{"symbol":"W","cik":1616707,"issuer_id":"sec-cik:0001616707","security_id":"sec-cik:0001616707:w","entity_name":"Wayfair\u00a0Inc.","fiscal_year_end_month":12,"fiscal_note":"Fiscal year ends in month 12; periods are labeled with the issuer's own fiscal calendar. Values are as most recently filed (restatements apply; per-share values are on current split basis per the connector's split table, flagged in adjusted). Flow items flagged in `derived` were computed (Q4 = FY \u2212 nine months; quarterly cash flow differenced from year-to-date filings) rather than read from a filing. `reconciliation.repaired` lists periods where a full-year figure was filed in a quarter slot: that row was dropped and the quarter rebuilt from the annual figure. `reconciliation.quarantined` lists periods where four filed quarters do not sum to the filed year \u2014 those quarterly values are withheld, so a blank there is a withholding rather than an absence of reporting.","reconciliation":{"repaired":[{"section":"income","fiscal_year":"FY2019","item":"other_income","qsum_over_fy":1.026}],"quarantined":[{"section":"cashflow","fiscal_year":"FY2014","item":"depreciation_amortization","qsum_over_fy":0.9755},{"section":"cashflow","fiscal_year":"FY2015","item":"depreciation_amortization","qsum_over_fy":0.9875}]},"generated_at":"2026-11-04T03:49:54.190856+00:00","concepts_used":{"income":{"revenue":["RevenueFromContractWithCustomerExcludingAssessedTax","Revenues"],"cost_of_revenue":["CostOfGoodsAndServicesSold"],"gross_profit":["GrossProfit"],"opex_sga":["GeneralAndAdministrativeExpense"],"operating_income":["OperatingIncomeLoss"],"other_income":["OtherNonoperatingIncomeExpense"],"pretax_income":["IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"],"income_tax":["IncomeTaxExpenseBenefit"],"net_income":["NetIncomeLoss"],"eps_diluted":["EarningsPerShareDiluted"],"shares_diluted":["WeightedAverageNumberOfDilutedSharesOutstanding"]},"balance":{"cash_and_equivalents":["CashAndCashEquivalentsAtCarryingValue"],"short_term_investments":["AvailableForSaleSecuritiesDebtSecuritiesCurrent","ShortTermInvestments"],"total_current_assets":["AssetsCurrent"],"total_assets":["Assets"],"total_current_liabilities":["LiabilitiesCurrent"],"long_term_debt":["LongTermDebt","LongTermDebtNoncurrent"],"total_liabilities":["Liabilities"],"stockholders_equity":["StockholdersEquity"]},"cashflow":{"cfo":["NetCashProvidedByUsedInOperatingActivities"],"capex":["PaymentsToAcquirePropertyPlantAndEquipment"],"buybacks":["PaymentsForRepurchaseOfCommonStock"],"dividends":["PaymentsOfDividends"],"depreciation_amortization":["DepreciationAndAmortization","DepreciationDepletionAndAmortization"]}},"annual":[{"label":"FY2012","end":"2012-12-31","income":{"revenue":601028000,"gross_profit":145149000,"operating_income":-21394000,"other_income":155000,"pretax_income":-21005000,"income_tax":50000,"net_income":-21055000},"balance":{"cash_and_equivalents":77861000,"stockholders_equity":-151130000},"cashflow":{"capex":8031000,"depreciation_amortization":9335000},"derived":[],"adjusted":[],"filed":"2015-03-19","filed_exceptions":{"balance.cash_and_equivalents":"2016-02-29","balance.stockholders_equity":"2016-02-29"},"first_filed":"2014-11-14"},{"label":"FY2013","end":"2013-12-31","income":{"revenue":915843000,"gross_profit":224241000,"operating_income":-16019000,"other_income":294000,"pretax_income":-15480000,"income_tax":46000,"net_income":-15526000},"balance":{"cash_and_equivalents":65289000,"short_term_investments":50019000,"total_current_assets":163132000,"total_assets":196305000,"total_current_liabilities":145267000,"total_liabilities":146297000,"stockholders_equity":-191178000},"cashflow":{"capex":6739000,"buybacks":0,"dividends":0,"depreciation_amortization":13091000},"derived":[],"adjusted":[],"filed":"2016-02-29","filed_exceptions":{"balance.cash_and_equivalents":"2017-02-28","balance.short_term_investments":"2015-03-19","balance.stockholders_equity":"2017-02-28","balance.total_assets":"2015-03-19","balance.total_current_assets":"2015-03-19","balance.total_current_liabilities":"2015-03-19","balance.total_liabilities":"2015-03-19"},"first_filed":"2014-11-14"},{"label":"FY2014","end":"2014-12-31","income":{"revenue":1318951000,"gross_profit":311098000,"operating_income":-147784000,"other_income":-489000,"pretax_income":-147923000,"income_tax":175000,"net_income":-148098000},"balance":{"cash_and_equivalents":355859000,"short_term_investments":60000000,"total_current_assets":486868000,"total_assets":555523000,"total_current_liabilities":232592000,"total_liabilities":249984000,"stockholders_equity":305539000},"cashflow":{"capex":31855000,"buybacks":23500000,"dividends":39516000,"depreciation_amortization":22003000},"derived":[],"adjusted":[],"filed":"2017-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2018-02-26","balance.short_term_investments":"2016-02-29","balance.stockholders_equity":"2018-02-26","balance.total_assets":"2016-02-29","balance.total_current_assets":"2016-02-29","balance.total_current_liabilities":"2016-02-29","balance.total_liabilities":"2016-02-29"},"first_filed":"2015-03-19"},{"label":"FY2015","end":"2015-12-31","income":{"revenue":2249885000,"gross_profit":540724000,"operating_income":-81350000,"other_income":2718000,"pretax_income":-77348000,"income_tax":95000,"net_income":-77443000},"balance":{"cash_and_equivalents":334176000,"short_term_investments":51895000,"total_current_assets":492323000,"total_assets":694581000,"total_current_liabilities":397026000,"total_liabilities":452036000,"stockholders_equity":242545000},"cashflow":{"cfo":135121000,"capex":44648000,"buybacks":0,"dividends":0,"depreciation_amortization":32446000,"fcf":90473000},"derived":[],"adjusted":[],"filed":"2018-02-26","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-25","balance.short_term_investments":"2017-02-28","balance.stockholders_equity":"2019-02-25","balance.total_assets":"2017-02-28","balance.total_current_assets":"2017-02-28","balance.total_current_liabilities":"2017-02-28","balance.total_liabilities":"2017-02-28","cashflow.buybacks":"2017-02-28","cashflow.dividends":"2017-02-28"},"first_filed":"2016-02-29"},{"label":"FY2016","end":"2016-12-31","income":{"revenue":3380360000,"cost_of_revenue":2572549000,"gross_profit":807811000,"operating_income":-196217000,"other_income":1756000,"pretax_income":-193767000,"income_tax":608000,"net_income":-194375000},"balance":{"cash_and_equivalents":279840000,"short_term_investments":68743000,"total_current_assets":477091000,"total_assets":761683000,"total_current_liabilities":557220000,"long_term_debt":0,"total_liabilities":682299000,"stockholders_equity":79384000},"cashflow":{"cfo":62814000,"capex":96707000,"buybacks":0,"dividends":0,"depreciation_amortization":55572000,"fcf":-33893000},"derived":[],"adjusted":[],"filed":"2019-02-25","filed_exceptions":{"balance.long_term_debt":"2018-02-26","balance.short_term_investments":"2018-02-26","balance.stockholders_equity":"2020-02-28","balance.total_assets":"2018-02-26","balance.total_current_assets":"2018-02-26","balance.total_current_liabilities":"2018-02-26","balance.total_liabilities":"2018-02-26","cashflow.buybacks":"2017-02-28","cashflow.dividends":"2017-02-28"},"first_filed":"2017-02-28"},{"label":"FY2017","end":"2017-12-31","income":{"revenue":4720895000,"cost_of_revenue":3602072000,"gross_profit":1118823000,"operating_income":-235453000,"other_income":758000,"pretax_income":-244128000,"income_tax":486000,"net_income":-244614000},"balance":{"cash_and_equivalents":558960000,"short_term_investments":61032000,"total_current_assets":816820000,"total_assets":1213403000,"total_current_liabilities":739755000,"long_term_debt":332905000,"total_liabilities":1261732000,"stockholders_equity":-48329000},"cashflow":{"cfo":33634000,"capex":100451000,"depreciation_amortization":87020000,"fcf":-66817000},"derived":[],"adjusted":[],"filed":"2020-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-25","balance.long_term_debt":"2019-02-25","balance.short_term_investments":"2019-02-25","balance.stockholders_equity":"2021-02-25","balance.total_assets":"2019-02-25","balance.total_current_assets":"2019-02-25","balance.total_current_liabilities":"2019-02-25","balance.total_liabilities":"2019-02-25"},"first_filed":"2018-02-26"},{"label":"FY2018","end":"2018-12-31","income":{"revenue":6779174000,"cost_of_revenue":5192451000,"gross_profit":1586723000,"operating_income":-473279000,"other_income":-204000,"pretax_income":-502043000,"income_tax":2037000,"net_income":-504080000,"eps_diluted":-5.63,"shares_diluted":89472000},"balance":{"cash_and_equivalents":849461000,"short_term_investments":114278000,"total_current_assets":1255936000,"total_assets":1890850000,"total_current_liabilities":1139223000,"long_term_debt":738904000,"total_liabilities":2221571000,"stockholders_equity":-331000000},"cashflow":{"cfo":84861000,"capex":159205000,"buybacks":0,"depreciation_amortization":123542000,"fcf":-74344000},"derived":[],"adjusted":[],"filed":"2021-02-25","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-25","balance.long_term_debt":"2020-02-28","balance.short_term_investments":"2020-02-28","balance.stockholders_equity":"2022-02-24","balance.total_assets":"2020-02-28","balance.total_current_assets":"2020-02-28","balance.total_current_liabilities":"2020-02-28","balance.total_liabilities":"2020-02-28"},"first_filed":"2019-02-25"},{"label":"FY2019","end":"2019-12-31","income":{"revenue":9127000000,"cost_of_revenue":6980000000,"gross_profit":2147000000,"operating_income":-930000000,"other_income":3000000,"pretax_income":-982000000,"income_tax":3000000,"net_income":-985000000,"eps_diluted":-10.68,"shares_diluted":92000000},"balance":{"short_term_investments":404252000,"total_current_assets":1377138000,"total_assets":2953048000,"total_current_liabilities":1611519000,"long_term_debt":1456195000,"total_liabilities":3897256000,"stockholders_equity":-944000000},"cashflow":{"cfo":-197000000,"capex":272000000,"buybacks":0,"depreciation_amortization":192000000,"fcf":-469000000},"derived":[],"adjusted":[],"filed":"2022-02-24","filed_exceptions":{"balance.long_term_debt":"2021-02-25","balance.short_term_investments":"2021-02-25","balance.stockholders_equity":"2023-02-23","balance.total_assets":"2021-02-25","balance.total_current_assets":"2021-02-25","balance.total_current_liabilities":"2021-02-25","balance.total_liabilities":"2021-02-25"},"first_filed":"2020-02-28"},{"label":"FY2020","end":"2020-12-31","income":{"revenue":14145000000,"cost_of_revenue":10033000000,"gross_profit":4112000000,"operating_income":360000000,"other_income":-9000000,"pretax_income":205000000,"income_tax":20000000,"net_income":185000000,"eps_diluted":1.86,"shares_diluted":99000000},"balance":{"cash_and_equivalents":2129440000,"short_term_investments":462000000,"total_current_assets":3046000000,"total_assets":4570000000,"total_current_liabilities":2166000000,"long_term_debt":3310000000,"total_liabilities":5762000000,"stockholders_equity":-1192000000},"cashflow":{"cfo":1417000000,"capex":186000000,"buybacks":380000000,"depreciation_amortization":286000000,"fcf":1231000000},"derived":[],"adjusted":[],"filed":"2023-02-23","filed_exceptions":{"balance.cash_and_equivalents":"2021-11-04","balance.long_term_debt":"2022-02-24","balance.short_term_investments":"2022-02-24","balance.stockholders_equity":"2024-02-22","balance.total_assets":"2022-02-24","balance.total_current_assets":"2022-02-24","balance.total_current_liabilities":"2022-02-24","balance.total_liabilities":"2022-02-24"},"first_filed":"2021-02-25"},{"label":"FY2021","end":"2021-12-31","income":{"revenue":13708000000,"cost_of_revenue":9813000000,"gross_profit":3895000000,"operating_income":-94000000,"other_income":-4000000,"pretax_income":-130000000,"income_tax":1000000,"net_income":-131000000,"eps_diluted":-1.26,"shares_diluted":104000000},"balance":{"cash_and_equivalents":1706000000,"short_term_investments":693000000,"total_current_assets":3012000000,"total_assets":4570000000,"total_current_liabilities":2217000000,"long_term_debt":3052000000,"total_liabilities":6189000000,"stockholders_equity":-1619000000},"cashflow":{"cfo":410000000,"capex":101000000,"buybacks":300000000,"depreciation_amortization":322000000,"fcf":309000000},"derived":[],"adjusted":[],"filed":"2024-02-22","filed_exceptions":{"balance.long_term_debt":"2023-02-23","balance.short_term_investments":"2023-02-23","balance.stockholders_equity":"2025-02-20","balance.total_assets":"2023-02-23","balance.total_current_assets":"2023-02-23","balance.total_current_liabilities":"2023-02-23","balance.total_liabilities":"2023-02-23"},"first_filed":"2022-02-24"},{"label":"FY2022","end":"2022-12-31","income":{"revenue":12218000000,"cost_of_revenue":8802000000,"gross_profit":3416000000,"operating_income":-1384000000,"other_income":-4000000,"pretax_income":-1319000000,"income_tax":12000000,"net_income":-1331000000,"eps_diluted":-12.54,"shares_diluted":106000000},"balance":{"cash_and_equivalents":1050000000,"short_term_investments":228000000,"total_current_assets":1933000000,"total_assets":3580000000,"total_current_liabilities":2072000000,"long_term_debt":3137000000,"total_liabilities":6130000000,"stockholders_equity":-2550000000},"cashflow":{"cfo":-674000000,"capex":186000000,"buybacks":75000000,"depreciation_amortization":371000000,"fcf":-860000000},"derived":[],"adjusted":[],"filed":"2025-02-20","filed_exceptions":{"balance.long_term_debt":"2024-02-22","balance.short_term_investments":"2024-02-22","balance.stockholders_equity":"2026-02-19","balance.total_assets":"2024-02-22","balance.total_current_assets":"2024-02-22","balance.total_current_liabilities":"2024-02-22","balance.total_liabilities":"2024-02-22"},"first_filed":"2023-02-23"},{"label":"FY2023","end":"2023-12-31","income":{"revenue":12003000000,"cost_of_revenue":8336000000,"gross_profit":3667000000,"operating_income":-813000000,"other_income":1000000,"pretax_income":-729000000,"income_tax":9000000,"net_income":-738000000,"eps_diluted":-6.47,"shares_diluted":114000000},"balance":{"cash_and_equivalents":1322000000,"short_term_investments":29000000,"total_current_assets":1855000000,"total_assets":3474000000,"total_current_liabilities":2183000000,"long_term_debt":3092000000,"total_liabilities":6181000000,"stockholders_equity":-2707000000},"cashflow":{"cfo":349000000,"capex":148000000,"buybacks":0,"depreciation_amortization":417000000,"fcf":201000000},"derived":[],"adjusted":[],"filed":"2026-02-19","filed_exceptions":{"balance.long_term_debt":"2025-02-20","balance.short_term_investments":"2025-02-20","balance.total_assets":"2025-02-20","balance.total_current_assets":"2025-02-20","balance.total_current_liabilities":"2025-02-20","balance.total_liabilities":"2025-02-20","cashflow.buybacks":"2025-02-20"},"first_filed":"2024-02-22"},{"label":"FY2024","end":"2024-12-31","income":{"revenue":11851000000,"cost_of_revenue":8277000000,"gross_profit":3574000000,"operating_income":-461000000,"other_income":-21000000,"pretax_income":-482000000,"income_tax":10000000,"net_income":-492000000,"eps_diluted":-4.01,"shares_diluted":123000000},"balance":{"cash_and_equivalents":1316000000,"short_term_investments":56000000,"total_current_assets":1877000000,"total_assets":3459000000,"total_current_liabilities":2370000000,"long_term_debt":2882000000,"total_liabilities":6214000000,"stockholders_equity":-2755000000},"cashflow":{"cfo":317000000,"capex":73000000,"buybacks":0,"depreciation_amortization":387000000,"fcf":244000000},"derived":[],"adjusted":[],"filed":"2026-02-19","filed_exceptions":{"balance.stockholders_equity":"2026-08-04","cashflow.buybacks":"2025-02-20"},"first_filed":"2025-02-20"},{"label":"FY2025","end":"2025-12-31","income":{"revenue":12457000000,"cost_of_revenue":8692000000,"gross_profit":3765000000,"operating_income":17000000,"other_income":31000000,"pretax_income":-304000000,"income_tax":9000000,"net_income":-313000000,"eps_diluted":-2.44,"shares_diluted":128000000},"balance":{"cash_and_equivalents":1476000000,"short_term_investments":66000000,"total_current_assets":2001000000,"total_assets":3440000000,"total_current_liabilities":2129000000,"long_term_debt":3233000000,"total_liabilities":6222000000,"stockholders_equity":-2782000000},"cashflow":{"cfo":534000000,"capex":70000000,"depreciation_amortization":305000000,"fcf":464000000},"derived":[],"adjusted":[],"filed":"2026-02-19","filed_exceptions":{"balance.cash_and_equivalents":"2026-08-04","balance.long_term_debt":"2026-08-04","balance.short_term_investments":"2026-08-04","balance.stockholders_equity":"2026-08-04","balance.total_assets":"2026-08-04","balance.total_current_assets":"2026-08-04","balance.total_current_liabilities":"2026-08-04","balance.total_liabilities":"2026-08-04"},"first_filed":"2026-02-19"}],"quarterly":[{"label":"Q3 FY2013","end":"2013-09-30","income":{"revenue":237302000,"gross_profit":58646000,"opex_sga":15530000,"operating_income":-3670000,"other_income":579000,"pretax_income":-3030000,"income_tax":1000,"net_income":-3031000},"balance":{"cash_and_equivalents":39744000},"cashflow":{},"derived":[],"adjusted":[],"filed":"2014-11-14","first_filed":"2014-11-14"},{"label":"Q4 FY2013","end":"2013-12-31","income":{"revenue":295333000,"gross_profit":70724000,"operating_income":-4386000,"other_income":219000,"pretax_income":-4107000,"income_tax":50000,"net_income":-4157000},"balance":{"cash_and_equivalents":65289000,"short_term_investments":50019000,"total_current_assets":163132000,"total_assets":196305000,"total_current_liabilities":145267000,"total_liabilities":146297000,"stockholders_equity":-191178000},"cashflow":{"capex":2318000,"depreciation_amortization":3739000},"derived":["cashflow.capex","cashflow.depreciation_amortization","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2015-03-19","filed_exceptions":{"balance.cash_and_equivalents":"2017-02-28","balance.stockholders_equity":"2017-02-28"},"first_filed":"2014-11-14"},{"label":"Q1 FY2014","end":"2014-03-31","income":{"revenue":278707000,"gross_profit":65207000,"operating_income":-28155000,"other_income":88000,"pretax_income":-28011000,"income_tax":15000,"net_income":-28026000},"balance":{"cash_and_equivalents":135095000},"cashflow":{"capex":11357000,"buybacks":23500000,"dividends":15000000},"derived":[],"adjusted":[],"filed":"2015-05-14","first_filed":"2015-05-14"},{"label":"Q2 FY2014","end":"2014-06-30","income":{"revenue":295437000,"gross_profit":68454000,"operating_income":-23266000,"other_income":-184000,"pretax_income":-23373000,"income_tax":2000,"net_income":-23375000},"balance":{"cash_and_equivalents":87781000},"cashflow":{"capex":12974000,"buybacks":0,"dividends":0},"derived":["cashflow.buybacks","cashflow.capex","cashflow.dividends"],"adjusted":[],"filed":"2015-08-12","first_filed":"2015-08-12"},{"label":"Q3 FY2014","end":"2014-09-30","income":{"revenue":336188000,"gross_profit":79027000,"opex_sga":25218000,"operating_income":-23864000,"other_income":-309000,"pretax_income":-24084000,"income_tax":59000,"net_income":-24143000},"balance":{"cash_and_equivalents":30307000,"short_term_investments":100054000,"total_current_assets":194632000,"total_assets":260528000,"total_current_liabilities":156585000,"total_liabilities":169435000,"stockholders_equity":-306370000},"cashflow":{"capex":6837000,"buybacks":0,"dividends":0},"derived":["cashflow.buybacks","cashflow.capex","cashflow.dividends"],"adjusted":[],"filed":"2015-11-12","filed_exceptions":{"balance.short_term_investments":"2014-11-14","balance.stockholders_equity":"2014-11-14","balance.total_assets":"2014-11-14","balance.total_current_assets":"2014-11-14","balance.total_current_liabilities":"2014-11-14","balance.total_liabilities":"2014-11-14","income.opex_sga":"2014-11-14"},"first_filed":"2014-11-14"},{"label":"Q4 FY2014","end":"2014-12-31","income":{"revenue":408619000,"gross_profit":98410000,"operating_income":-72499000,"other_income":-84000,"pretax_income":-72455000,"income_tax":99000,"net_income":-72554000},"balance":{"cash_and_equivalents":355859000,"short_term_investments":60000000,"total_current_assets":486868000,"total_assets":555523000,"total_current_liabilities":232592000,"total_liabilities":249984000,"stockholders_equity":305539000},"cashflow":{"capex":687000,"buybacks":0,"dividends":24516000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.dividends","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2016-02-29","filed_exceptions":{"balance.cash_and_equivalents":"2018-02-26","balance.stockholders_equity":"2018-02-26"},"first_filed":"2015-03-19"},{"label":"Q1 FY2015","end":"2015-03-31","income":{"revenue":424371000,"gross_profit":102835000,"operating_income":-27246000,"other_income":-108000,"pretax_income":-27090000,"income_tax":46000,"net_income":-27136000},"balance":{"cash_and_equivalents":206082000,"short_term_investments":74213000,"total_current_assets":369244000,"total_assets":531208000,"total_current_liabilities":220209000,"total_liabilities":248634000,"stockholders_equity":282574000},"cashflow":{"capex":12051000},"derived":[],"adjusted":[],"filed":"2016-05-09","filed_exceptions":{"balance.short_term_investments":"2015-05-14","balance.stockholders_equity":"2015-05-14","balance.total_assets":"2015-05-14","balance.total_current_assets":"2015-05-14","balance.total_current_liabilities":"2015-05-14","balance.total_liabilities":"2015-05-14"},"first_filed":"2015-05-14"},{"label":"Q2 FY2015","end":"2015-06-30","income":{"revenue":491752000,"gross_profit":120801000,"operating_income":-19473000,"other_income":-96000,"pretax_income":-19261000,"income_tax":73000,"net_income":-19334000},"balance":{"cash_and_equivalents":236574000,"short_term_investments":51425000,"total_current_assets":381638000,"total_assets":543985000,"total_current_liabilities":252450000,"total_liabilities":277138000,"stockholders_equity":266847000},"cashflow":{"capex":13153000},"derived":["cashflow.capex"],"adjusted":[],"filed":"2016-08-09","filed_exceptions":{"balance.short_term_investments":"2015-08-12","balance.stockholders_equity":"2015-08-12","balance.total_assets":"2015-08-12","balance.total_current_assets":"2015-08-12","balance.total_current_liabilities":"2015-08-12","balance.total_liabilities":"2015-08-12"},"first_filed":"2015-08-12"},{"label":"Q3 FY2015","end":"2015-09-30","income":{"revenue":593972000,"gross_profit":141386000,"operating_income":-18637000,"other_income":2746000,"pretax_income":-15566000,"income_tax":-88000,"net_income":-15478000},"balance":{"cash_and_equivalents":278690000,"short_term_investments":46654000,"total_current_assets":433101000,"total_assets":601344000,"total_current_liabilities":313732000,"total_liabilities":346648000,"stockholders_equity":254696000},"cashflow":{"capex":11491000},"derived":["cashflow.capex"],"adjusted":[],"filed":"2016-11-08","filed_exceptions":{"balance.short_term_investments":"2015-11-12","balance.stockholders_equity":"2015-11-12","balance.total_assets":"2015-11-12","balance.total_current_assets":"2015-11-12","balance.total_current_liabilities":"2015-11-12","balance.total_liabilities":"2015-11-12","cashflow.buybacks":"2015-11-12","cashflow.dividends":"2015-11-12"},"first_filed":"2015-11-12"},{"label":"Q4 FY2015","end":"2015-12-31","income":{"revenue":739790000,"gross_profit":175702000,"operating_income":-15994000,"other_income":176000,"pretax_income":-15431000,"income_tax":64000,"net_income":-15495000},"balance":{"cash_and_equivalents":334176000,"short_term_investments":51895000,"total_current_assets":492323000,"total_assets":694581000,"total_current_liabilities":397026000,"total_liabilities":452036000,"stockholders_equity":242545000},"cashflow":{"capex":7953000,"buybacks":0,"dividends":0},"derived":["cashflow.buybacks","cashflow.capex","cashflow.dividends","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2017-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-25","balance.stockholders_equity":"2019-02-25"},"first_filed":"2016-02-29"},{"label":"Q1 FY2016","end":"2016-03-31","income":{"revenue":747348000,"gross_profit":179056000,"operating_income":-42109000,"other_income":669000,"pretax_income":-40888000,"income_tax":317000,"net_income":-41205000},"balance":{"cash_and_equivalents":248798000,"short_term_investments":60656000,"total_current_assets":424241000,"total_assets":667427000,"total_current_liabilities":388127000,"total_liabilities":462421000,"stockholders_equity":205006000},"cashflow":{"capex":23927000,"depreciation_amortization":10487000},"derived":[],"adjusted":[],"filed":"2017-05-09","filed_exceptions":{"balance.short_term_investments":"2016-05-09","balance.stockholders_equity":"2016-05-09","balance.total_assets":"2016-05-09","balance.total_current_assets":"2016-05-09","balance.total_current_liabilities":"2016-05-09","balance.total_liabilities":"2016-05-09"},"first_filed":"2016-05-09"},{"label":"Q2 FY2016","end":"2016-06-30","income":{"revenue":786928000,"gross_profit":188514000,"operating_income":-48730000,"other_income":246000,"pretax_income":-47953000,"income_tax":321000,"net_income":-48274000},"balance":{"cash_and_equivalents":220299000,"short_term_investments":82712000,"total_current_assets":422687000,"total_assets":663968000,"total_current_liabilities":425141000,"total_liabilities":501884000,"stockholders_equity":162084000},"cashflow":{"capex":37509000,"depreciation_amortization":12578000},"derived":["cashflow.capex"],"adjusted":[],"filed":"2017-08-08","filed_exceptions":{"balance.short_term_investments":"2016-08-09","balance.stockholders_equity":"2016-08-09","balance.total_assets":"2016-08-09","balance.total_current_assets":"2016-08-09","balance.total_current_liabilities":"2016-08-09","balance.total_liabilities":"2016-08-09"},"first_filed":"2016-08-09"},{"label":"Q3 FY2016","end":"2016-09-30","income":{"revenue":861525000,"gross_profit":201661000,"operating_income":-61620000,"other_income":889000,"pretax_income":-61023000,"income_tax":-83000,"net_income":-60940000},"balance":{"cash_and_equivalents":208344000,"short_term_investments":84471000,"total_current_assets":416109000,"total_assets":684119000,"total_current_liabilities":472992000,"total_liabilities":573615000,"stockholders_equity":110504000},"cashflow":{"capex":20408000,"depreciation_amortization":15463000},"derived":["cashflow.capex"],"adjusted":[],"filed":"2017-11-02","filed_exceptions":{"balance.short_term_investments":"2016-11-08","balance.stockholders_equity":"2016-11-08","balance.total_assets":"2016-11-08","balance.total_current_assets":"2016-11-08","balance.total_current_liabilities":"2016-11-08","balance.total_liabilities":"2016-11-08"},"first_filed":"2016-11-08"},{"label":"Q4 FY2016","end":"2016-12-31","income":{"revenue":984559000,"gross_profit":238580000,"operating_income":-43758000,"other_income":-48000,"pretax_income":-43903000,"income_tax":53000,"net_income":-43956000},"balance":{"cash_and_equivalents":279840000,"short_term_investments":68743000,"total_current_assets":477091000,"total_assets":761683000,"total_current_liabilities":557220000,"long_term_debt":0,"total_liabilities":682299000,"stockholders_equity":79384000},"cashflow":{"capex":14863000,"depreciation_amortization":17044000},"derived":["cashflow.capex","cashflow.depreciation_amortization","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2018-02-26","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-25","balance.stockholders_equity":"2020-02-28"},"first_filed":"2017-02-28"},{"label":"Q1 FY2017","end":"2017-03-31","income":{"revenue":960825000,"gross_profit":236883000,"operating_income":-56206000,"other_income":176000,"pretax_income":-56329000,"income_tax":210000,"net_income":-56539000},"balance":{"cash_and_equivalents":212408000,"short_term_investments":64277000,"total_current_assets":432362000,"total_assets":742123000,"total_current_liabilities":566584000,"total_liabilities":705661000,"stockholders_equity":36462000},"cashflow":{"cfo":-46098000,"capex":11952000,"depreciation_amortization":20352000,"fcf":-58050000},"derived":[],"adjusted":[],"filed":"2018-05-02","filed_exceptions":{"balance.short_term_investments":"2017-05-09","balance.stockholders_equity":"2017-05-09","balance.total_assets":"2017-05-09","balance.total_current_assets":"2017-05-09","balance.total_current_liabilities":"2017-05-09","balance.total_liabilities":"2017-05-09"},"first_filed":"2017-05-09"},{"label":"Q2 FY2017","end":"2017-06-30","income":{"revenue":1122856000,"cost_of_revenue":853390000,"gross_profit":269466000,"operating_income":-37552000,"other_income":451000,"pretax_income":-38651000,"income_tax":224000,"net_income":-38875000},"balance":{"cash_and_equivalents":203810000,"short_term_investments":52059000,"total_current_assets":417246000,"total_assets":751478000,"total_current_liabilities":598547000,"total_liabilities":739538000,"stockholders_equity":11940000},"cashflow":{"cfo":18101000,"capex":33596000,"depreciation_amortization":19323000,"fcf":-15495000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2018-08-02","filed_exceptions":{"balance.short_term_investments":"2017-08-08","balance.stockholders_equity":"2017-08-08","balance.total_assets":"2017-08-08","balance.total_current_assets":"2017-08-08","balance.total_current_liabilities":"2017-08-08","balance.total_liabilities":"2017-08-08"},"first_filed":"2017-08-08"},{"label":"Q3 FY2017","end":"2017-09-30","income":{"revenue":1198198000,"cost_of_revenue":917889000,"gross_profit":280309000,"operating_income":-73957000,"other_income":-227000,"pretax_income":-76192000,"income_tax":237000,"net_income":-76429000},"balance":{"cash_and_equivalents":553721000,"short_term_investments":56699000,"total_current_assets":776595000,"total_assets":1138140000,"total_current_liabilities":650249000,"long_term_debt":327950000,"total_liabilities":1135111000,"stockholders_equity":3029000},"cashflow":{"cfo":24752000,"capex":30980000,"depreciation_amortization":22913000,"fcf":-6228000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2018-11-01","filed_exceptions":{"balance.long_term_debt":"2017-11-02","balance.short_term_investments":"2017-11-02","balance.stockholders_equity":"2017-11-02","balance.total_assets":"2017-11-02","balance.total_current_assets":"2017-11-02","balance.total_current_liabilities":"2017-11-02","balance.total_liabilities":"2017-11-02"},"first_filed":"2017-11-02"},{"label":"Q4 FY2017","end":"2017-12-31","income":{"revenue":1439016000,"cost_of_revenue":1106851000,"gross_profit":332165000,"operating_income":-67738000,"other_income":358000,"pretax_income":-72956000,"income_tax":-185000,"net_income":-72771000},"balance":{"cash_and_equivalents":558960000,"short_term_investments":61032000,"total_current_assets":816820000,"total_assets":1213403000,"total_current_liabilities":739755000,"long_term_debt":332905000,"total_liabilities":1261732000,"stockholders_equity":-48329000},"cashflow":{"cfo":36879000,"capex":23923000,"depreciation_amortization":24432000,"fcf":12956000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2019-02-25","filed_exceptions":{"balance.stockholders_equity":"2021-02-25"},"first_filed":"2018-02-26"},{"label":"Q1 FY2018","end":"2018-03-31","income":{"revenue":1404269000,"cost_of_revenue":1080445000,"gross_profit":323824000,"operating_income":-103069000,"other_income":941000,"pretax_income":-107535000,"income_tax":240000,"net_income":-107775000},"balance":{"cash_and_equivalents":522026000,"short_term_investments":60032000,"total_current_assets":796880000,"total_assets":1226446000,"total_current_liabilities":799652000,"long_term_debt":337186000,"total_liabilities":1353650000,"stockholders_equity":-127204000},"cashflow":{"cfo":-13077000,"capex":21363000,"depreciation_amortization":25962000,"fcf":-34440000},"derived":[],"adjusted":[],"filed":"2019-05-02","filed_exceptions":{"balance.cash_and_equivalents":"2018-05-02","balance.long_term_debt":"2018-05-02","balance.short_term_investments":"2018-05-02","balance.stockholders_equity":"2019-08-01","balance.total_assets":"2018-05-02","balance.total_current_assets":"2018-05-02","balance.total_current_liabilities":"2018-05-02","balance.total_liabilities":"2018-05-02"},"first_filed":"2018-05-02"},{"label":"Q2 FY2018","end":"2018-06-30","income":{"revenue":1655256000,"cost_of_revenue":1270249000,"gross_profit":385007000,"operating_income":-95339000,"other_income":666000,"pretax_income":-100469000,"income_tax":265000,"net_income":-100734000},"balance":{"cash_and_equivalents":529452000,"short_term_investments":45934000,"total_current_assets":793961000,"total_assets":1287268000,"total_current_liabilities":890298000,"long_term_debt":342281000,"total_liabilities":1482746000,"stockholders_equity":-195478000},"cashflow":{"cfo":47604000,"capex":39730000,"depreciation_amortization":28920000,"fcf":7874000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2019-08-01","filed_exceptions":{"balance.cash_and_equivalents":"2018-08-02","balance.long_term_debt":"2018-08-02","balance.short_term_investments":"2018-08-02","balance.stockholders_equity":"2019-10-31","balance.total_assets":"2018-08-02","balance.total_current_assets":"2018-08-02","balance.total_current_liabilities":"2018-08-02","balance.total_liabilities":"2018-08-02"},"first_filed":"2018-08-02"},{"label":"Q3 FY2018","end":"2018-09-30","income":{"revenue":1705645000,"cost_of_revenue":1312875000,"gross_profit":392770000,"operating_income":-145266000,"other_income":1054000,"pretax_income":-151278000,"income_tax":448000,"net_income":-151726000},"balance":{"cash_and_equivalents":488636000,"short_term_investments":30056000,"total_current_assets":763182000,"total_assets":1299638000,"total_current_liabilities":1002311000,"long_term_debt":346641000,"total_liabilities":1611859000,"stockholders_equity":-312221000},"cashflow":{"cfo":7804000,"capex":49411000,"depreciation_amortization":32544000,"fcf":-41607000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2019-10-31","filed_exceptions":{"balance.cash_and_equivalents":"2018-11-01","balance.long_term_debt":"2018-11-01","balance.short_term_investments":"2018-11-01","balance.total_assets":"2018-11-01","balance.total_current_assets":"2018-11-01","balance.total_current_liabilities":"2018-11-01","balance.total_liabilities":"2018-11-01"},"first_filed":"2018-11-01"},{"label":"Q4 FY2018","end":"2018-12-31","income":{"revenue":2014004000,"cost_of_revenue":1528882000,"gross_profit":485122000,"operating_income":-129605000,"other_income":-2865000,"pretax_income":-142761000,"income_tax":1084000,"net_income":-143845000},"balance":{"cash_and_equivalents":849461000,"short_term_investments":114278000,"total_current_assets":1255936000,"total_assets":1890850000,"total_current_liabilities":1139223000,"long_term_debt":738904000,"total_liabilities":2221571000,"stockholders_equity":-331000000},"cashflow":{"cfo":42530000,"capex":48701000,"depreciation_amortization":36116000,"fcf":-6171000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2020-02-28","filed_exceptions":{"balance.cash_and_equivalents":"2019-02-25","balance.stockholders_equity":"2022-02-24"},"first_filed":"2019-02-25"},{"label":"Q1 FY2019","end":"2019-03-31","income":{"revenue":1944829000,"cost_of_revenue":1474373000,"gross_profit":470456000,"operating_income":-193634000,"pretax_income":-199794000,"income_tax":595000,"net_income":-200389000},"balance":{"short_term_investments":83302000,"total_current_assets":1117832000,"total_assets":2113865000,"total_current_liabilities":1229813000,"long_term_debt":750156000,"total_liabilities":2593012000,"stockholders_equity":-479147000},"cashflow":{"cfo":-81348000,"capex":60626000,"depreciation_amortization":39583000,"fcf":-141974000},"derived":[],"adjusted":[],"filed":"2020-05-05","filed_exceptions":{"balance.long_term_debt":"2019-05-02","balance.short_term_investments":"2019-05-02","balance.stockholders_equity":"2020-08-05","balance.total_assets":"2019-05-02","balance.total_current_assets":"2019-05-02","balance.total_current_liabilities":"2019-05-02","balance.total_liabilities":"2019-05-02"},"first_filed":"2019-05-02"},{"label":"Q2 FY2019","end":"2019-06-30","income":{"revenue":2343251000,"cost_of_revenue":1783651000,"gross_profit":559600000,"operating_income":-171177000,"other_income":322000,"pretax_income":-181107000,"income_tax":831000,"net_income":-181938000,"eps_diluted":-1.98,"shares_diluted":91802000},"balance":{"short_term_investments":39342000,"total_current_assets":1056900000,"total_assets":2182100000,"total_current_liabilities":1333511000,"long_term_debt":761604000,"total_liabilities":2787457000,"stockholders_equity":-605357000},"cashflow":{"cfo":-2734000,"capex":54714000,"depreciation_amortization":44339000,"fcf":-57448000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2020-08-05","filed_exceptions":{"balance.long_term_debt":"2019-08-01","balance.short_term_investments":"2019-08-01","balance.stockholders_equity":"2020-11-03","balance.total_assets":"2019-08-01","balance.total_current_assets":"2019-08-01","balance.total_current_liabilities":"2019-08-01","balance.total_liabilities":"2019-08-01"},"first_filed":"2019-08-01"},{"label":"Q3 FY2019","end":"2019-09-30","income":{"revenue":2305487000,"cost_of_revenue":1765566000,"gross_profit":539921000,"operating_income":-259709000,"other_income":2182000,"pretax_income":-271959000,"income_tax":76000,"net_income":-272035000,"eps_diluted":-2.94,"shares_diluted":92540000},"balance":{"short_term_investments":6049000,"total_current_assets":1670701000,"total_assets":3007635000,"total_current_liabilities":1433659000,"long_term_debt":1435927000,"total_liabilities":3690064000,"stockholders_equity":-682429000},"cashflow":{"cfo":-76441000,"capex":68628000,"depreciation_amortization":50250000,"fcf":-145069000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2020-11-03","filed_exceptions":{"balance.long_term_debt":"2019-10-31","balance.short_term_investments":"2019-10-31","balance.total_assets":"2019-10-31","balance.total_current_assets":"2019-10-31","balance.total_current_liabilities":"2019-10-31","balance.total_liabilities":"2019-10-31"},"first_filed":"2019-10-31"},{"label":"Q4 FY2019","end":"2019-12-31","income":{"revenue":2533433000,"cost_of_revenue":1956410000,"gross_profit":577023000,"operating_income":-305480000,"other_income":-2582000,"pretax_income":-329140000,"income_tax":1498000,"net_income":-330638000},"balance":{"short_term_investments":404252000,"total_current_assets":1377138000,"total_assets":2953048000,"total_current_liabilities":1611519000,"long_term_debt":1456195000,"total_liabilities":3897256000,"stockholders_equity":-944000000},"cashflow":{"cfo":-36477000,"capex":88032000,"buybacks":0,"depreciation_amortization":57828000,"fcf":-124509000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2021-02-25","filed_exceptions":{"balance.stockholders_equity":"2023-02-23"},"first_filed":"2020-02-28"},{"label":"Q1 FY2020","end":"2020-03-31","income":{"revenue":2330063000,"cost_of_revenue":1750940000,"gross_profit":579123000,"operating_income":-262068000,"other_income":-246000,"pretax_income":-284532000,"income_tax":1333000,"net_income":-285865000,"eps_diluted":-3.04,"shares_diluted":94089000},"balance":{"short_term_investments":266497000,"total_current_assets":1278211000,"total_assets":2751421000,"total_current_liabilities":1493927000,"long_term_debt":1577069000,"total_liabilities":3922822000,"stockholders_equity":-1171401000},"cashflow":{"cfo":-256290000,"capex":59964000,"buybacks":0,"depreciation_amortization":66843000,"fcf":-316254000},"derived":[],"adjusted":[],"filed":"2021-05-06","filed_exceptions":{"balance.long_term_debt":"2020-05-05","balance.short_term_investments":"2020-05-05","balance.stockholders_equity":"2021-08-05","balance.total_assets":"2020-05-05","balance.total_current_assets":"2020-05-05","balance.total_current_liabilities":"2020-05-05","balance.total_liabilities":"2020-05-05"},"first_filed":"2020-05-05"},{"label":"Q2 FY2020","end":"2020-06-30","income":{"revenue":4304672000,"cost_of_revenue":2983642000,"gross_profit":1321030000,"operating_income":299998000,"other_income":3110000,"pretax_income":274169000,"income_tax":292000,"net_income":273877000,"eps_diluted":2.54,"shares_diluted":119932000},"balance":{"short_term_investments":192746000,"total_current_assets":2879027000,"total_assets":4379496000,"total_current_liabilities":2283421000,"long_term_debt":1988213000,"total_liabilities":5166888000,"stockholders_equity":-787392000},"cashflow":{"cfo":1135251000,"capex":44846000,"buybacks":0,"depreciation_amortization":69114000,"fcf":1090405000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2021-08-05","filed_exceptions":{"balance.long_term_debt":"2020-08-05","balance.short_term_investments":"2020-08-05","balance.stockholders_equity":"2021-11-04","balance.total_assets":"2020-08-05","balance.total_current_assets":"2020-08-05","balance.total_current_liabilities":"2020-08-05","balance.total_liabilities":"2020-08-05"},"first_filed":"2020-08-05"},{"label":"Q3 FY2020","end":"2020-09-30","income":{"revenue":3839570000,"cost_of_revenue":2692142000,"gross_profit":1147428000,"operating_income":221854000,"other_income":-13584000,"pretax_income":171955000,"income_tax":-1211000,"net_income":173166000,"eps_diluted":1.67,"shares_diluted":109200000},"balance":{"short_term_investments":113985000,"total_current_assets":3043466000,"total_assets":4558440000,"total_current_liabilities":2217353000,"long_term_debt":2862135000,"total_liabilities":6018026000,"stockholders_equity":-1459586000},"cashflow":{"cfo":331027000,"capex":41493000,"buybacks":280200000,"depreciation_amortization":72575000,"fcf":289534000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2021-11-04","filed_exceptions":{"balance.long_term_debt":"2020-11-03","balance.short_term_investments":"2020-11-03","balance.total_assets":"2020-11-03","balance.total_current_assets":"2020-11-03","balance.total_current_liabilities":"2020-11-03","balance.total_liabilities":"2020-11-03"},"first_filed":"2020-11-03"},{"label":"Q4 FY2020","end":"2020-12-31","income":{"revenue":3670695000,"cost_of_revenue":2606276000,"gross_profit":1064419000,"operating_income":100216000,"other_income":1720000,"pretax_income":43408000,"income_tax":19586000,"net_income":23822000},"balance":{"cash_and_equivalents":2129440000,"short_term_investments":462000000,"total_current_assets":3046000000,"total_assets":4570000000,"total_current_liabilities":2166000000,"long_term_debt":3310000000,"total_liabilities":5762000000,"stockholders_equity":-1192000000},"cashflow":{"cfo":207012000,"capex":39697000,"buybacks":99764000,"depreciation_amortization":77468000,"fcf":167315000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2022-02-24","filed_exceptions":{"balance.cash_and_equivalents":"2021-11-04","balance.stockholders_equity":"2024-02-22"},"first_filed":"2021-02-25"},{"label":"Q1 FY2021","end":"2021-03-31","income":{"revenue":3478000000,"cost_of_revenue":2475000000,"gross_profit":1003000000,"operating_income":26000000,"other_income":-3000000,"pretax_income":16000000,"income_tax":-2000000,"net_income":18000000,"eps_diluted":0.16,"shares_diluted":107000000},"balance":{"short_term_investments":608524000,"total_current_assets":3216875000,"total_assets":4774933000,"total_current_liabilities":2220022000,"long_term_debt":3060091000,"total_liabilities":6244642000,"stockholders_equity":-1470000000},"cashflow":{"cfo":177000000,"capex":24000000,"buybacks":0,"depreciation_amortization":81000000,"fcf":153000000},"derived":[],"adjusted":[],"filed":"2022-05-05","filed_exceptions":{"balance.long_term_debt":"2021-05-06","balance.short_term_investments":"2021-05-06","balance.stockholders_equity":"2022-08-04","balance.total_assets":"2021-05-06","balance.total_current_assets":"2021-05-06","balance.total_current_liabilities":"2021-05-06","balance.total_liabilities":"2021-05-06"},"first_filed":"2021-05-06"},{"label":"Q2 FY2021","end":"2021-06-30","income":{"revenue":3857000000,"cost_of_revenue":2729000000,"gross_profit":1128000000,"operating_income":146000000,"other_income":-2000000,"pretax_income":135000000,"income_tax":4000000,"net_income":131000000,"eps_diluted":1.14,"shares_diluted":122000000},"balance":{"short_term_investments":523390000,"total_current_assets":3133860000,"total_assets":4681224000,"total_current_liabilities":2225630000,"long_term_debt":3047983000,"total_liabilities":6223102000,"stockholders_equity":-1542000000},"cashflow":{"cfo":275000000,"capex":25000000,"buybacks":300000000,"depreciation_amortization":77000000,"fcf":250000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2022-08-04","filed_exceptions":{"balance.long_term_debt":"2021-08-05","balance.short_term_investments":"2021-08-05","balance.stockholders_equity":"2022-11-03","balance.total_assets":"2021-08-05","balance.total_current_assets":"2021-08-05","balance.total_current_liabilities":"2021-08-05","balance.total_liabilities":"2021-08-05"},"first_filed":"2021-08-05"},{"label":"Q3 FY2021","end":"2021-09-30","income":{"revenue":3121000000,"cost_of_revenue":2238000000,"gross_profit":883000000,"operating_income":-70000000,"other_income":4000000,"pretax_income":-74000000,"income_tax":4000000,"net_income":-78000000,"eps_diluted":-0.75,"shares_diluted":104000000},"balance":{"cash_and_equivalents":1864821000,"short_term_investments":528392000,"total_current_assets":2955193000,"total_assets":4466217000,"total_current_liabilities":2030492000,"long_term_debt":3049475000,"total_liabilities":5996298000,"stockholders_equity":-1530000000},"cashflow":{"cfo":-131000000,"capex":29000000,"buybacks":0,"depreciation_amortization":82000000,"fcf":-160000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2022-11-03","filed_exceptions":{"balance.cash_and_equivalents":"2021-11-04","balance.long_term_debt":"2021-11-04","balance.short_term_investments":"2021-11-04","balance.total_assets":"2021-11-04","balance.total_current_assets":"2021-11-04","balance.total_current_liabilities":"2021-11-04","balance.total_liabilities":"2021-11-04"},"first_filed":"2021-11-04"},{"label":"Q4 FY2021","end":"2021-12-31","income":{"revenue":3252000000,"cost_of_revenue":2371000000,"gross_profit":881000000,"operating_income":-196000000,"other_income":-3000000,"pretax_income":-207000000,"income_tax":-5000000,"net_income":-202000000},"balance":{"cash_and_equivalents":1706000000,"short_term_investments":693000000,"total_current_assets":3012000000,"total_assets":4570000000,"total_current_liabilities":2217000000,"long_term_debt":3052000000,"total_liabilities":6189000000,"stockholders_equity":-1619000000},"cashflow":{"cfo":89000000,"capex":23000000,"buybacks":0,"depreciation_amortization":82000000,"fcf":66000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2023-02-23","filed_exceptions":{"balance.cash_and_equivalents":"2024-02-22","balance.stockholders_equity":"2025-02-20"},"first_filed":"2022-02-24"},{"label":"Q1 FY2022","end":"2022-03-31","income":{"revenue":2993000000,"cost_of_revenue":2190000000,"gross_profit":803000000,"operating_income":-310000000,"other_income":0,"pretax_income":-318000000,"income_tax":1000000,"net_income":-319000000,"eps_diluted":-3.04,"shares_diluted":105000000},"balance":{"cash_and_equivalents":1200000000,"short_term_investments":787000000,"total_current_assets":2680000000,"total_assets":4256000000,"total_current_liabilities":2199000000,"long_term_debt":3054000000,"total_liabilities":6160000000,"stockholders_equity":-1904000000},"cashflow":{"cfo":-226000000,"capex":40000000,"buybacks":75000000,"depreciation_amortization":85000000,"fcf":-266000000},"derived":[],"adjusted":[],"filed":"2023-05-04","filed_exceptions":{"balance.cash_and_equivalents":"2022-05-05","balance.long_term_debt":"2022-05-05","balance.short_term_investments":"2022-05-05","balance.stockholders_equity":"2023-08-03","balance.total_assets":"2022-05-05","balance.total_current_assets":"2022-05-05","balance.total_current_liabilities":"2022-05-05","balance.total_liabilities":"2022-05-05"},"first_filed":"2022-05-05"},{"label":"Q2 FY2022","end":"2022-06-30","income":{"revenue":3284000000,"cost_of_revenue":2388000000,"gross_profit":896000000,"operating_income":-372000000,"other_income":1000000,"pretax_income":-377000000,"income_tax":1000000,"net_income":-378000000,"eps_diluted":-3.59,"shares_diluted":105000000},"balance":{"cash_and_equivalents":1094000000,"short_term_investments":644000000,"total_current_assets":2460000000,"total_assets":4098000000,"total_current_liabilities":2218000000,"long_term_debt":3054000000,"total_liabilities":6243000000,"stockholders_equity":-2145000000},"cashflow":{"cfo":-115000000,"capex":53000000,"buybacks":0,"depreciation_amortization":91000000,"fcf":-168000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2023-08-03","filed_exceptions":{"balance.cash_and_equivalents":"2022-08-04","balance.long_term_debt":"2022-08-04","balance.short_term_investments":"2022-08-04","balance.stockholders_equity":"2023-11-01","balance.total_assets":"2022-08-04","balance.total_current_assets":"2022-08-04","balance.total_current_liabilities":"2022-08-04","balance.total_liabilities":"2022-08-04"},"first_filed":"2022-08-04"},{"label":"Q3 FY2022","end":"2022-09-30","income":{"revenue":2840000000,"cost_of_revenue":2016000000,"gross_profit":824000000,"operating_income":-372000000,"other_income":-1000000,"pretax_income":-282000000,"income_tax":1000000,"net_income":-283000000,"eps_diluted":-2.66,"shares_diluted":106000000},"balance":{"cash_and_equivalents":731000000,"short_term_investments":557000000,"total_current_assets":2004000000,"total_assets":3653000000,"total_current_liabilities":1961000000,"long_term_debt":3134000000,"total_liabilities":6031000000,"stockholders_equity":-2378000000},"cashflow":{"cfo":-431000000,"capex":43000000,"buybacks":0,"depreciation_amortization":94000000,"fcf":-474000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2023-11-01","filed_exceptions":{"balance.long_term_debt":"2022-11-03","balance.short_term_investments":"2022-11-03","balance.total_assets":"2022-11-03","balance.total_current_assets":"2022-11-03","balance.total_current_liabilities":"2022-11-03","balance.total_liabilities":"2022-11-03"},"first_filed":"2022-11-03"},{"label":"Q4 FY2022","end":"2022-12-31","income":{"revenue":3101000000,"cost_of_revenue":2208000000,"gross_profit":893000000,"operating_income":-330000000,"other_income":-4000000,"pretax_income":-342000000,"income_tax":9000000,"net_income":-351000000},"balance":{"cash_and_equivalents":1050000000,"short_term_investments":228000000,"total_current_assets":1933000000,"total_assets":3580000000,"total_current_liabilities":2072000000,"long_term_debt":3137000000,"total_liabilities":6130000000,"stockholders_equity":-2550000000},"cashflow":{"cfo":98000000,"capex":50000000,"buybacks":0,"depreciation_amortization":101000000,"fcf":48000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2024-02-22","filed_exceptions":{"balance.cash_and_equivalents":"2025-02-20","balance.stockholders_equity":"2026-02-19"},"first_filed":"2023-02-23"},{"label":"Q1 FY2023","end":"2023-03-31","income":{"revenue":2774000000,"cost_of_revenue":1953000000,"gross_profit":821000000,"operating_income":-347000000,"other_income":-1000000,"pretax_income":-353000000,"income_tax":2000000,"net_income":-355000000,"eps_diluted":-3.22,"shares_diluted":110000000},"balance":{"cash_and_equivalents":970000000,"short_term_investments":78000000,"total_current_assets":1607000000,"total_assets":3212000000,"total_current_liabilities":1909000000,"long_term_debt":3138000000,"total_liabilities":5957000000,"stockholders_equity":-2745000000},"cashflow":{"cfo":-147000000,"capex":34000000,"buybacks":0,"depreciation_amortization":104000000,"fcf":-181000000},"derived":[],"adjusted":[],"filed":"2024-05-02","filed_exceptions":{"balance.long_term_debt":"2023-05-04","balance.short_term_investments":"2023-05-04","balance.stockholders_equity":"2024-08-01","balance.total_assets":"2023-05-04","balance.total_current_assets":"2023-05-04","balance.total_current_liabilities":"2023-05-04","balance.total_liabilities":"2023-05-04","cashflow.buybacks":"2023-05-04"},"first_filed":"2023-05-04"},{"label":"Q2 FY2023","end":"2023-06-30","income":{"revenue":3171000000,"cost_of_revenue":2186000000,"gross_profit":985000000,"operating_income":-142000000,"other_income":3000000,"pretax_income":-44000000,"income_tax":2000000,"net_income":-46000000,"eps_diluted":-0.41,"shares_diluted":112000000},"balance":{"cash_and_equivalents":1249000000,"short_term_investments":4000000,"total_current_assets":1774000000,"total_assets":3382000000,"total_current_liabilities":1974000000,"long_term_debt":3205000000,"total_liabilities":6080000000,"stockholders_equity":-2698000000},"cashflow":{"cfo":217000000,"capex":37000000,"buybacks":0,"depreciation_amortization":102000000,"fcf":180000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2024-08-01","filed_exceptions":{"balance.long_term_debt":"2023-08-03","balance.short_term_investments":"2023-08-03","balance.stockholders_equity":"2024-11-01","balance.total_assets":"2023-08-03","balance.total_current_assets":"2023-08-03","balance.total_current_liabilities":"2023-08-03","balance.total_liabilities":"2023-08-03","cashflow.buybacks":"2023-08-03"},"first_filed":"2023-08-03"},{"label":"Q3 FY2023","end":"2023-09-30","income":{"revenue":2944000000,"cost_of_revenue":2027000000,"gross_profit":917000000,"operating_income":-152000000,"other_income":-4000000,"pretax_income":-161000000,"income_tax":2000000,"net_income":-163000000,"eps_diluted":-1.4,"shares_diluted":116000000},"balance":{"cash_and_equivalents":1281000000,"short_term_investments":0,"total_current_assets":1784000000,"total_assets":3360000000,"total_current_liabilities":1996000000,"long_term_debt":3207000000,"total_liabilities":6068000000,"stockholders_equity":-2708000000},"cashflow":{"cfo":121000000,"capex":30000000,"buybacks":0,"depreciation_amortization":106000000,"fcf":91000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2024-11-01","filed_exceptions":{"balance.long_term_debt":"2023-11-01","balance.short_term_investments":"2023-11-01","balance.total_assets":"2023-11-01","balance.total_current_assets":"2023-11-01","balance.total_current_liabilities":"2023-11-01","balance.total_liabilities":"2023-11-01","cashflow.buybacks":"2023-11-01"},"first_filed":"2023-11-01"},{"label":"Q4 FY2023","end":"2023-12-31","income":{"revenue":3114000000,"cost_of_revenue":2170000000,"gross_profit":944000000,"operating_income":-172000000,"other_income":3000000,"pretax_income":-171000000,"income_tax":3000000,"net_income":-174000000},"balance":{"cash_and_equivalents":1322000000,"short_term_investments":29000000,"total_current_assets":1855000000,"total_assets":3474000000,"total_current_liabilities":2183000000,"long_term_debt":3092000000,"total_liabilities":6181000000,"stockholders_equity":-2707000000},"cashflow":{"cfo":158000000,"capex":47000000,"buybacks":0,"depreciation_amortization":105000000,"fcf":111000000},"derived":["cashflow.buybacks","cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2025-02-20","filed_exceptions":{"balance.cash_and_equivalents":"2026-02-19","balance.stockholders_equity":"2026-02-19"},"first_filed":"2024-02-22"},{"label":"Q1 FY2024","end":"2024-03-31","income":{"revenue":2729000000,"cost_of_revenue":1910000000,"gross_profit":819000000,"operating_income":-235000000,"other_income":-4000000,"pretax_income":-245000000,"income_tax":3000000,"net_income":-248000000,"eps_diluted":-2.06,"shares_diluted":120000000},"balance":{"cash_and_equivalents":1107000000,"short_term_investments":50000000,"total_current_assets":1588000000,"total_assets":3240000000,"total_current_liabilities":2025000000,"long_term_debt":3095000000,"total_liabilities":6065000000,"stockholders_equity":-2825000000},"cashflow":{"cfo":-139000000,"capex":13000000,"depreciation_amortization":104000000,"fcf":-152000000},"derived":[],"adjusted":[],"filed":"2025-05-01","filed_exceptions":{"balance.long_term_debt":"2024-05-02","balance.short_term_investments":"2024-05-02","balance.stockholders_equity":"2025-08-04","balance.total_assets":"2024-05-02","balance.total_current_assets":"2024-05-02","balance.total_current_liabilities":"2024-05-02","balance.total_liabilities":"2024-05-02"},"first_filed":"2024-05-02"},{"label":"Q2 FY2024","end":"2024-06-30","income":{"revenue":3117000000,"cost_of_revenue":2176000000,"gross_profit":941000000,"operating_income":-35000000,"other_income":-1000000,"pretax_income":-40000000,"income_tax":2000000,"net_income":-42000000,"eps_diluted":-0.34,"shares_diluted":122000000},"balance":{"cash_and_equivalents":1304000000,"short_term_investments":39000000,"total_current_assets":1822000000,"total_assets":3436000000,"total_current_liabilities":2207000000,"long_term_debt":3059000000,"total_liabilities":6196000000,"stockholders_equity":-2760000000},"cashflow":{"cfo":245000000,"capex":23000000,"depreciation_amortization":99000000,"fcf":222000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2025-08-04","filed_exceptions":{"balance.long_term_debt":"2024-08-01","balance.short_term_investments":"2024-08-01","balance.stockholders_equity":"2025-10-28","balance.total_assets":"2024-08-01","balance.total_current_assets":"2024-08-01","balance.total_current_liabilities":"2024-08-01","balance.total_liabilities":"2024-08-01"},"first_filed":"2024-08-01"},{"label":"Q3 FY2024","end":"2024-09-30","income":{"revenue":2884000000,"cost_of_revenue":2011000000,"gross_profit":873000000,"operating_income":-74000000,"other_income":8000000,"pretax_income":-71000000,"income_tax":3000000,"net_income":-74000000,"eps_diluted":-0.6,"shares_diluted":123000000},"balance":{"cash_and_equivalents":1296000000,"short_term_investments":32000000,"total_current_assets":1812000000,"total_assets":3414000000,"total_current_liabilities":2169000000,"long_term_debt":3061000000,"total_liabilities":6147000000,"stockholders_equity":-2733000000},"cashflow":{"cfo":49000000,"capex":17000000,"depreciation_amortization":94000000,"fcf":32000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2025-10-28","filed_exceptions":{"balance.long_term_debt":"2024-11-01","balance.short_term_investments":"2024-11-01","balance.total_assets":"2024-11-01","balance.total_current_assets":"2024-11-01","balance.total_current_liabilities":"2024-11-01","balance.total_liabilities":"2024-11-01"},"first_filed":"2024-11-01"},{"label":"Q4 FY2024","end":"2024-12-31","income":{"revenue":3121000000,"cost_of_revenue":2180000000,"gross_profit":941000000,"operating_income":-117000000,"other_income":-24000000,"pretax_income":-126000000,"income_tax":2000000,"net_income":-128000000},"balance":{"cash_and_equivalents":1316000000,"short_term_investments":56000000,"total_current_assets":1877000000,"total_assets":3459000000,"total_current_liabilities":2370000000,"long_term_debt":2882000000,"total_liabilities":6214000000,"stockholders_equity":-2755000000},"cashflow":{"cfo":162000000,"capex":20000000,"depreciation_amortization":90000000,"fcf":142000000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-02-19","filed_exceptions":{"balance.stockholders_equity":"2026-08-04"},"first_filed":"2025-02-20"},{"label":"Q1 FY2025","end":"2025-03-31","income":{"revenue":2730000000,"cost_of_revenue":1893000000,"gross_profit":837000000,"operating_income":-122000000,"other_income":10000000,"pretax_income":-110000000,"income_tax":3000000,"net_income":-113000000,"eps_diluted":-0.89,"shares_diluted":127000000},"balance":{"cash_and_equivalents":1338000000,"short_term_investments":30000000,"total_current_assets":1893000000,"total_assets":3419000000,"total_current_liabilities":2283000000,"long_term_debt":3000000000,"total_liabilities":6228000000,"stockholders_equity":-2809000000},"cashflow":{"cfo":-96000000,"capex":5000000,"depreciation_amortization":81000000,"fcf":-101000000},"derived":[],"adjusted":[],"filed":"2026-04-30","filed_exceptions":{"balance.long_term_debt":"2025-05-01","balance.short_term_investments":"2025-05-01","balance.stockholders_equity":"2026-08-04","balance.total_assets":"2025-05-01","balance.total_current_assets":"2025-05-01","balance.total_current_liabilities":"2025-05-01","balance.total_liabilities":"2025-05-01"},"first_filed":"2025-05-01"},{"label":"Q2 FY2025","end":"2025-06-30","income":{"revenue":3273000000,"cost_of_revenue":2289000000,"gross_profit":984000000,"operating_income":17000000,"other_income":23000000,"pretax_income":17000000,"income_tax":2000000,"net_income":15000000,"eps_diluted":0.11,"shares_diluted":129000000},"balance":{"cash_and_equivalents":1326000000,"short_term_investments":52000000,"total_current_assets":1810000000,"total_assets":3278000000,"total_current_liabilities":2215000000,"long_term_debt":2884000000,"total_liabilities":5997000000,"stockholders_equity":-2719000000},"cashflow":{"cfo":273000000,"capex":13000000,"depreciation_amortization":78000000,"fcf":260000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2026-08-04","filed_exceptions":{"balance.long_term_debt":"2025-08-04","balance.short_term_investments":"2025-08-04","balance.total_assets":"2025-08-04","balance.total_current_assets":"2025-08-04","balance.total_current_liabilities":"2025-08-04","balance.total_liabilities":"2025-08-04"},"first_filed":"2025-08-04"},{"label":"Q3 FY2025","end":"2025-09-30","income":{"revenue":3117000000,"cost_of_revenue":2183000000,"gross_profit":934000000,"operating_income":38000000,"other_income":-5000000,"pretax_income":-97000000,"income_tax":2000000,"net_income":-99000000,"eps_diluted":-0.76,"shares_diluted":130000000},"balance":{"cash_and_equivalents":1171000000,"short_term_investments":54000000,"total_current_assets":1678000000,"total_assets":3116000000,"total_current_liabilities":2254000000,"long_term_debt":2748000000,"total_liabilities":5884000000,"stockholders_equity":-2768000000},"cashflow":{"cfo":155000000,"capex":27000000,"depreciation_amortization":75000000,"fcf":128000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2025-10-28","first_filed":"2025-10-28"},{"label":"Q4 FY2025","end":"2025-12-31","income":{"revenue":3337000000,"cost_of_revenue":2327000000,"gross_profit":1010000000,"operating_income":84000000,"other_income":3000000,"pretax_income":-114000000,"income_tax":2000000,"net_income":-116000000},"balance":{"cash_and_equivalents":1476000000,"short_term_investments":66000000,"total_current_assets":2001000000,"total_assets":3440000000,"total_current_liabilities":2129000000,"long_term_debt":3233000000,"total_liabilities":6222000000,"stockholders_equity":-2782000000},"cashflow":{"cfo":202000000,"capex":25000000,"depreciation_amortization":71000000,"fcf":177000000},"derived":["cashflow.capex","cashflow.cfo","cashflow.depreciation_amortization","income.cost_of_revenue","income.gross_profit","income.income_tax","income.net_income","income.operating_income","income.other_income","income.pretax_income","income.revenue"],"adjusted":[],"filed":"2026-08-04","first_filed":"2026-02-19"},{"label":"Q1 FY2026","end":"2026-03-31","income":{"revenue":2931000000,"cost_of_revenue":2051000000,"gross_profit":880000000,"operating_income":-11000000,"other_income":-11000000,"pretax_income":-104000000,"income_tax":1000000,"net_income":-105000000,"eps_diluted":-0.8,"shares_diluted":131000000},"balance":{"cash_and_equivalents":1004000000,"short_term_investments":58000000,"total_current_assets":1568000000,"total_assets":2870000000,"total_current_liabilities":2055000000,"long_term_debt":2931000000,"total_liabilities":5712000000,"stockholders_equity":-2842000000},"cashflow":{"cfo":-52000000,"capex":25000000,"depreciation_amortization":67000000,"fcf":-77000000},"derived":[],"adjusted":[],"filed":"2026-04-30","filed_exceptions":{"balance.stockholders_equity":"2026-08-04"},"first_filed":"2026-04-30"},{"label":"Q2 FY2026","end":"2026-06-30","income":{"revenue":3519000000,"cost_of_revenue":2465000000,"gross_profit":1054000000,"operating_income":104000000,"other_income":-4000000,"pretax_income":2000000,"income_tax":3000000,"net_income":-1000000,"eps_diluted":-0.01,"shares_diluted":132000000},"balance":{"cash_and_equivalents":1065000000,"short_term_investments":78000000,"total_current_assets":1685000000,"total_assets":2978000000,"total_current_liabilities":2268000000,"long_term_debt":2797000000,"total_liabilities":5766000000,"stockholders_equity":-2788000000},"cashflow":{"cfo":360000000,"capex":26000000,"depreciation_amortization":64000000,"fcf":334000000},"derived":["cashflow.capex","cashflow.cfo"],"adjusted":[],"filed":"2026-08-04","first_filed":"2026-08-04"}]}