intangibles": 4919422, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7349461, "total_assets": 18387195, "short_term_debt": 841818, "accounts_payable": 3501941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10550644, "long_term_debt": 381348, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 783172, "total_liabilities": 11333816, "total_debt": 1223166, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2365916, "total_equity": 7053379, "shares_outstanding": 328511000, "operating_cash_flow": 1142000, "stock_based_compensation": 497, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000, "dividends_paid": 1051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1341000, "free_cash_flow": 1193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "427455", "ebitda": "664726", "netIncome": "-2110178", "grossProfit": "5274923", "depreciation": "None", "totalRevenue": "13423254", "costOfRevenue": "8148331", "interestIncome": "None", "incomeBeforeTax": "-2566299", "interestExpense": "7647", "operatingIncome": "427450", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-456121", "reportedCurrency": "USD", "netInterestIncome": "-7647", "nonInterestIncome": "None", "operatingExpenses": "4847468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8148331", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237271", "sellingGeneralAndAdministrative": "2497891", "netIncomeFromContinuingOperations": "-2110178" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "18387195", "longTermDebt": "381348", "shortTermDebt": "841818", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3779470", "reportedCurrency": "USD", "retainedEarnings": "-2365916", "totalLiabilities": "11333816", "otherCurrentAssets": "1115000", "totalCurrentAssets": "11037734", "currentLongTermDebt": "413861", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3043214", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7349461", "currentAccountsPayable": "3501941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1624990", "totalShareholderEquity": "7053379", "capitalLeaseObligations": "829781", "otherCurrentLiabilities": "2854647", "totalCurrentLiabilities": "10550644", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "783172", "cashAndShortTermInvestments": "6879520", "commonStockSharesOutstanding": "328511000", "intangibleAssetsExcludingGoodwill": "3779470", "cashAndCashEquivalentsAtCarryingValue": "6879520", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2110000", "profitLoss": "None", "dividendPayout": "1051000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1142000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1341000", "cashflowFromInvestment": "-51000", "stockBasedCompensation": "497", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "income_statement": { "revenue": 13257000, "cost_of_revenue": 8072000, "gross_profit": 5185000, "ebit": 456000, "ebitda": 792380, "pretax_income": 439000, "tax_provision": 95000, "net_income": 344000, "net_income_to_common": 344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7129782, "total_current_assets": 13426388, "total_assets": 20603189, "short_term_debt": 1085561, "long_term_debt": 451674, "total_debt": 1537235, "total_liabilities": 10388376, "total_equity": 10214813, "shares_outstanding": 328511000, "goodwill_and_intangibles": 5081383 }, "cash_flow": { "operating_cash_flow": 459062, "capital_expenditure": 19021, "free_cash_flow": 478083, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319835, "ticker_id": 3303, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:36.946913+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "456000", "ebitda": "792380", "netIncome": "344000", "grossProfit": "5185000", "depreciation": "None", "totalRevenue": "13257000", "costOfRevenue": "8072000", "interestIncome": "None", "incomeBeforeTax": "439000", "interestExpense": "17422", "operatingIncome": "456000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "-17000", "nonInterestIncome": "None", "operatingExpenses": "4729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336380", "sellingGeneralAndAdministrative": "4525000", "netIncomeFromContinuingOperations": "344000" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20603189", "longTermDebt": "451674", "shortTermDebt": "1085561", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3941431", "reportedCurrency": "USD", "retainedEarnings": "-255738", "totalLiabilities": "10388376", "otherCurrentAssets": "3567811", "totalCurrentAssets": "13426388", "currentLongTermDebt": "580402", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2728795", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7176801", "currentAccountsPayable": "2820595", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2004773", "totalShareholderEquity": "10214813", "capitalLeaseObligations": "972697", "otherCurrentLiabilities": "2199354", "totalCurrentLiabilities": "9469164", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "919212", "cashAndShortTermInvestments": "7129782", "commonStockSharesOutstanding": "328511000", "intangibleAssetsExcludingGoodwill": "3941431", "cashAndCashEquivalentsAtCarryingValue": "7129782", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343509", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "459062", "capitalExpenditures": "19021", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186187", "cashflowFromInvestment": "-19021", "stockBasedCompensation": "-497", "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": "336380", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13257000, "cost_of_revenue": 8072000, "gross_profit": 5185000, "research_and_development": null, "selling_general_admin": 4525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 456000, "depreciation_amortisation": 336380, "ebitda": 792380, "interest_expense": 17422, "interest_income": null, "other_non_operating": null, "pretax_income": 439000, "tax_provision": 95000, "effective_tax_rate": null, "net_income": 344000, "net_income_continuing_ops": 344000, "net_income_to_common": 344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7129782, "short_term_investments": null, "net_receivables": 2728795, "inventory": null, "other_current_assets": null, "total_current_assets": 13426388, "net_ppe": null, "goodwill": 1139952, "intangible_assets": 3941431, "goodwill_and_intangibles": 5081383, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7176801, "total_assets": 20603189, "short_term_debt": 1085561, "accounts_payable": 2820595, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9469164, "long_term_debt": 451674, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 919212, "total_liabilities": 10388376, "total_debt": 1537235, "preferred_stock": null, "minority_interest": null, "retained_earnings": -255738, "total_equity": 10214813, "shares_outstanding": 328511000, "operating_cash_flow": 459062, "stock_based_compensation": -497, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19021, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19021, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186187, "free_cash_flow": 478083, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "456000", "ebitda": "792380", "netIncome": "344000", "grossProfit": "5185000", "depreciation": "None", "totalRevenue": "13257000", "costOfRevenue": "8072000", "interestIncome": "None", "incomeBeforeTax": "439000", "interestExpense": "17422", "operatingIncome": "456000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "-17000", "nonInterestIncome": "None", "operatingExpenses": "4729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336380", "sellingGeneralAndAdministrative": "4525000", "netIncomeFromContinuingOperations": "344000" }, "balance": { "goodwill": "1139952", "inventory": "None", "commonStock": "53", "currentDebt": "None", "investments": "None", "totalAssets": "20603189", "longTermDebt": "451674", "shortTermDebt": "1085561", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3941431", "reportedCurrency": "USD", "retainedEarnings": "-255738", "totalLiabilities": "10388376", "otherCurrentAssets": "3567811", "totalCurrentAssets": "13426388", "currentLongTermDebt": "580402", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2728795", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7176801", "currentAccountsPayable": "2820595", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2004773", "totalShareholderEquity": "10214813", "capitalLeaseObligations": "972697", "otherCurrentLiabilities": "2199354", "totalCurrentLiabilities": "9469164", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "919212", "cashAndShortTermInvestments": "7129782", "commonStockSharesOutstanding": "328511000", "intangibleAssetsExcludingGoodwill": "3941431", "cashAndCashEquivalentsAtCarryingValue": "7129782", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343509", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "459062", "capitalExpenditures": "19021", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186187", "cashflowFromInvestment": "-19021", "stockBasedCompensation": "-497", "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": "336380", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }