{ "schema": "annalist.dataset/0.1", "company": { "id": "crowdstrike", "name": "CrowdStrike Holdings, Inc.", "country": "US", "template": "corporate", "cik": "0001535527", "tickers": [ "CRWD" ], "entity_name": "CrowdStrike Holdings, Inc.", "fiscal_year_end": "0131", "sic": "7372", "sic_description": "Services-Prepackaged Software", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q2", "period_end": "2026-07-31", "release_date": "2026-08-27" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2027 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-02-01", "end": "2020-04-30", "values": { "revenue": 178078000.0, "cost_of_revenue": 46895000.0, "gross_profit": 131183000.0, "rnd": 40578000.0, "sga": null, "operating_income": -22576000.0, "interest_expense": 143000.0, "pretax_income": -18186000.0, "income_tax": 1036000.0, "net_income_incl_nci": -19222000.0, "net_income": -19222000.0, "net_income_common": null, "eps_basic": -0.09, "eps_diluted": -0.09, "shares_basic": 213129000.0, "shares_diluted": 213129000.0, "dps_declared": null, "operating_lease_cost": 2283000.0 }, "sources": [ "10-Q:0001535527-21-000013" ], "value_sources": { "revenue": [ "10-Q:0001535527-21-000013" ], "cost_of_revenue": [ "10-Q:0001535527-21-000013" ], "gross_profit": [ "10-Q:0001535527-21-000013" ], "rnd": [ "10-Q:0001535527-21-000013" ], "operating_income": [ "10-Q:0001535527-21-000013" ], "interest_expense": [ "10-Q:0001535527-21-000013" ], "pretax_income": [ "10-Q:0001535527-21-000013" ], "income_tax": [ "10-Q:0001535527-21-000013" ], "net_income_incl_nci": [ "10-Q:0001535527-21-000013" ], "net_income": [ "10-Q:0001535527-21-000013" ], "eps_basic": [ "10-Q:0001535527-21-000013" ], "eps_diluted": [ "10-Q:0001535527-21-000013" ], "shares_basic": [ "10-Q:0001535527-21-000013" ], "shares_diluted": [ "10-Q:0001535527-21-000013" ], "operating_lease_cost": [ "10-Q:0001535527-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-05-01", "end": "2020-07-31", "values": { "revenue": 198971000.0, "cost_of_revenue": 54391000.0, "gross_profit": 144580000.0, "rnd": 50483000.0, "sga": null, "operating_income": -29991000.0, "interest_expense": 174000.0, "pretax_income": -29433000.0, "income_tax": 441000.0, "net_income_incl_nci": -29874000.0, "net_income": -29874000.0, "net_income_common": null, "eps_basic": -0.14, "eps_diluted": -0.14, "shares_basic": 216695000.0, "shares_diluted": 216695000.0, "dps_declared": null, "operating_lease_cost": 2671000.0 }, "sources": [ "10-Q:0001535527-21-000022" ], "value_sources": { "revenue": [ "10-Q:0001535527-21-000022" ], "cost_of_revenue": [ "10-Q:0001535527-21-000022" ], "gross_profit": [ "10-Q:0001535527-21-000022" ], "rnd": [ "10-Q:0001535527-21-000022" ], "operating_income": [ "10-Q:0001535527-21-000022" ], "interest_expense": [ "10-Q:0001535527-21-000022" ], "pretax_income": [ "10-Q:0001535527-21-000022" ], "income_tax": [ "10-Q:0001535527-21-000022" ], "net_income_incl_nci": [ "10-Q:0001535527-21-000022" ], "net_income": [ "10-Q:0001535527-21-000022" ], "eps_basic": [ "10-Q:0001535527-21-000022" ], "eps_diluted": [ "10-Q:0001535527-21-000022" ], "shares_basic": [ "10-Q:0001535527-21-000022" ], "shares_diluted": [ "10-Q:0001535527-21-000022" ], "operating_lease_cost": [ "10-Q:0001535527-21-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-08-01", "end": "2020-10-31", "values": { "revenue": 232460000.0, "cost_of_revenue": 61527000.0, "gross_profit": 170933000.0, "rnd": 57539000.0, "sga": null, "operating_income": -24159000.0, "interest_expense": 193000.0, "pretax_income": -24080000.0, "income_tax": 451000.0, "net_income_incl_nci": -24531000.0, "net_income": -24531000.0, "net_income_common": null, "eps_basic": -0.11, "eps_diluted": -0.11, "shares_basic": 219401000.0, "shares_diluted": 219401000.0, "dps_declared": null, "operating_lease_cost": 2677000.0 }, "sources": [ "10-Q:0001535527-21-000028" ], "value_sources": { "revenue": [ "10-Q:0001535527-21-000028" ], "cost_of_revenue": [ "10-Q:0001535527-21-000028" ], "gross_profit": [ "10-Q:0001535527-21-000028" ], "rnd": [ "10-Q:0001535527-21-000028" ], "operating_income": [ "10-Q:0001535527-21-000028" ], "interest_expense": [ "10-Q:0001535527-21-000028" ], "pretax_income": [ "10-Q:0001535527-21-000028" ], "income_tax": [ "10-Q:0001535527-21-000028" ], "net_income_incl_nci": [ "10-Q:0001535527-21-000028" ], "net_income": [ "10-Q:0001535527-21-000028" ], "eps_basic": [ "10-Q:0001535527-21-000028" ], "eps_diluted": [ "10-Q:0001535527-21-000028" ], "shares_basic": [ "10-Q:0001535527-21-000028" ], "shares_diluted": [ "10-Q:0001535527-21-000028" ], "operating_lease_cost": [ "10-Q:0001535527-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2020-11-01", "end": "2021-01-31", "values": { "revenue": 264929000.0, "cost_of_revenue": 66732000.0, "gross_profit": 198197000.0, "rnd": 66070000.0, "sga": null, "operating_income": -15803000.0, "interest_expense": 1049000.0, "pretax_income": -16170000.0, "income_tax": 2832000.0, "net_income_incl_nci": -19002000.0, "net_income": -19002000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 2677000.0 }, "sources": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "value_sources": { "revenue": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "cost_of_revenue": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "gross_profit": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "rnd": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "operating_income": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "interest_expense": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "pretax_income": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "income_tax": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "net_income_incl_nci": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "net_income": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "operating_lease_cost": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-02-01", "end": "2021-04-30", "values": { "revenue": 302843000.0, "cost_of_revenue": 78505000.0, "gross_profit": 224338000.0, "rnd": 78180000.0, "sga": null, "operating_income": -31347000.0, "interest_expense": 6230000.0, "pretax_income": -32809000.0, "income_tax": 50062000.0, "net_income_incl_nci": -82871000.0, "net_income": -85049000.0, "net_income_common": null, "eps_basic": -0.38, "eps_diluted": -0.38, "shares_basic": 224153000.0, "shares_diluted": 224153000.0, "dps_declared": null, "operating_lease_cost": 2766000.0 }, "sources": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-22-000012" ], "value_sources": { "revenue": [ "10-Q:0001535527-22-000012" ], "cost_of_revenue": [ "10-Q:0001535527-22-000012" ], "gross_profit": [ "10-Q:0001535527-22-000012" ], "rnd": [ "10-Q:0001535527-22-000012" ], "operating_income": [ "10-Q:0001535527-22-000012" ], "interest_expense": [ "10-Q:0001535527-22-000012" ], "pretax_income": [ "10-Q:0001535527-22-000012" ], "income_tax": [ "10-Q:0001535527-22-000012" ], "net_income_incl_nci": [ "10-Q:0001535527-22-000012" ], "net_income": [ "10-Q:0001535527-22-000012" ], "eps_basic": [ "10-Q:0001535527-22-000012" ], "eps_diluted": [ "10-Q:0001535527-22-000012" ], "shares_basic": [ "10-Q:0001535527-22-000012" ], "shares_diluted": [ "10-Q:0001535527-22-000012" ], "operating_lease_cost": [ "10-Q:0001535527-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-05-01", "end": "2021-07-31", "values": { "revenue": 337690000.0, "cost_of_revenue": 90432000.0, "gross_profit": 247258000.0, "rnd": 90455000.0, "sga": null, "operating_income": -47403000.0, "interest_expense": 6296000.0, "pretax_income": -53080000.0, "income_tax": 4238000.0, "net_income_incl_nci": -57318000.0, "net_income": -57318000.0, "net_income_common": null, "eps_basic": -0.25, "eps_diluted": -0.25, "shares_basic": 226362000.0, "shares_diluted": 226362000.0, "dps_declared": null, "operating_lease_cost": 2845000.0 }, "sources": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-22-000018" ], "value_sources": { "revenue": [ "10-Q:0001535527-22-000018" ], "cost_of_revenue": [ "10-Q:0001535527-22-000018" ], "gross_profit": [ "10-Q:0001535527-22-000018" ], "rnd": [ "10-Q:0001535527-22-000018" ], "operating_income": [ "10-Q:0001535527-22-000018" ], "interest_expense": [ "10-Q:0001535527-22-000018" ], "pretax_income": [ "10-Q:0001535527-22-000018" ], "income_tax": [ "10-Q:0001535527-22-000018" ], "net_income_incl_nci": [ "10-Q:0001535527-22-000018" ], "net_income": [ "10-Q:0001535527-22-000018" ], "eps_basic": [ "10-Q:0001535527-22-000018" ], "eps_diluted": [ "10-Q:0001535527-22-000018" ], "shares_basic": [ "10-Q:0001535527-22-000018" ], "shares_diluted": [ "10-Q:0001535527-22-000018" ], "operating_lease_cost": [ "10-Q:0001535527-21-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-08-01", "end": "2021-10-31", "values": { "revenue": 380051000.0, "cost_of_revenue": 101664000.0, "gross_profit": 278387000.0, "rnd": 97630000.0, "sga": null, "operating_income": -40264000.0, "interest_expense": 6403000.0, "pretax_income": -45977000.0, "income_tax": 4473000.0, "net_income_incl_nci": -50450000.0, "net_income": -50455000.0, "net_income_common": null, "eps_basic": -0.22, "eps_diluted": -0.22, "shares_basic": 228293000.0, "shares_diluted": 228293000.0, "dps_declared": null, "operating_lease_cost": 2782000.0 }, "sources": [ "10-Q:0001535527-21-000028", "10-Q:0001535527-22-000025" ], "value_sources": { "revenue": [ "10-Q:0001535527-22-000025" ], "cost_of_revenue": [ "10-Q:0001535527-22-000025" ], "gross_profit": [ "10-Q:0001535527-22-000025" ], "rnd": [ "10-Q:0001535527-22-000025" ], "operating_income": [ "10-Q:0001535527-22-000025" ], "interest_expense": [ "10-Q:0001535527-22-000025" ], "pretax_income": [ "10-Q:0001535527-22-000025" ], "income_tax": [ "10-Q:0001535527-22-000025" ], "net_income_incl_nci": [ "10-Q:0001535527-22-000025" ], "net_income": [ "10-Q:0001535527-22-000025" ], "eps_basic": [ "10-Q:0001535527-22-000025" ], "eps_diluted": [ "10-Q:0001535527-22-000025" ], "shares_basic": [ "10-Q:0001535527-22-000025" ], "shares_diluted": [ "10-Q:0001535527-22-000025" ], "operating_lease_cost": [ "10-Q:0001535527-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2021-11-01", "end": "2022-01-31", "values": { "revenue": 431010000.0, "cost_of_revenue": 112620000.0, "gross_profit": 318390000.0, "rnd": 105018000.0, "sga": null, "operating_income": -23534000.0, "interest_expense": 6302000.0, "pretax_income": -28157000.0, "income_tax": 13582000.0, "net_income_incl_nci": -41739000.0, "net_income": -41980000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 2869000.0 }, "sources": [ "10-K:0001535527-23-000008", "10-Q:0001535527-21-000028", "10-Q:0001535527-22-000025" ], "value_sources": { "revenue": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "cost_of_revenue": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "gross_profit": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "rnd": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "operating_income": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "interest_expense": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "pretax_income": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "income_tax": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "net_income_incl_nci": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "net_income": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "operating_lease_cost": [ "10-K:0001535527-23-000008", "10-Q:0001535527-21-000028" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-02-01", "end": "2022-04-30", "values": { "revenue": 487834000.0, "cost_of_revenue": 126832000.0, "gross_profit": 361002000.0, "rnd": 123399000.0, "sga": null, "operating_income": -23883000.0, "interest_expense": 6298000.0, "pretax_income": -26969000.0, "income_tax": 3440000.0, "net_income_incl_nci": -30409000.0, "net_income": -31523000.0, "net_income_common": null, "eps_basic": -0.14, "eps_diluted": -0.14, "shares_basic": 231179000.0, "shares_diluted": 231179000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-23-000014" ], "value_sources": { "revenue": [ "10-Q:0001535527-23-000014" ], "cost_of_revenue": [ "10-Q:0001535527-23-000014" ], "gross_profit": [ "10-Q:0001535527-23-000014" ], "rnd": [ "10-Q:0001535527-23-000014" ], "operating_income": [ "10-Q:0001535527-23-000014" ], "interest_expense": [ "10-Q:0001535527-23-000014" ], "pretax_income": [ "10-Q:0001535527-23-000014" ], "income_tax": [ "10-Q:0001535527-23-000014" ], "net_income_incl_nci": [ "10-Q:0001535527-23-000014" ], "net_income": [ "10-Q:0001535527-23-000014" ], "eps_basic": [ "10-Q:0001535527-23-000014" ], "eps_diluted": [ "10-Q:0001535527-23-000014" ], "shares_basic": [ "10-Q:0001535527-23-000014" ], "shares_diluted": [ "10-Q:0001535527-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-05-01", "end": "2022-07-31", "values": { "revenue": 535153000.0, "cost_of_revenue": 140567000.0, "gross_profit": 394586000.0, "rnd": 137864000.0, "sga": null, "operating_income": -48307000.0, "interest_expense": 6335000.0, "pretax_income": -43535000.0, "income_tax": 4778000.0, "net_income_incl_nci": -48313000.0, "net_income": -49285000.0, "net_income_common": null, "eps_basic": -0.21, "eps_diluted": -0.21, "shares_basic": 232554000.0, "shares_diluted": 232554000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-23-000020" ], "value_sources": { "revenue": [ "10-Q:0001535527-23-000020" ], "cost_of_revenue": [ "10-Q:0001535527-23-000020" ], "gross_profit": [ "10-Q:0001535527-23-000020" ], "rnd": [ "10-Q:0001535527-23-000020" ], "operating_income": [ "10-Q:0001535527-23-000020" ], "interest_expense": [ "10-Q:0001535527-23-000020" ], "pretax_income": [ "10-Q:0001535527-23-000020" ], "income_tax": [ "10-Q:0001535527-23-000020" ], "net_income_incl_nci": [ "10-Q:0001535527-23-000020" ], "net_income": [ "10-Q:0001535527-23-000020" ], "eps_basic": [ "10-Q:0001535527-23-000020" ], "eps_diluted": [ "10-Q:0001535527-23-000020" ], "shares_basic": [ "10-Q:0001535527-23-000020" ], "shares_diluted": [ "10-Q:0001535527-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-08-01", "end": "2022-10-31", "values": { "revenue": 580882000.0, "cost_of_revenue": 158228000.0, "gross_profit": 422654000.0, "rnd": 155256000.0, "sga": null, "operating_income": -56422000.0, "interest_expense": 6334000.0, "pretax_income": -45761000.0, "income_tax": 8870000.0, "net_income_incl_nci": -54631000.0, "net_income": -54956000.0, "net_income_common": null, "eps_basic": -0.24, "eps_diluted": -0.24, "shares_basic": 233785000.0, "shares_diluted": 233785000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-23-000026" ], "value_sources": { "revenue": [ "10-Q:0001535527-23-000026" ], "cost_of_revenue": [ "10-Q:0001535527-23-000026" ], "gross_profit": [ "10-Q:0001535527-23-000026" ], "rnd": [ "10-Q:0001535527-23-000026" ], "operating_income": [ "10-Q:0001535527-23-000026" ], "interest_expense": [ "10-Q:0001535527-23-000026" ], "pretax_income": [ "10-Q:0001535527-23-000026" ], "income_tax": [ "10-Q:0001535527-23-000026" ], "net_income_incl_nci": [ "10-Q:0001535527-23-000026" ], "net_income": [ "10-Q:0001535527-23-000026" ], "eps_basic": [ "10-Q:0001535527-23-000026" ], "eps_diluted": [ "10-Q:0001535527-23-000026" ], "shares_basic": [ "10-Q:0001535527-23-000026" ], "shares_diluted": [ "10-Q:0001535527-23-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2022-11-01", "end": "2023-01-31", "values": { "revenue": 637367000.0, "cost_of_revenue": 175604000.0, "gross_profit": 461763000.0, "rnd": 191845000.0, "sga": null, "operating_income": -61500000.0, "interest_expense": 6352000.0, "pretax_income": -43618000.0, "income_tax": 5314000.0, "net_income_incl_nci": -48932000.0, "net_income": -47481000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "value_sources": { "revenue": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "cost_of_revenue": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "gross_profit": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "rnd": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "operating_income": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "interest_expense": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "pretax_income": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "income_tax": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "net_income_incl_nci": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "net_income": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-02-01", "end": "2023-04-30", "values": { "revenue": 692580000.0, "cost_of_revenue": 169230000.0, "gross_profit": 523350000.0, "rnd": 179065000.0, "sga": null, "operating_income": -19456000.0, "interest_expense": 6387000.0, "pretax_income": 4908000.0, "income_tax": 4409000.0, "net_income_incl_nci": 499000.0, "net_income": 491000.0, "net_income_common": null, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": 236414000.0, "shares_diluted": 240598000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-24-000013" ], "value_sources": { "revenue": [ "10-Q:0001535527-24-000013" ], "cost_of_revenue": [ "10-Q:0001535527-24-000013" ], "gross_profit": [ "10-Q:0001535527-24-000013" ], "rnd": [ "10-Q:0001535527-24-000013" ], "operating_income": [ "10-Q:0001535527-24-000013" ], "interest_expense": [ "10-Q:0001535527-24-000013" ], "pretax_income": [ "10-Q:0001535527-24-000013" ], "income_tax": [ "10-Q:0001535527-24-000013" ], "net_income_incl_nci": [ "10-Q:0001535527-24-000013" ], "net_income": [ "10-Q:0001535527-24-000013" ], "eps_basic": [ "10-Q:0001535527-24-000013" ], "eps_diluted": [ "10-Q:0001535527-24-000013" ], "shares_basic": [ "10-Q:0001535527-24-000013" ], "shares_diluted": [ "10-Q:0001535527-24-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-05-01", "end": "2023-07-31", "values": { "revenue": 731626000.0, "cost_of_revenue": 182917000.0, "gross_profit": 548709000.0, "rnd": 179362000.0, "sga": null, "operating_income": -15373000.0, "interest_expense": 6444000.0, "pretax_income": 13087000.0, "income_tax": 4611000.0, "net_income_incl_nci": 8476000.0, "net_income": 8472000.0, "net_income_common": null, "eps_basic": 0.04, "eps_diluted": 0.03, "shares_basic": 237911000.0, "shares_diluted": 242144000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-24-000020" ], "value_sources": { "revenue": [ "10-Q:0001535527-24-000020" ], "cost_of_revenue": [ "10-Q:0001535527-24-000020" ], "gross_profit": [ "10-Q:0001535527-24-000020" ], "rnd": [ "10-Q:0001535527-24-000020" ], "operating_income": [ "10-Q:0001535527-24-000020" ], "interest_expense": [ "10-Q:0001535527-23-000020" ], "pretax_income": [ "10-Q:0001535527-24-000020" ], "income_tax": [ "10-Q:0001535527-24-000020" ], "net_income_incl_nci": [ "10-Q:0001535527-24-000020" ], "net_income": [ "10-Q:0001535527-24-000020" ], "eps_basic": [ "10-Q:0001535527-24-000020" ], "eps_diluted": [ "10-Q:0001535527-24-000020" ], "shares_basic": [ "10-Q:0001535527-24-000020" ], "shares_diluted": [ "10-Q:0001535527-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-08-01", "end": "2023-10-31", "values": { "revenue": 786014000.0, "cost_of_revenue": 195004000.0, "gross_profit": 591010000.0, "rnd": 196072000.0, "sga": null, "operating_income": 3163000.0, "interest_expense": 6503000.0, "pretax_income": 36272000.0, "income_tax": 9603000.0, "net_income_incl_nci": 26669000.0, "net_income": 26665000.0, "net_income_common": null, "eps_basic": 0.11, "eps_diluted": 0.11, "shares_basic": 239297000.0, "shares_diluted": 243799000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-24-000026" ], "value_sources": { "revenue": [ "10-Q:0001535527-24-000026" ], "cost_of_revenue": [ "10-Q:0001535527-24-000026" ], "gross_profit": [ "10-Q:0001535527-24-000026" ], "rnd": [ "10-Q:0001535527-24-000026" ], "operating_income": [ "10-Q:0001535527-24-000026" ], "interest_expense": [ "10-Q:0001535527-24-000026" ], "pretax_income": [ "10-Q:0001535527-24-000026" ], "income_tax": [ "10-Q:0001535527-24-000026" ], "net_income_incl_nci": [ "10-Q:0001535527-24-000026" ], "net_income": [ "10-Q:0001535527-24-000026" ], "eps_basic": [ "10-Q:0001535527-24-000026" ], "eps_diluted": [ "10-Q:0001535527-24-000026" ], "shares_basic": [ "10-Q:0001535527-24-000026" ], "shares_diluted": [ "10-Q:0001535527-24-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-11-01", "end": "2024-01-31", "values": { "revenue": 845335000.0, "cost_of_revenue": 208572000.0, "gross_profit": 636763000.0, "rnd": 213998000.0, "sga": null, "operating_income": 29671000.0, "interest_expense": 6422000.0, "pretax_income": 68550000.0, "income_tax": 13609000.0, "net_income_incl_nci": 54941000.0, "net_income": 53699000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "value_sources": { "revenue": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "cost_of_revenue": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "gross_profit": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "rnd": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "operating_income": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "interest_expense": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "pretax_income": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "income_tax": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "net_income_incl_nci": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "net_income": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-02-01", "end": "2024-04-30", "values": { "revenue": 921036000.0, "cost_of_revenue": 225003000.0, "gross_profit": 696033000.0, "rnd": 235249000.0, "sga": null, "operating_income": 6936000.0, "interest_expense": 6511000.0, "pretax_income": 53931000.0, "income_tax": 7667000.0, "net_income_incl_nci": 46264000.0, "net_income": 42820000.0, "net_income_common": null, "eps_basic": 0.18, "eps_diluted": 0.17, "shares_basic": 242389000.0, "shares_diluted": 250164000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-25-000019" ], "value_sources": { "revenue": [ "10-Q:0001535527-25-000019" ], "cost_of_revenue": [ "10-Q:0001535527-25-000019" ], "gross_profit": [ "10-Q:0001535527-25-000019" ], "rnd": [ "10-Q:0001535527-25-000019" ], "operating_income": [ "10-Q:0001535527-25-000019" ], "interest_expense": [ "10-Q:0001535527-25-000019" ], "pretax_income": [ "10-Q:0001535527-25-000019" ], "income_tax": [ "10-Q:0001535527-25-000019" ], "net_income_incl_nci": [ "10-Q:0001535527-25-000019" ], "net_income": [ "10-Q:0001535527-25-000019" ], "eps_basic": [ "10-Q:0001535527-25-000019" ], "eps_diluted": [ "10-Q:0001535527-25-000019" ], "shares_basic": [ "10-Q:0001535527-25-000019" ], "shares_diluted": [ "10-Q:0001535527-25-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-05-01", "end": "2024-07-31", "values": { "revenue": 963872000.0, "cost_of_revenue": 237401000.0, "gross_profit": 726471000.0, "rnd": 250908000.0, "sga": null, "operating_income": 13658000.0, "interest_expense": 6549000.0, "pretax_income": 57604000.0, "income_tax": 10914000.0, "net_income_incl_nci": 46690000.0, "net_income": 47013000.0, "net_income_common": null, "eps_basic": 0.19, "eps_diluted": 0.19, "shares_basic": 244091000.0, "shares_diluted": 251265000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-25-000025" ], "value_sources": { "revenue": [ "10-Q:0001535527-25-000025" ], "cost_of_revenue": [ "10-Q:0001535527-25-000025" ], "gross_profit": [ "10-Q:0001535527-25-000025" ], "rnd": [ "10-Q:0001535527-25-000025" ], "operating_income": [ "10-Q:0001535527-25-000025" ], "interest_expense": [ "10-Q:0001535527-25-000025" ], "pretax_income": [ "10-Q:0001535527-25-000025" ], "income_tax": [ "10-Q:0001535527-25-000025" ], "net_income_incl_nci": [ "10-Q:0001535527-25-000025" ], "net_income": [ "10-Q:0001535527-25-000025" ], "eps_basic": [ "10-Q:0001535527-25-000025" ], "eps_diluted": [ "10-Q:0001535527-25-000025" ], "shares_basic": [ "10-Q:0001535527-25-000025" ], "shares_diluted": [ "10-Q:0001535527-25-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-08-01", "end": "2024-10-31", "values": { "revenue": 1010178000.0, "cost_of_revenue": 255087000.0, "gross_profit": 755091000.0, "rnd": 275602000.0, "sga": null, "operating_income": -55723000.0, "interest_expense": 6587000.0, "pretax_income": -10538000.0, "income_tax": 6281000.0, "net_income_incl_nci": -16819000.0, "net_income": -16822000.0, "net_income_common": null, "eps_basic": -0.07, "eps_diluted": -0.07, "shares_basic": 245536000.0, "shares_diluted": 245536000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-25-000033" ], "value_sources": { "revenue": [ "10-Q:0001535527-25-000033" ], "cost_of_revenue": [ "10-Q:0001535527-25-000033" ], "gross_profit": [ "10-Q:0001535527-25-000033" ], "rnd": [ "10-Q:0001535527-25-000033" ], "operating_income": [ "10-Q:0001535527-25-000033" ], "interest_expense": [ "10-Q:0001535527-25-000033" ], "pretax_income": [ "10-Q:0001535527-25-000033" ], "income_tax": [ "10-Q:0001535527-25-000033" ], "net_income_incl_nci": [ "10-Q:0001535527-25-000033" ], "net_income": [ "10-Q:0001535527-25-000033" ], "eps_basic": [ "10-Q:0001535527-25-000033" ], "eps_diluted": [ "10-Q:0001535527-25-000033" ], "shares_basic": [ "10-Q:0001535527-25-000033" ], "shares_diluted": [ "10-Q:0001535527-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-11-01", "end": "2025-01-31", "values": { "revenue": 1058538000.0, "cost_of_revenue": 272681000.0, "gross_profit": 785857000.0, "rnd": 313828000.0, "sga": null, "operating_income": -81271000.0, "interest_expense": 6664000.0, "pretax_income": -42433000.0, "income_tax": 46268000.0, "net_income_incl_nci": -88701000.0, "net_income": -88252000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "value_sources": { "revenue": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "cost_of_revenue": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "gross_profit": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "rnd": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "operating_income": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "interest_expense": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "pretax_income": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "income_tax": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "net_income_incl_nci": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "net_income": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ] }, "comparison": { "net_income": { "value": -92282000.0, "earlier": 53699000.0, "sources": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "basis": "FY2025" }, "operating_income": { "value": -85301000.0, "earlier": 29671000.0, "sources": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "basis": "FY2025" }, "pretax_income": { "value": -46463000.0, "earlier": 68550000.0, "sources": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "basis": "FY2025" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-02-01", "end": "2025-04-30", "values": { "revenue": 1103434000.0, "cost_of_revenue": 287875000.0, "gross_profit": 815559000.0, "rnd": 330926000.0, "sga": null, "operating_income": -118713000.0, "interest_expense": 6715000.0, "pretax_income": -83944000.0, "income_tax": 21106000.0, "net_income_incl_nci": -105050000.0, "net_income": -104264000.0, "net_income_common": null, "eps_basic": -0.42, "eps_diluted": -0.42, "shares_basic": 248432000.0, "shares_diluted": 248432000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-26-000025" ], "value_sources": { "revenue": [ "10-Q:0001535527-26-000025" ], "cost_of_revenue": [ "10-Q:0001535527-26-000025" ], "gross_profit": [ "10-Q:0001535527-26-000025" ], "rnd": [ "10-Q:0001535527-26-000025" ], "operating_income": [ "10-Q:0001535527-26-000025" ], "interest_expense": [ "10-Q:0001535527-26-000025" ], "pretax_income": [ "10-Q:0001535527-26-000025" ], "income_tax": [ "10-Q:0001535527-26-000025" ], "net_income_incl_nci": [ "10-Q:0001535527-26-000025" ], "net_income": [ "10-Q:0001535527-26-000025" ], "eps_basic": [ "10-Q:0001535527-26-000025" ], "eps_diluted": [ "10-Q:0001535527-26-000025" ], "shares_basic": [ "10-Q:0001535527-26-000025" ], "shares_diluted": [ "10-Q:0001535527-26-000025" ] }, "comparison": { "eps_diluted": { "value": -0.44, "earlier": 0.17, "sources": [ "10-Q:0001535527-25-000019" ], "basis": "FY2026" }, "net_income": { "value": -110207000.0, "earlier": 42820000.0, "sources": [ "10-Q:0001535527-25-000019" ], "basis": "FY2026" }, "operating_income": { "value": -124656000.0, "earlier": 6936000.0, "sources": [ "10-Q:0001535527-25-000019" ], "basis": "FY2026" }, "pretax_income": { "value": -89887000.0, "earlier": 53931000.0, "sources": [ "10-Q:0001535527-25-000019" ], "basis": "FY2026" } }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-05-01", "end": "2025-07-31", "values": { "revenue": 1168952000.0, "cost_of_revenue": 308551000.0, "gross_profit": 860401000.0, "rnd": 342533000.0, "sga": null, "operating_income": -105457000.0, "interest_expense": 6823000.0, "pretax_income": -64152000.0, "income_tax": 5971000.0, "net_income_incl_nci": -70123000.0, "net_income": -70153000.0, "net_income_common": null, "eps_basic": -0.07, "eps_diluted": -0.07, "shares_basic": 999634000.0, "shares_diluted": 999634000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-26-000031" ], "value_sources": { "revenue": [ "10-Q:0001535527-26-000031" ], "cost_of_revenue": [ "10-Q:0001535527-26-000031" ], "gross_profit": [ "10-Q:0001535527-26-000031" ], "rnd": [ "10-Q:0001535527-26-000031" ], "operating_income": [ "10-Q:0001535527-26-000031" ], "interest_expense": [ "10-Q:0001535527-26-000031" ], "pretax_income": [ "10-Q:0001535527-26-000031" ], "income_tax": [ "10-Q:0001535527-26-000031" ], "net_income_incl_nci": [ "10-Q:0001535527-26-000031" ], "net_income": [ "10-Q:0001535527-26-000031" ], "eps_basic": [ "10-Q:0001535527-26-000031" ], "eps_diluted": [ "10-Q:0001535527-26-000031" ], "shares_basic": [ "10-Q:0001535527-26-000031" ], "shares_diluted": [ "10-Q:0001535527-26-000031" ] }, "comparison": { "eps_diluted": { "value": -0.31, "earlier": 0.19, "sources": [ "10-Q:0001535527-25-000025" ], "basis": "FY2026" }, "net_income": { "value": -77675000.0, "earlier": 47013000.0, "sources": [ "10-Q:0001535527-25-000025" ], "basis": "FY2026" }, "operating_income": { "value": -112979000.0, "earlier": 13658000.0, "sources": [ "10-Q:0001535527-25-000025" ], "basis": "FY2026" }, "pretax_income": { "value": -71674000.0, "earlier": 57604000.0, "sources": [ "10-Q:0001535527-25-000025" ], "basis": "FY2026" } }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-08-01", "end": "2025-10-31", "values": { "revenue": 1234244000.0, "cost_of_revenue": 307805000.0, "gross_profit": 926439000.0, "rnd": 347564000.0, "sga": null, "operating_income": -69443000.0, "interest_expense": 6931000.0, "pretax_income": -23268000.0, "income_tax": 10720000.0, "net_income_incl_nci": -33988000.0, "net_income": -33997000.0, "net_income_common": null, "eps_basic": -0.14, "eps_diluted": -0.14, "shares_basic": 251326000.0, "shares_diluted": 251326000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-25-000033" ], "value_sources": { "revenue": [ "10-Q:0001535527-25-000033" ], "cost_of_revenue": [ "10-Q:0001535527-25-000033" ], "gross_profit": [ "10-Q:0001535527-25-000033" ], "rnd": [ "10-Q:0001535527-25-000033" ], "operating_income": [ "10-Q:0001535527-25-000033" ], "interest_expense": [ "10-Q:0001535527-25-000033" ], "pretax_income": [ "10-Q:0001535527-25-000033" ], "income_tax": [ "10-Q:0001535527-25-000033" ], "net_income_incl_nci": [ "10-Q:0001535527-25-000033" ], "net_income": [ "10-Q:0001535527-25-000033" ], "eps_basic": [ "10-Q:0001535527-25-000033" ], "eps_diluted": [ "10-Q:0001535527-25-000033" ], "shares_basic": [ "10-Q:0001535527-25-000033" ], "shares_diluted": [ "10-Q:0001535527-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-11-01", "end": "2026-01-31", "values": { "revenue": 1305375000.0, "cost_of_revenue": 311698000.0, "gross_profit": 993677000.0, "rnd": 356409000.0, "sga": null, "operating_income": 13786000.0, "interest_expense": 7552000.0, "pretax_income": 57840000.0, "income_tax": -3621000.0, "net_income_incl_nci": 61461000.0, "net_income": 59377000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "value_sources": { "revenue": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "cost_of_revenue": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "gross_profit": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "rnd": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "operating_income": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "interest_expense": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "pretax_income": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "income_tax": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "net_income_incl_nci": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "net_income": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-02-01", "end": "2026-04-30", "values": { "revenue": 1385629000.0, "cost_of_revenue": 342277000.0, "gross_profit": 1043352000.0, "rnd": 408326000.0, "sga": null, "operating_income": -30600000.0, "interest_expense": 6116000.0, "pretax_income": 39063000.0, "income_tax": -6903000.0, "net_income_incl_nci": 45966000.0, "net_income": 27774000.0, "net_income_common": null, "eps_basic": 0.11, "eps_diluted": 0.11, "shares_basic": 253732000.0, "shares_diluted": 257881000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-26-000025" ], "value_sources": { "revenue": [ "10-Q:0001535527-26-000025" ], "cost_of_revenue": [ "10-Q:0001535527-26-000025" ], "gross_profit": [ "10-Q:0001535527-26-000025" ], "rnd": [ "10-Q:0001535527-26-000025" ], "operating_income": [ "10-Q:0001535527-26-000025" ], "interest_expense": [ "10-Q:0001535527-26-000025" ], "pretax_income": [ "10-Q:0001535527-26-000025" ], "income_tax": [ "10-Q:0001535527-26-000025" ], "net_income_incl_nci": [ "10-Q:0001535527-26-000025" ], "net_income": [ "10-Q:0001535527-26-000025" ], "eps_basic": [ "10-Q:0001535527-26-000025" ], "eps_diluted": [ "10-Q:0001535527-26-000025" ], "shares_basic": [ "10-Q:0001535527-26-000025" ], "shares_diluted": [ "10-Q:0001535527-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "fiscal_year": 2027, "quarter": 2, "start": "2026-05-01", "end": "2026-07-31", "values": { "revenue": 1470897000.0, "cost_of_revenue": 374002000.0, "gross_profit": 1096895000.0, "rnd": 444200000.0, "sga": null, "operating_income": -33232000.0, "interest_expense": 6047000.0, "pretax_income": 3933000.0, "income_tax": -1373000.0, "net_income_incl_nci": 5306000.0, "net_income": 5306000.0, "net_income_common": null, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 1019448000.0, "shares_diluted": 1044469000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001535527-26-000031" ], "value_sources": { "revenue": [ "10-Q:0001535527-26-000031" ], "cost_of_revenue": [ "10-Q:0001535527-26-000031" ], "gross_profit": [ "10-Q:0001535527-26-000031" ], "rnd": [ "10-Q:0001535527-26-000031" ], "operating_income": [ "10-Q:0001535527-26-000031" ], "interest_expense": [ "10-Q:0001535527-26-000031" ], "pretax_income": [ "10-Q:0001535527-26-000031" ], "income_tax": [ "10-Q:0001535527-26-000031" ], "net_income_incl_nci": [ "10-Q:0001535527-26-000031" ], "net_income": [ "10-Q:0001535527-26-000031" ], "eps_basic": [ "10-Q:0001535527-26-000031" ], "eps_diluted": [ "10-Q:0001535527-26-000031" ], "shares_basic": [ "10-Q:0001535527-26-000031" ], "shares_diluted": [ "10-Q:0001535527-26-000031" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-02-01", "end": "2021-01-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 874438000.0, "cost_of_revenue": 229545000.0, "gross_profit": 644893000.0, "rnd": 214670000.0, "sga": null, "operating_income": -92529000.0, "interest_expense": 1559000.0, "pretax_income": -87869000.0, "income_tax": 4760000.0, "net_income_incl_nci": -92629000.0, "net_income": -92629000.0, "net_income_common": null, "eps_basic": -0.43, "eps_diluted": -0.43, "shares_basic": 217756000.0, "shares_diluted": 217756000.0, "dps_declared": null, "operating_lease_cost": 10308000.0 }, "sources": [ "10-K:0001535527-23-000008" ], "value_sources": { "revenue": [ "10-K:0001535527-23-000008" ], "cost_of_revenue": [ "10-K:0001535527-23-000008" ], "gross_profit": [ "10-K:0001535527-23-000008" ], "rnd": [ "10-K:0001535527-23-000008" ], "operating_income": [ "10-K:0001535527-23-000008" ], "interest_expense": [ "10-K:0001535527-23-000008" ], "pretax_income": [ "10-K:0001535527-23-000008" ], "income_tax": [ "10-K:0001535527-23-000008" ], "net_income_incl_nci": [ "10-K:0001535527-23-000008" ], "net_income": [ "10-K:0001535527-23-000008" ], "eps_basic": [ "10-K:0001535527-23-000008" ], "eps_diluted": [ "10-K:0001535527-23-000008" ], "shares_basic": [ "10-K:0001535527-23-000008" ], "shares_diluted": [ "10-K:0001535527-23-000008" ], "operating_lease_cost": [ "10-K:0001535527-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-02-01", "end": "2022-01-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 1451594000.0, "cost_of_revenue": 383221000.0, "gross_profit": 1068373000.0, "rnd": 371283000.0, "sga": null, "operating_income": -142548000.0, "interest_expense": 25231000.0, "pretax_income": -160023000.0, "income_tax": 72355000.0, "net_income_incl_nci": -232378000.0, "net_income": -234802000.0, "net_income_common": null, "eps_basic": -1.03, "eps_diluted": -1.03, "shares_basic": 227142000.0, "shares_diluted": 227142000.0, "dps_declared": null, "operating_lease_cost": 11262000.0 }, "sources": [ "10-K:0001535527-24-000007" ], "value_sources": { "revenue": [ "10-K:0001535527-24-000007" ], "cost_of_revenue": [ "10-K:0001535527-24-000007" ], "gross_profit": [ "10-K:0001535527-24-000007" ], "rnd": [ "10-K:0001535527-24-000007" ], "operating_income": [ "10-K:0001535527-24-000007" ], "interest_expense": [ "10-K:0001535527-24-000007" ], "pretax_income": [ "10-K:0001535527-24-000007" ], "income_tax": [ "10-K:0001535527-24-000007" ], "net_income_incl_nci": [ "10-K:0001535527-24-000007" ], "net_income": [ "10-K:0001535527-24-000007" ], "eps_basic": [ "10-K:0001535527-24-000007" ], "eps_diluted": [ "10-K:0001535527-24-000007" ], "shares_basic": [ "10-K:0001535527-24-000007" ], "shares_diluted": [ "10-K:0001535527-24-000007" ], "operating_lease_cost": [ "10-K:0001535527-24-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-02-01", "end": "2023-01-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 2241236000.0, "cost_of_revenue": 601231000.0, "gross_profit": 1640005000.0, "rnd": 608364000.0, "sga": null, "operating_income": -190112000.0, "interest_expense": 25319000.0, "pretax_income": -159883000.0, "income_tax": 22402000.0, "net_income_incl_nci": -182285000.0, "net_income": -183245000.0, "net_income_common": null, "eps_basic": -0.79, "eps_diluted": -0.79, "shares_basic": 233139000.0, "shares_diluted": 233139000.0, "dps_declared": null, "operating_lease_cost": 11084000.0 }, "sources": [ "10-K:0001535527-25-000009" ], "value_sources": { "revenue": [ "10-K:0001535527-25-000009" ], "cost_of_revenue": [ "10-K:0001535527-25-000009" ], "gross_profit": [ "10-K:0001535527-25-000009" ], "rnd": [ "10-K:0001535527-25-000009" ], "operating_income": [ "10-K:0001535527-25-000009" ], "interest_expense": [ "10-K:0001535527-25-000009" ], "pretax_income": [ "10-K:0001535527-25-000009" ], "income_tax": [ "10-K:0001535527-25-000009" ], "net_income_incl_nci": [ "10-K:0001535527-25-000009" ], "net_income": [ "10-K:0001535527-25-000009" ], "eps_basic": [ "10-K:0001535527-25-000009" ], "eps_diluted": [ "10-K:0001535527-25-000009" ], "shares_basic": [ "10-K:0001535527-25-000009" ], "shares_diluted": [ "10-K:0001535527-25-000009" ], "operating_lease_cost": [ "10-K:0001535527-25-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-02-01", "end": "2024-01-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 3055555000.0, "cost_of_revenue": 758929000.0, "gross_profit": 2296626000.0, "rnd": 780319000.0, "sga": null, "operating_income": -19141000.0, "interest_expense": 25756000.0, "pretax_income": 105671000.0, "income_tax": 32232000.0, "net_income_incl_nci": 73439000.0, "net_income": 72181000.0, "net_income_common": null, "eps_basic": 0.3, "eps_diluted": 0.3, "shares_basic": 238637000.0, "shares_diluted": 243635000.0, "dps_declared": null, "operating_lease_cost": 15510000.0 }, "sources": [ "10-K:0001535527-26-000010" ], "value_sources": { "revenue": [ "10-K:0001535527-26-000010" ], "cost_of_revenue": [ "10-K:0001535527-26-000010" ], "gross_profit": [ "10-K:0001535527-26-000010" ], "rnd": [ "10-K:0001535527-26-000010" ], "operating_income": [ "10-K:0001535527-26-000010" ], "interest_expense": [ "10-K:0001535527-26-000010" ], "pretax_income": [ "10-K:0001535527-26-000010" ], "income_tax": [ "10-K:0001535527-26-000010" ], "net_income_incl_nci": [ "10-K:0001535527-26-000010" ], "net_income": [ "10-K:0001535527-26-000010" ], "eps_basic": [ "10-K:0001535527-26-000010" ], "eps_diluted": [ "10-K:0001535527-26-000010" ], "shares_basic": [ "10-K:0001535527-26-000010" ], "shares_diluted": [ "10-K:0001535527-26-000010" ], "operating_lease_cost": [ "10-K:0001535527-26-000010" ] }, "comparison": { "eps_diluted": { "value": 0.37, "earlier": -0.79, "sources": [ "10-K:0001535527-25-000009" ], "basis": "FY2025" }, "net_income": { "value": 89327000.0, "earlier": -183245000.0, "sources": [ "10-K:0001535527-25-000009" ], "basis": "FY2025" }, "operating_income": { "value": -1995000.0, "earlier": -190112000.0, "sources": [ "10-K:0001535527-25-000009" ], "basis": "FY2025" }, "pretax_income": { "value": 122817000.0, "earlier": -159883000.0, "sources": [ "10-K:0001535527-25-000009" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-02-01", "end": "2025-01-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 3953624000.0, "cost_of_revenue": 990172000.0, "gross_profit": 2963452000.0, "rnd": 1075587000.0, "sga": null, "operating_income": -116400000.0, "interest_expense": 26311000.0, "pretax_income": 58564000.0, "income_tax": 71130000.0, "net_income_incl_nci": -12566000.0, "net_income": -15241000.0, "net_income_common": null, "eps_basic": -0.06, "eps_diluted": -0.06, "shares_basic": 244750000.0, "shares_diluted": 244750000.0, "dps_declared": null, "operating_lease_cost": 17326000.0 }, "sources": [ "10-K:0001535527-26-000010" ], "value_sources": { "revenue": [ "10-K:0001535527-26-000010" ], "cost_of_revenue": [ "10-K:0001535527-26-000010" ], "gross_profit": [ "10-K:0001535527-26-000010" ], "rnd": [ "10-K:0001535527-26-000010" ], "operating_income": [ "10-K:0001535527-26-000010" ], "interest_expense": [ "10-K:0001535527-26-000010" ], "pretax_income": [ "10-K:0001535527-26-000010" ], "income_tax": [ "10-K:0001535527-26-000010" ], "net_income_incl_nci": [ "10-K:0001535527-26-000010" ], "net_income": [ "10-K:0001535527-26-000010" ], "eps_basic": [ "10-K:0001535527-26-000010" ], "eps_diluted": [ "10-K:0001535527-26-000010" ], "shares_basic": [ "10-K:0001535527-26-000010" ], "shares_diluted": [ "10-K:0001535527-26-000010" ], "operating_lease_cost": [ "10-K:0001535527-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-02-01", "end": "2026-01-31", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 4812005000.0, "cost_of_revenue": 1218929000.0, "gross_profit": 3593076000.0, "rnd": 1384770000.0, "sga": null, "operating_income": -293292000.0, "interest_expense": 28021000.0, "pretax_income": -126989000.0, "income_tax": 34176000.0, "net_income_incl_nci": -161165000.0, "net_income": -162502000.0, "net_income_common": null, "eps_basic": -0.65, "eps_diluted": -0.65, "shares_basic": 250576000.0, "shares_diluted": 250576000.0, "dps_declared": null, "operating_lease_cost": 20141000.0 }, "sources": [ "10-K:0001535527-26-000010" ], "value_sources": { "revenue": [ "10-K:0001535527-26-000010" ], "cost_of_revenue": [ "10-K:0001535527-26-000010" ], "gross_profit": [ "10-K:0001535527-26-000010" ], "rnd": [ "10-K:0001535527-26-000010" ], "operating_income": [ "10-K:0001535527-26-000010" ], "interest_expense": [ "10-K:0001535527-26-000010" ], "pretax_income": [ "10-K:0001535527-26-000010" ], "income_tax": [ "10-K:0001535527-26-000010" ], "net_income_incl_nci": [ "10-K:0001535527-26-000010" ], "net_income": [ "10-K:0001535527-26-000010" ], "eps_basic": [ "10-K:0001535527-26-000010" ], "eps_diluted": [ "10-K:0001535527-26-000010" ], "shares_basic": [ "10-K:0001535527-26-000010" ], "shares_diluted": [ "10-K:0001535527-26-000010" ], "operating_lease_cost": [ "10-K:0001535527-26-000010" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-04-30", "values": { "cash": 1004991000.0, "short_term_investments": null, "receivables": 144187000.0, "inventory": null, "current_assets": 1248462000.0, "ppe_net": 139096000.0, "goodwill": 7652000.0, "intangibles": 419000.0, "total_assets": 1519396000.0, "accounts_payable": 6528000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 555644000.0, "long_term_debt": null, "total_liabilities": 766243000.0, "temporary_equity": null, "equity_parent": 752153000.0, "nci": 1000000.0, "equity_total": 753153000.0, "liabilities_and_equity": 1519396000.0, "shares_outstanding": null, "retained_earnings": -656709000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 1000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 39580000.0, "operating_lease_liability_current": 6673000.0, "operating_lease_liability_noncurrent": 32907000.0, "operating_lease_discount_rate": 0.059, "operating_lease_payments_y1": null, "operating_lease_payments_total": 45857000.0, "operating_lease_imputed_interest": 6277000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-20-000012" ], "value_sources": { "cash": [ "10-Q:0001535527-20-000012" ], "receivables": [ "10-Q:0001535527-20-000012" ], "current_assets": [ "10-Q:0001535527-20-000012" ], "ppe_net": [ "10-Q:0001535527-20-000012" ], "goodwill": [ "10-Q:0001535527-20-000012" ], "intangibles": [ "10-Q:0001535527-20-000012" ], "total_assets": [ "10-Q:0001535527-20-000012" ], "accounts_payable": [ "10-Q:0001535527-20-000012" ], "current_liabilities": [ "10-Q:0001535527-20-000012" ], "total_liabilities": [ "10-Q:0001535527-20-000012" ], "equity_parent": [ "10-Q:0001535527-20-000012" ], "nci": [ "10-Q:0001535527-20-000012" ], "equity_total": [ "10-Q:0001535527-20-000012" ], "liabilities_and_equity": [ "10-Q:0001535527-20-000012" ], "retained_earnings": [ "10-Q:0001535527-20-000012" ], "preferred_stock": [ "10-Q:0001535527-20-000012" ], "equity_method_investments": [ "10-Q:0001535527-20-000012" ], "operating_lease_liability": [ "10-Q:0001535527-20-000012" ], "operating_lease_liability_current": [ "10-Q:0001535527-20-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-20-000012" ], "operating_lease_discount_rate": [ "10-Q:0001535527-20-000012" ], "operating_lease_payments_total": [ "10-Q:0001535527-20-000012" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-20-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-07-31", "values": { "cash": 1064734000.0, "short_term_investments": null, "receivables": 149236000.0, "inventory": null, "current_assets": 1315981000.0, "ppe_net": 153303000.0, "goodwill": 8131000.0, "intangibles": 347000.0, "total_assets": 1616952000.0, "accounts_payable": 10118000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 603292000.0, "long_term_debt": null, "total_liabilities": 824937000.0, "temporary_equity": null, "equity_parent": 790965000.0, "nci": 1050000.0, "equity_total": 792015000.0, "liabilities_and_equity": 1616952000.0, "shares_outstanding": null, "retained_earnings": -686583000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 2000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 44777000.0, "operating_lease_liability_current": 8643000.0, "operating_lease_liability_noncurrent": 36134000.0, "operating_lease_discount_rate": 0.059, "operating_lease_payments_y1": null, "operating_lease_payments_total": 51401000.0, "operating_lease_imputed_interest": 6624000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-20-000019" ], "value_sources": { "cash": [ "10-Q:0001535527-20-000019" ], "receivables": [ "10-Q:0001535527-20-000019" ], "current_assets": [ "10-Q:0001535527-20-000019" ], "ppe_net": [ "10-Q:0001535527-20-000019" ], "goodwill": [ "10-Q:0001535527-20-000019" ], "intangibles": [ "10-Q:0001535527-20-000019" ], "total_assets": [ "10-Q:0001535527-20-000019" ], "accounts_payable": [ "10-Q:0001535527-20-000019" ], "current_liabilities": [ "10-Q:0001535527-20-000019" ], "total_liabilities": [ "10-Q:0001535527-20-000019" ], "equity_parent": [ "10-Q:0001535527-20-000019" ], "nci": [ "10-Q:0001535527-20-000019" ], "equity_total": [ "10-Q:0001535527-20-000019" ], "liabilities_and_equity": [ "10-Q:0001535527-20-000019" ], "retained_earnings": [ "10-Q:0001535527-20-000019" ], "preferred_stock": [ "10-Q:0001535527-20-000019" ], "equity_method_investments": [ "10-Q:0001535527-20-000019" ], "operating_lease_liability": [ "10-Q:0001535527-20-000019" ], "operating_lease_liability_current": [ "10-Q:0001535527-20-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-20-000019" ], "operating_lease_discount_rate": [ "10-Q:0001535527-20-000019" ], "operating_lease_payments_total": [ "10-Q:0001535527-20-000019" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-20-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2020-10-31", "values": { "cash": 1059926000.0, "short_term_investments": null, "receivables": 172775000.0, "inventory": null, "current_assets": 1340796000.0, "ppe_net": 162371000.0, "goodwill": 83132000.0, "intangibles": 16356000.0, "total_assets": 1749509000.0, "accounts_payable": 7494000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 702039000.0, "long_term_debt": null, "total_liabilities": 934724000.0, "temporary_equity": null, "equity_parent": 813485000.0, "nci": 1300000.0, "equity_total": 814785000.0, "liabilities_and_equity": 1749509000.0, "shares_outstanding": null, "retained_earnings": -711114000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 2500000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 42652000.0, "operating_lease_liability_current": 8646000.0, "operating_lease_liability_noncurrent": 34006000.0, "operating_lease_discount_rate": 0.059, "operating_lease_payments_y1": null, "operating_lease_payments_total": 48605000.0, "operating_lease_imputed_interest": 5953000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-20-000025" ], "value_sources": { "cash": [ "10-Q:0001535527-20-000025" ], "receivables": [ "10-Q:0001535527-20-000025" ], "current_assets": [ "10-Q:0001535527-20-000025" ], "ppe_net": [ "10-Q:0001535527-20-000025" ], "goodwill": [ "10-Q:0001535527-20-000025" ], "intangibles": [ "10-Q:0001535527-20-000025" ], "total_assets": [ "10-Q:0001535527-20-000025" ], "accounts_payable": [ "10-Q:0001535527-20-000025" ], "current_liabilities": [ "10-Q:0001535527-20-000025" ], "total_liabilities": [ "10-Q:0001535527-20-000025" ], "equity_parent": [ "10-Q:0001535527-20-000025" ], "nci": [ "10-Q:0001535527-20-000025" ], "equity_total": [ "10-Q:0001535527-20-000025" ], "liabilities_and_equity": [ "10-Q:0001535527-20-000025" ], "retained_earnings": [ "10-Q:0001535527-20-000025" ], "preferred_stock": [ "10-Q:0001535527-20-000025" ], "equity_method_investments": [ "10-Q:0001535527-20-000025" ], "operating_lease_liability": [ "10-Q:0001535527-20-000025" ], "operating_lease_liability_current": [ "10-Q:0001535527-20-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-20-000025" ], "operating_lease_discount_rate": [ "10-Q:0001535527-20-000025" ], "operating_lease_payments_total": [ "10-Q:0001535527-20-000025" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-20-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-01-31", "values": { "cash": 1918608000.0, "short_term_investments": null, "receivables": 239199000.0, "inventory": null, "current_assets": 2292274000.0, "ppe_net": 167014000.0, "goodwill": 83566000.0, "intangibles": 15677000.0, "total_assets": 2732533000.0, "accounts_payable": 12065000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 863553000.0, "long_term_debt": 738029000.0, "total_liabilities": 1860659000.0, "temporary_equity": null, "equity_parent": 870574000.0, "nci": 1300000.0, "equity_total": 871874000.0, "liabilities_and_equity": 2732533000.0, "shares_outstanding": null, "retained_earnings": -730116000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 2500000.0, "accrued_taxes_current": 2837000.0, "commercial_paper": null, "operating_lease_liability": 40963000.0, "operating_lease_liability_current": 8977000.0, "operating_lease_liability_noncurrent": 31986000.0, "operating_lease_discount_rate": 0.059, "operating_lease_payments_y1": 10187000.0, "operating_lease_payments_total": 46184000.0, "operating_lease_imputed_interest": 5221000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001535527-21-000007", "10-K:0001535527-22-000006", "10-K:0001535527-23-000008" ], "value_sources": { "cash": [ "10-K:0001535527-23-000008" ], "receivables": [ "10-K:0001535527-22-000006" ], "current_assets": [ "10-K:0001535527-22-000006" ], "ppe_net": [ "10-K:0001535527-22-000006" ], "goodwill": [ "10-K:0001535527-22-000006" ], "intangibles": [ "10-K:0001535527-22-000006" ], "total_assets": [ "10-K:0001535527-22-000006" ], "accounts_payable": [ "10-K:0001535527-22-000006" ], "current_liabilities": [ "10-K:0001535527-22-000006" ], "long_term_debt": [ "10-K:0001535527-22-000006" ], "total_liabilities": [ "10-K:0001535527-22-000006" ], "equity_parent": [ "10-K:0001535527-22-000006" ], "nci": [ "10-K:0001535527-22-000006" ], "equity_total": [ "10-K:0001535527-22-000006" ], "liabilities_and_equity": [ "10-K:0001535527-22-000006" ], "retained_earnings": [ "10-K:0001535527-22-000006" ], "preferred_stock": [ "10-K:0001535527-22-000006" ], "equity_method_investments": [ "10-K:0001535527-22-000006" ], "accrued_taxes_current": [ "10-K:0001535527-22-000006" ], "operating_lease_liability": [ "10-K:0001535527-21-000007" ], "operating_lease_liability_current": [ "10-K:0001535527-22-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0001535527-22-000006" ], "operating_lease_discount_rate": [ "10-K:0001535527-22-000006" ], "operating_lease_payments_y1": [ "10-K:0001535527-21-000007" ], "operating_lease_payments_total": [ "10-K:0001535527-21-000007" ], "operating_lease_imputed_interest": [ "10-K:0001535527-21-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-04-30", "values": { "cash": 1684997000.0, "short_term_investments": null, "receivables": 211233000.0, "inventory": null, "current_assets": 2038003000.0, "ppe_net": 191310000.0, "goodwill": 374581000.0, "intangibles": 88851000.0, "total_assets": 2881171000.0, "accounts_payable": 3468000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 982765000.0, "long_term_debt": 738400000.0, "total_liabilities": 2027774000.0, "temporary_equity": null, "equity_parent": 849264000.0, "nci": 4133000.0, "equity_total": 853397000.0, "liabilities_and_equity": 2881171000.0, "shares_outstanding": null, "retained_earnings": -815165000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 8165000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 40791000.0, "operating_lease_liability_current": 9333000.0, "operating_lease_liability_noncurrent": 31458000.0, "operating_lease_discount_rate": 0.056, "operating_lease_payments_y1": 11578000.0, "operating_lease_payments_total": 45657000.0, "operating_lease_imputed_interest": 4866000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-21-000013" ], "value_sources": { "cash": [ "10-Q:0001535527-21-000013" ], "receivables": [ "10-Q:0001535527-21-000013" ], "current_assets": [ "10-Q:0001535527-21-000013" ], "ppe_net": [ "10-Q:0001535527-21-000013" ], "goodwill": [ "10-Q:0001535527-21-000013" ], "intangibles": [ "10-Q:0001535527-21-000013" ], "total_assets": [ "10-Q:0001535527-21-000013" ], "accounts_payable": [ "10-Q:0001535527-21-000013" ], "current_liabilities": [ "10-Q:0001535527-21-000013" ], "long_term_debt": [ "10-Q:0001535527-21-000013" ], "total_liabilities": [ "10-Q:0001535527-21-000013" ], "equity_parent": [ "10-Q:0001535527-21-000013" ], "nci": [ "10-Q:0001535527-21-000013" ], "equity_total": [ "10-Q:0001535527-21-000013" ], "liabilities_and_equity": [ "10-Q:0001535527-21-000013" ], "retained_earnings": [ "10-Q:0001535527-21-000013" ], "preferred_stock": [ "10-Q:0001535527-21-000013" ], "equity_method_investments": [ "10-Q:0001535527-21-000013" ], "operating_lease_liability": [ "10-Q:0001535527-21-000013" ], "operating_lease_liability_current": [ "10-Q:0001535527-21-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-21-000013" ], "operating_lease_discount_rate": [ "10-Q:0001535527-21-000013" ], "operating_lease_payments_y1": [ "10-Q:0001535527-21-000013" ], "operating_lease_payments_total": [ "10-Q:0001535527-21-000013" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-07-31", "values": { "cash": 1787051000.0, "short_term_investments": null, "receivables": 266540000.0, "inventory": null, "current_assets": 2252025000.0, "ppe_net": 215832000.0, "goodwill": 374310000.0, "intangibles": 85580000.0, "total_assets": 3136045000.0, "accounts_payable": 19642000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1136828000.0, "long_term_debt": 738772000.0, "total_liabilities": 2224644000.0, "temporary_equity": null, "equity_parent": 904268000.0, "nci": 7133000.0, "equity_total": 911401000.0, "liabilities_and_equity": 3136045000.0, "shares_outstanding": null, "retained_earnings": -872483000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 14165000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 38752000.0, "operating_lease_liability_current": 9374000.0, "operating_lease_liability_noncurrent": 29378000.0, "operating_lease_discount_rate": 0.056, "operating_lease_payments_y1": 11660000.0, "operating_lease_payments_total": 43089000.0, "operating_lease_imputed_interest": 4337000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-21-000022" ], "value_sources": { "cash": [ "10-Q:0001535527-21-000022" ], "receivables": [ "10-Q:0001535527-21-000022" ], "current_assets": [ "10-Q:0001535527-21-000022" ], "ppe_net": [ "10-Q:0001535527-21-000022" ], "goodwill": [ "10-Q:0001535527-21-000022" ], "intangibles": [ "10-Q:0001535527-21-000022" ], "total_assets": [ "10-Q:0001535527-21-000022" ], "accounts_payable": [ "10-Q:0001535527-21-000022" ], "current_liabilities": [ "10-Q:0001535527-21-000022" ], "long_term_debt": [ "10-Q:0001535527-21-000022" ], "total_liabilities": [ "10-Q:0001535527-21-000022" ], "equity_parent": [ "10-Q:0001535527-21-000022" ], "nci": [ "10-Q:0001535527-21-000022" ], "equity_total": [ "10-Q:0001535527-21-000022" ], "liabilities_and_equity": [ "10-Q:0001535527-21-000022" ], "retained_earnings": [ "10-Q:0001535527-21-000022" ], "preferred_stock": [ "10-Q:0001535527-21-000022" ], "equity_method_investments": [ "10-Q:0001535527-21-000022" ], "operating_lease_liability": [ "10-Q:0001535527-21-000022" ], "operating_lease_liability_current": [ "10-Q:0001535527-21-000022" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-21-000022" ], "operating_lease_discount_rate": [ "10-Q:0001535527-21-000022" ], "operating_lease_payments_y1": [ "10-Q:0001535527-21-000022" ], "operating_lease_payments_total": [ "10-Q:0001535527-21-000022" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-21-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2021-10-31", "values": { "cash": 1907508000.0, "short_term_investments": null, "receivables": 283272000.0, "inventory": null, "current_assets": 2360086000.0, "ppe_net": 242224000.0, "goodwill": 373889000.0, "intangibles": 82870000.0, "total_assets": 3299617000.0, "accounts_payable": 7167000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1241547000.0, "long_term_debt": 739145000.0, "total_liabilities": 2340047000.0, "temporary_equity": null, "equity_parent": 948182000.0, "nci": 11388000.0, "equity_total": 959570000.0, "liabilities_and_equity": 3299617000.0, "shares_outstanding": null, "retained_earnings": -922938000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 22665000.0, "accrued_taxes_current": 1632000.0, "commercial_paper": null, "operating_lease_liability": 37601000.0, "operating_lease_liability_current": 9706000.0, "operating_lease_liability_noncurrent": 27895000.0, "operating_lease_discount_rate": 0.054, "operating_lease_payments_y1": 11895000.0, "operating_lease_payments_total": 41428000.0, "operating_lease_imputed_interest": 3827000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-21-000028" ], "value_sources": { "cash": [ "10-Q:0001535527-21-000028" ], "receivables": [ "10-Q:0001535527-21-000028" ], "current_assets": [ "10-Q:0001535527-21-000028" ], "ppe_net": [ "10-Q:0001535527-21-000028" ], "goodwill": [ "10-Q:0001535527-21-000028" ], "intangibles": [ "10-Q:0001535527-21-000028" ], "total_assets": [ "10-Q:0001535527-21-000028" ], "accounts_payable": [ "10-Q:0001535527-21-000028" ], "current_liabilities": [ "10-Q:0001535527-21-000028" ], "long_term_debt": [ "10-Q:0001535527-21-000028" ], "total_liabilities": [ "10-Q:0001535527-21-000028" ], "equity_parent": [ "10-Q:0001535527-21-000028" ], "nci": [ "10-Q:0001535527-21-000028" ], "equity_total": [ "10-Q:0001535527-21-000028" ], "liabilities_and_equity": [ "10-Q:0001535527-21-000028" ], "retained_earnings": [ "10-Q:0001535527-21-000028" ], "preferred_stock": [ "10-Q:0001535527-21-000028" ], "equity_method_investments": [ "10-Q:0001535527-21-000028" ], "accrued_taxes_current": [ "10-Q:0001535527-21-000028" ], "operating_lease_liability": [ "10-Q:0001535527-21-000028" ], "operating_lease_liability_current": [ "10-Q:0001535527-21-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-21-000028" ], "operating_lease_discount_rate": [ "10-Q:0001535527-21-000028" ], "operating_lease_payments_y1": [ "10-Q:0001535527-21-000028" ], "operating_lease_payments_total": [ "10-Q:0001535527-21-000028" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-01-31", "values": { "cash": 1996633000.0, "short_term_investments": 0.0, "receivables": 368145000.0, "inventory": null, "current_assets": 2570952000.0, "ppe_net": 260577000.0, "goodwill": 416445000.0, "intangibles": 97336000.0, "total_assets": 3618381000.0, "accounts_payable": 47634000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1406830000.0, "long_term_debt": 739517000.0, "total_liabilities": 2580738000.0, "temporary_equity": null, "equity_parent": 1025764000.0, "nci": 11879000.0, "equity_total": 1037643000.0, "liabilities_and_equity": 3618381000.0, "shares_outstanding": null, "retained_earnings": -964918000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 23632000.0, "accrued_taxes_current": 4914000.0, "commercial_paper": null, "operating_lease_liability": 35199000.0, "operating_lease_liability_current": 9820000.0, "operating_lease_liability_noncurrent": 25379000.0, "operating_lease_discount_rate": 0.054, "operating_lease_payments_y1": 10539000.0, "operating_lease_payments_total": 38477000.0, "operating_lease_imputed_interest": 3278000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001535527-22-000006", "10-K:0001535527-23-000008" ], "value_sources": { "cash": [ "10-K:0001535527-23-000008" ], "short_term_investments": [ "10-K:0001535527-23-000008" ], "receivables": [ "10-K:0001535527-23-000008" ], "current_assets": [ "10-K:0001535527-23-000008" ], "ppe_net": [ "10-K:0001535527-23-000008" ], "goodwill": [ "10-K:0001535527-23-000008" ], "intangibles": [ "10-K:0001535527-23-000008" ], "total_assets": [ "10-K:0001535527-23-000008" ], "accounts_payable": [ "10-K:0001535527-23-000008" ], "current_liabilities": [ "10-K:0001535527-23-000008" ], "long_term_debt": [ "10-K:0001535527-23-000008" ], "total_liabilities": [ "10-K:0001535527-23-000008" ], "equity_parent": [ "10-K:0001535527-23-000008" ], "nci": [ "10-K:0001535527-23-000008" ], "equity_total": [ "10-K:0001535527-23-000008" ], "liabilities_and_equity": [ "10-K:0001535527-23-000008" ], "retained_earnings": [ "10-K:0001535527-23-000008" ], "preferred_stock": [ "10-K:0001535527-23-000008" ], "equity_method_investments": [ "10-K:0001535527-23-000008" ], "accrued_taxes_current": [ "10-K:0001535527-22-000006" ], "operating_lease_liability": [ "10-K:0001535527-22-000006" ], "operating_lease_liability_current": [ "10-K:0001535527-23-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001535527-23-000008" ], "operating_lease_discount_rate": [ "10-K:0001535527-23-000008" ], "operating_lease_payments_y1": [ "10-K:0001535527-22-000006" ], "operating_lease_payments_total": [ "10-K:0001535527-22-000006" ], "operating_lease_imputed_interest": [ "10-K:0001535527-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-04-30", "values": { "cash": 2152736000.0, "short_term_investments": null, "receivables": 369130000.0, "inventory": null, "current_assets": 2733058000.0, "ppe_net": 316309000.0, "goodwill": 416228000.0, "intangibles": 93945000.0, "total_assets": 3835835000.0, "accounts_payable": 11024000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1497103000.0, "long_term_debt": 739889000.0, "total_liabilities": 2718838000.0, "temporary_equity": null, "equity_parent": 1102541000.0, "nci": 14456000.0, "equity_total": 1116997000.0, "liabilities_and_equity": 3835835000.0, "shares_outstanding": null, "retained_earnings": -996441000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 28665000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 9967000.0, "operating_lease_liability_noncurrent": 22197000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-22-000012" ], "value_sources": { "cash": [ "10-Q:0001535527-22-000012" ], "receivables": [ "10-Q:0001535527-22-000012" ], "current_assets": [ "10-Q:0001535527-22-000012" ], "ppe_net": [ "10-Q:0001535527-22-000012" ], "goodwill": [ "10-Q:0001535527-22-000012" ], "intangibles": [ "10-Q:0001535527-22-000012" ], "total_assets": [ "10-Q:0001535527-22-000012" ], "accounts_payable": [ "10-Q:0001535527-22-000012" ], "current_liabilities": [ "10-Q:0001535527-22-000012" ], "long_term_debt": [ "10-Q:0001535527-22-000012" ], "total_liabilities": [ "10-Q:0001535527-22-000012" ], "equity_parent": [ "10-Q:0001535527-22-000012" ], "nci": [ "10-Q:0001535527-22-000012" ], "equity_total": [ "10-Q:0001535527-22-000012" ], "liabilities_and_equity": [ "10-Q:0001535527-22-000012" ], "retained_earnings": [ "10-Q:0001535527-22-000012" ], "preferred_stock": [ "10-Q:0001535527-22-000012" ], "equity_method_investments": [ "10-Q:0001535527-22-000012" ], "operating_lease_liability_current": [ "10-Q:0001535527-22-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-22-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-07-31", "values": { "cash": 2318858000.0, "short_term_investments": null, "receivables": 418799000.0, "inventory": null, "current_assets": 2975980000.0, "ppe_net": 383012000.0, "goodwill": 416066000.0, "intangibles": 89840000.0, "total_assets": 4154236000.0, "accounts_payable": 53817000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1649250000.0, "long_term_debt": 740261000.0, "total_liabilities": 2910889000.0, "temporary_equity": null, "equity_parent": 1225419000.0, "nci": 17928000.0, "equity_total": 1243347000.0, "liabilities_and_equity": 4154236000.0, "shares_outstanding": null, "retained_earnings": -1045726000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 35585000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 10316000.0, "operating_lease_liability_noncurrent": 21340000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-22-000018" ], "value_sources": { "cash": [ "10-Q:0001535527-22-000018" ], "receivables": [ "10-Q:0001535527-22-000018" ], "current_assets": [ "10-Q:0001535527-22-000018" ], "ppe_net": [ "10-Q:0001535527-22-000018" ], "goodwill": [ "10-Q:0001535527-22-000018" ], "intangibles": [ "10-Q:0001535527-22-000018" ], "total_assets": [ "10-Q:0001535527-22-000018" ], "accounts_payable": [ "10-Q:0001535527-22-000018" ], "current_liabilities": [ "10-Q:0001535527-22-000018" ], "long_term_debt": [ "10-Q:0001535527-22-000018" ], "total_liabilities": [ "10-Q:0001535527-22-000018" ], "equity_parent": [ "10-Q:0001535527-22-000018" ], "nci": [ "10-Q:0001535527-22-000018" ], "equity_total": [ "10-Q:0001535527-22-000018" ], "liabilities_and_equity": [ "10-Q:0001535527-22-000018" ], "retained_earnings": [ "10-Q:0001535527-22-000018" ], "preferred_stock": [ "10-Q:0001535527-22-000018" ], "equity_method_investments": [ "10-Q:0001535527-22-000018" ], "operating_lease_liability_current": [ "10-Q:0001535527-22-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2022-10-31", "values": { "cash": 2466551000.0, "short_term_investments": null, "receivables": 485313000.0, "inventory": null, "current_assets": 3203613000.0, "ppe_net": 430030000.0, "goodwill": 430285000.0, "intangibles": 89500000.0, "total_assets": 4469443000.0, "accounts_payable": 89289000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1817053000.0, "long_term_debt": 740633000.0, "total_liabilities": 3131811000.0, "temporary_equity": null, "equity_parent": 1314289000.0, "nci": 23343000.0, "equity_total": 1337632000.0, "liabilities_and_equity": 4469443000.0, "shares_outstanding": null, "retained_earnings": -1100682000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 46395000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 10423000.0, "operating_lease_liability_noncurrent": 17984000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 18700000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-22-000025" ], "value_sources": { "cash": [ "10-Q:0001535527-22-000025" ], "receivables": [ "10-Q:0001535527-22-000025" ], "current_assets": [ "10-Q:0001535527-22-000025" ], "ppe_net": [ "10-Q:0001535527-22-000025" ], "goodwill": [ "10-Q:0001535527-22-000025" ], "intangibles": [ "10-Q:0001535527-22-000025" ], "total_assets": [ "10-Q:0001535527-22-000025" ], "accounts_payable": [ "10-Q:0001535527-22-000025" ], "current_liabilities": [ "10-Q:0001535527-22-000025" ], "long_term_debt": [ "10-Q:0001535527-22-000025" ], "total_liabilities": [ "10-Q:0001535527-22-000025" ], "equity_parent": [ "10-Q:0001535527-22-000025" ], "nci": [ "10-Q:0001535527-22-000025" ], "equity_total": [ "10-Q:0001535527-22-000025" ], "liabilities_and_equity": [ "10-Q:0001535527-22-000025" ], "retained_earnings": [ "10-Q:0001535527-22-000025" ], "preferred_stock": [ "10-Q:0001535527-22-000025" ], "equity_method_investments": [ "10-Q:0001535527-22-000025" ], "operating_lease_liability_current": [ "10-Q:0001535527-22-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-22-000025" ], "operating_lease_payments_total": [ "10-Q:0001535527-22-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-01-31", "values": { "cash": 2455369000.0, "short_term_investments": 250000000.0, "receivables": 626181000.0, "inventory": null, "current_assets": 3640267000.0, "ppe_net": 492335000.0, "goodwill": 430645000.0, "intangibles": 86889000.0, "total_assets": 5026540000.0, "accounts_payable": 45372000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2109072000.0, "long_term_debt": 741005000.0, "total_liabilities": 3539106000.0, "temporary_equity": null, "equity_parent": 1463641000.0, "nci": 23793000.0, "equity_total": 1487434000.0, "liabilities_and_equity": 5026540000.0, "shares_outstanding": null, "retained_earnings": -1148163000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 47270000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 42613000.0, "operating_lease_liability_current": 13046000.0, "operating_lease_liability_noncurrent": 29567000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 11766000.0, "operating_lease_payments_total": 46984000.0, "operating_lease_imputed_interest": 4371000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001535527-23-000008", "10-K:0001535527-24-000007" ], "value_sources": { "cash": [ "10-K:0001535527-24-000007" ], "short_term_investments": [ "10-K:0001535527-24-000007" ], "receivables": [ "10-K:0001535527-24-000007" ], "current_assets": [ "10-K:0001535527-24-000007" ], "ppe_net": [ "10-K:0001535527-24-000007" ], "goodwill": [ "10-K:0001535527-24-000007" ], "intangibles": [ "10-K:0001535527-24-000007" ], "total_assets": [ "10-K:0001535527-24-000007" ], "accounts_payable": [ "10-K:0001535527-24-000007" ], "current_liabilities": [ "10-K:0001535527-24-000007" ], "long_term_debt": [ "10-K:0001535527-24-000007" ], "total_liabilities": [ "10-K:0001535527-24-000007" ], "equity_parent": [ "10-K:0001535527-24-000007" ], "nci": [ "10-K:0001535527-24-000007" ], "equity_total": [ "10-K:0001535527-24-000007" ], "liabilities_and_equity": [ "10-K:0001535527-24-000007" ], "retained_earnings": [ "10-K:0001535527-24-000007" ], "preferred_stock": [ "10-K:0001535527-24-000007" ], "equity_method_investments": [ "10-K:0001535527-24-000007" ], "operating_lease_liability": [ "10-K:0001535527-23-000008" ], "operating_lease_liability_current": [ "10-K:0001535527-24-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0001535527-24-000007" ], "operating_lease_discount_rate": [ "10-K:0001535527-24-000007" ], "operating_lease_payments_y1": [ "10-K:0001535527-23-000008" ], "operating_lease_payments_total": [ "10-K:0001535527-23-000008" ], "operating_lease_imputed_interest": [ "10-K:0001535527-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-04-30", "values": { "cash": 2829677000.0, "short_term_investments": 100000000.0, "receivables": 461092000.0, "inventory": null, "current_assets": 3708770000.0, "ppe_net": 523721000.0, "goodwill": 430755000.0, "intangibles": 83215000.0, "total_assets": 5137858000.0, "accounts_payable": 16900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2080064000.0, "long_term_debt": 741377000.0, "total_liabilities": 3503499000.0, "temporary_equity": null, "equity_parent": 1605301000.0, "nci": 29058000.0, "equity_total": 1634359000.0, "liabilities_and_equity": 5137858000.0, "shares_outstanding": null, "retained_earnings": -1147672000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 57877000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 16215000.0, "operating_lease_liability_noncurrent": 36774000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-23-000014" ], "value_sources": { "cash": [ "10-Q:0001535527-23-000014" ], "short_term_investments": [ "10-Q:0001535527-23-000014" ], "receivables": [ "10-Q:0001535527-23-000014" ], "current_assets": [ "10-Q:0001535527-23-000014" ], "ppe_net": [ "10-Q:0001535527-23-000014" ], "goodwill": [ "10-Q:0001535527-23-000014" ], "intangibles": [ "10-Q:0001535527-23-000014" ], "total_assets": [ "10-Q:0001535527-23-000014" ], "accounts_payable": [ "10-Q:0001535527-23-000014" ], "current_liabilities": [ "10-Q:0001535527-23-000014" ], "long_term_debt": [ "10-Q:0001535527-23-000014" ], "total_liabilities": [ "10-Q:0001535527-23-000014" ], "equity_parent": [ "10-Q:0001535527-23-000014" ], "nci": [ "10-Q:0001535527-23-000014" ], "equity_total": [ "10-Q:0001535527-23-000014" ], "liabilities_and_equity": [ "10-Q:0001535527-23-000014" ], "retained_earnings": [ "10-Q:0001535527-23-000014" ], "preferred_stock": [ "10-Q:0001535527-23-000014" ], "equity_method_investments": [ "10-Q:0001535527-23-000014" ], "operating_lease_liability_current": [ "10-Q:0001535527-23-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-07-31", "values": { "cash": 3167215000.0, "short_term_investments": 0.0, "receivables": 539463000.0, "inventory": null, "current_assets": 4050386000.0, "ppe_net": 561587000.0, "goodwill": 430697000.0, "intangibles": 79139000.0, "total_assets": 5520458000.0, "accounts_payable": 37073000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2229463000.0, "long_term_debt": 741750000.0, "total_liabilities": 3650358000.0, "temporary_equity": null, "equity_parent": 1838207000.0, "nci": 31893000.0, "equity_total": 1870100000.0, "liabilities_and_equity": 5520458000.0, "shares_outstanding": null, "retained_earnings": -1139200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 59541000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 16133000.0, "operating_lease_liability_noncurrent": 32688000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-23-000020" ], "value_sources": { "cash": [ "10-Q:0001535527-23-000020" ], "short_term_investments": [ "10-Q:0001535527-23-000020" ], "receivables": [ "10-Q:0001535527-23-000020" ], "current_assets": [ "10-Q:0001535527-23-000020" ], "ppe_net": [ "10-Q:0001535527-23-000020" ], "goodwill": [ "10-Q:0001535527-23-000020" ], "intangibles": [ "10-Q:0001535527-23-000020" ], "total_assets": [ "10-Q:0001535527-23-000020" ], "accounts_payable": [ "10-Q:0001535527-23-000020" ], "current_liabilities": [ "10-Q:0001535527-23-000020" ], "long_term_debt": [ "10-Q:0001535527-23-000020" ], "total_liabilities": [ "10-Q:0001535527-23-000020" ], "equity_parent": [ "10-Q:0001535527-23-000020" ], "nci": [ "10-Q:0001535527-23-000020" ], "equity_total": [ "10-Q:0001535527-23-000020" ], "liabilities_and_equity": [ "10-Q:0001535527-23-000020" ], "retained_earnings": [ "10-Q:0001535527-23-000020" ], "preferred_stock": [ "10-Q:0001535527-23-000020" ], "equity_method_investments": [ "10-Q:0001535527-23-000020" ], "operating_lease_liability_current": [ "10-Q:0001535527-23-000020" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2023-10-31", "values": { "cash": 2968872000.0, "short_term_investments": 197522000.0, "receivables": 561872000.0, "inventory": null, "current_assets": 4079133000.0, "ppe_net": 581037000.0, "goodwill": 637678000.0, "intangibles": 109423000.0, "total_assets": 5831056000.0, "accounts_payable": 56968000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2350417000.0, "long_term_debt": 742122000.0, "total_liabilities": 3770209000.0, "temporary_equity": null, "equity_parent": 2028950000.0, "nci": 31897000.0, "equity_total": 2060847000.0, "liabilities_and_equity": 5831056000.0, "shares_outstanding": null, "retained_earnings": -1112535000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 59541000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 14430000.0, "operating_lease_liability_noncurrent": 38371000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-23-000026" ], "value_sources": { "cash": [ "10-Q:0001535527-23-000026" ], "short_term_investments": [ "10-Q:0001535527-23-000026" ], "receivables": [ "10-Q:0001535527-23-000026" ], "current_assets": [ "10-Q:0001535527-23-000026" ], "ppe_net": [ "10-Q:0001535527-23-000026" ], "goodwill": [ "10-Q:0001535527-23-000026" ], "intangibles": [ "10-Q:0001535527-23-000026" ], "total_assets": [ "10-Q:0001535527-23-000026" ], "accounts_payable": [ "10-Q:0001535527-23-000026" ], "current_liabilities": [ "10-Q:0001535527-23-000026" ], "long_term_debt": [ "10-Q:0001535527-23-000026" ], "total_liabilities": [ "10-Q:0001535527-23-000026" ], "equity_parent": [ "10-Q:0001535527-23-000026" ], "nci": [ "10-Q:0001535527-23-000026" ], "equity_total": [ "10-Q:0001535527-23-000026" ], "liabilities_and_equity": [ "10-Q:0001535527-23-000026" ], "retained_earnings": [ "10-Q:0001535527-23-000026" ], "preferred_stock": [ "10-Q:0001535527-23-000026" ], "equity_method_investments": [ "10-Q:0001535527-23-000026" ], "operating_lease_liability_current": [ "10-Q:0001535527-23-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-23-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-01-31", "values": { "cash": 3375069000.0, "short_term_investments": 99591000.0, "receivables": 853105000.0, "inventory": null, "current_assets": 4757307000.0, "ppe_net": 620172000.0, "goodwill": 638041000.0, "intangibles": 114518000.0, "total_assets": 6646520000.0, "accounts_payable": 28180000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2697279000.0, "long_term_debt": 742494000.0, "total_liabilities": 4309431000.0, "temporary_equity": null, "equity_parent": 2303950000.0, "nci": 33139000.0, "equity_total": 2337089000.0, "liabilities_and_equity": 6646520000.0, "shares_outstanding": null, "retained_earnings": -1058836000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 56244000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 50380000.0, "operating_lease_liability_current": 14150000.0, "operating_lease_liability_noncurrent": 36230000.0, "operating_lease_discount_rate": 0.057, "operating_lease_payments_y1": 15290000.0, "operating_lease_payments_total": 56271000.0, "operating_lease_imputed_interest": 5891000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001535527-24-000007", "10-K:0001535527-25-000009" ], "value_sources": { "cash": [ "10-K:0001535527-25-000009" ], "short_term_investments": [ "10-K:0001535527-25-000009" ], "receivables": [ "10-K:0001535527-25-000009" ], "current_assets": [ "10-K:0001535527-25-000009" ], "ppe_net": [ "10-K:0001535527-25-000009" ], "goodwill": [ "10-K:0001535527-25-000009" ], "intangibles": [ "10-K:0001535527-25-000009" ], "total_assets": [ "10-K:0001535527-25-000009" ], "accounts_payable": [ "10-K:0001535527-25-000009" ], "current_liabilities": [ "10-K:0001535527-25-000009" ], "long_term_debt": [ "10-K:0001535527-25-000009" ], "total_liabilities": [ "10-K:0001535527-25-000009" ], "equity_parent": [ "10-K:0001535527-25-000009" ], "nci": [ "10-K:0001535527-25-000009" ], "equity_total": [ "10-K:0001535527-25-000009" ], "liabilities_and_equity": [ "10-K:0001535527-25-000009" ], "retained_earnings": [ "10-K:0001535527-25-000009" ], "preferred_stock": [ "10-K:0001535527-25-000009" ], "equity_method_investments": [ "10-K:0001535527-25-000009" ], "operating_lease_liability": [ "10-K:0001535527-24-000007" ], "operating_lease_liability_current": [ "10-K:0001535527-25-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0001535527-25-000009" ], "operating_lease_discount_rate": [ "10-K:0001535527-25-000009" ], "operating_lease_payments_y1": [ "10-K:0001535527-24-000007" ], "operating_lease_payments_total": [ "10-K:0001535527-24-000007" ], "operating_lease_imputed_interest": [ "10-K:0001535527-24-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-04-30", "values": { "cash": 3702437000.0, "short_term_investments": 0.0, "receivables": 702856000.0, "inventory": null, "current_assets": 4841622000.0, "ppe_net": 627381000.0, "goodwill": 721973000.0, "intangibles": 122024000.0, "total_assets": 6841985000.0, "accounts_payable": 21299000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2683686000.0, "long_term_debt": 742866000.0, "total_liabilities": 4273203000.0, "temporary_equity": null, "equity_parent": 2535540000.0, "nci": 33242000.0, "equity_total": 2568782000.0, "liabilities_and_equity": 6841985000.0, "shares_outstanding": null, "retained_earnings": -1016016000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 58419000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 16020000.0, "operating_lease_liability_noncurrent": 34090000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-24-000013" ], "value_sources": { "cash": [ "10-Q:0001535527-24-000013" ], "short_term_investments": [ "10-Q:0001535527-24-000013" ], "receivables": [ "10-Q:0001535527-24-000013" ], "current_assets": [ "10-Q:0001535527-24-000013" ], "ppe_net": [ "10-Q:0001535527-24-000013" ], "goodwill": [ "10-Q:0001535527-24-000013" ], "intangibles": [ "10-Q:0001535527-24-000013" ], "total_assets": [ "10-Q:0001535527-24-000013" ], "accounts_payable": [ "10-Q:0001535527-24-000013" ], "current_liabilities": [ "10-Q:0001535527-24-000013" ], "long_term_debt": [ "10-Q:0001535527-24-000013" ], "total_liabilities": [ "10-Q:0001535527-24-000013" ], "equity_parent": [ "10-Q:0001535527-24-000013" ], "nci": [ "10-Q:0001535527-24-000013" ], "equity_total": [ "10-Q:0001535527-24-000013" ], "liabilities_and_equity": [ "10-Q:0001535527-24-000013" ], "retained_earnings": [ "10-Q:0001535527-24-000013" ], "preferred_stock": [ "10-Q:0001535527-24-000013" ], "equity_method_investments": [ "10-Q:0001535527-24-000013" ], "operating_lease_liability_current": [ "10-Q:0001535527-24-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-24-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-07-31", "values": { "cash": 4038536000.0, "short_term_investments": 0.0, "receivables": 661045000.0, "inventory": null, "current_assets": 5181648000.0, "ppe_net": 648474000.0, "goodwill": 721996000.0, "intangibles": 115686000.0, "total_assets": 7202474000.0, "accounts_payable": 21067000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2728319000.0, "long_term_debt": 743238000.0, "total_liabilities": 4311884000.0, "temporary_equity": null, "equity_parent": 2852915000.0, "nci": 37675000.0, "equity_total": 2890590000.0, "liabilities_and_equity": 7202474000.0, "shares_outstanding": null, "retained_earnings": -969003000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 58246000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 17031000.0, "operating_lease_liability_noncurrent": 31704000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-24-000020" ], "value_sources": { "cash": [ "10-Q:0001535527-24-000020" ], "short_term_investments": [ "10-Q:0001535527-24-000020" ], "receivables": [ "10-Q:0001535527-24-000020" ], "current_assets": [ "10-Q:0001535527-24-000020" ], "ppe_net": [ "10-Q:0001535527-24-000020" ], "goodwill": [ "10-Q:0001535527-24-000020" ], "intangibles": [ "10-Q:0001535527-24-000020" ], "total_assets": [ "10-Q:0001535527-24-000020" ], "accounts_payable": [ "10-Q:0001535527-24-000020" ], "current_liabilities": [ "10-Q:0001535527-24-000020" ], "long_term_debt": [ "10-Q:0001535527-24-000020" ], "total_liabilities": [ "10-Q:0001535527-24-000020" ], "equity_parent": [ "10-Q:0001535527-24-000020" ], "nci": [ "10-Q:0001535527-24-000020" ], "equity_total": [ "10-Q:0001535527-24-000020" ], "liabilities_and_equity": [ "10-Q:0001535527-24-000020" ], "retained_earnings": [ "10-Q:0001535527-24-000020" ], "preferred_stock": [ "10-Q:0001535527-24-000020" ], "equity_method_investments": [ "10-Q:0001535527-24-000020" ], "operating_lease_liability_current": [ "10-Q:0001535527-24-000020" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2024-10-31", "values": { "cash": 4260324000.0, "short_term_investments": 0.0, "receivables": 813922000.0, "inventory": null, "current_assets": 5572327000.0, "ppe_net": 746567000.0, "goodwill": 722016000.0, "intangibles": 109354000.0, "total_assets": 7782958000.0, "accounts_payable": 79214000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3000380000.0, "long_term_debt": 743610000.0, "total_liabilities": 4687347000.0, "temporary_equity": null, "equity_parent": 3057933000.0, "nci": 37678000.0, "equity_total": 3095611000.0, "liabilities_and_equity": 7782958000.0, "shares_outstanding": null, "retained_earnings": -985825000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 68246000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 15658000.0, "operating_lease_liability_noncurrent": 32683000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-24-000026" ], "value_sources": { "cash": [ "10-Q:0001535527-24-000026" ], "short_term_investments": [ "10-Q:0001535527-24-000026" ], "receivables": [ "10-Q:0001535527-24-000026" ], "current_assets": [ "10-Q:0001535527-24-000026" ], "ppe_net": [ "10-Q:0001535527-24-000026" ], "goodwill": [ "10-Q:0001535527-24-000026" ], "intangibles": [ "10-Q:0001535527-24-000026" ], "total_assets": [ "10-Q:0001535527-24-000026" ], "accounts_payable": [ "10-Q:0001535527-24-000026" ], "current_liabilities": [ "10-Q:0001535527-24-000026" ], "long_term_debt": [ "10-Q:0001535527-24-000026" ], "total_liabilities": [ "10-Q:0001535527-24-000026" ], "equity_parent": [ "10-Q:0001535527-24-000026" ], "nci": [ "10-Q:0001535527-24-000026" ], "equity_total": [ "10-Q:0001535527-24-000026" ], "liabilities_and_equity": [ "10-Q:0001535527-24-000026" ], "retained_earnings": [ "10-Q:0001535527-24-000026" ], "preferred_stock": [ "10-Q:0001535527-24-000026" ], "equity_method_investments": [ "10-Q:0001535527-24-000026" ], "operating_lease_liability_current": [ "10-Q:0001535527-24-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-24-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-01-31", "values": { "cash": 4323295000.0, "short_term_investments": 0.0, "receivables": 1128564000.0, "inventory": null, "current_assets": 6113345000.0, "ppe_net": 788640000.0, "goodwill": 912805000.0, "intangibles": 133114000.0, "total_assets": 8701578000.0, "accounts_payable": 130887000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3461050000.0, "long_term_debt": 743983000.0, "total_liabilities": 5382661000.0, "temporary_equity": null, "equity_parent": 3279494000.0, "nci": 39423000.0, "equity_total": 3318917000.0, "liabilities_and_equity": 8701578000.0, "shares_outstanding": null, "retained_earnings": -1120540000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 72544000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 44918000.0, "operating_lease_liability_current": 13811000.0, "operating_lease_liability_noncurrent": 31107000.0, "operating_lease_discount_rate": 0.055, "operating_lease_payments_y1": 14135000.0, "operating_lease_payments_total": 49744000.0, "operating_lease_imputed_interest": 4826000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001535527-25-000009", "10-K:0001535527-26-000010" ], "value_sources": { "cash": [ "10-K:0001535527-26-000010" ], "short_term_investments": [ "10-K:0001535527-25-000009" ], "receivables": [ "10-K:0001535527-26-000010" ], "current_assets": [ "10-K:0001535527-26-000010" ], "ppe_net": [ "10-K:0001535527-26-000010" ], "goodwill": [ "10-K:0001535527-26-000010" ], "intangibles": [ "10-K:0001535527-26-000010" ], "total_assets": [ "10-K:0001535527-26-000010" ], "accounts_payable": [ "10-K:0001535527-26-000010" ], "current_liabilities": [ "10-K:0001535527-26-000010" ], "long_term_debt": [ "10-K:0001535527-26-000010" ], "total_liabilities": [ "10-K:0001535527-26-000010" ], "equity_parent": [ "10-K:0001535527-26-000010" ], "nci": [ "10-K:0001535527-26-000010" ], "equity_total": [ "10-K:0001535527-26-000010" ], "liabilities_and_equity": [ "10-K:0001535527-26-000010" ], "retained_earnings": [ "10-K:0001535527-26-000010" ], "preferred_stock": [ "10-K:0001535527-26-000010" ], "equity_method_investments": [ "10-K:0001535527-26-000010" ], "operating_lease_liability": [ "10-K:0001535527-25-000009" ], "operating_lease_liability_current": [ "10-K:0001535527-26-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0001535527-26-000010" ], "operating_lease_discount_rate": [ "10-K:0001535527-26-000010" ], "operating_lease_payments_y1": [ "10-K:0001535527-25-000009" ], "operating_lease_payments_total": [ "10-K:0001535527-25-000009" ], "operating_lease_imputed_interest": [ "10-K:0001535527-25-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-04-30", "values": { "cash": 4614153000.0, "short_term_investments": null, "receivables": 808694000.0, "inventory": null, "current_assets": 6070798000.0, "ppe_net": 826069000.0, "goodwill": 913285000.0, "intangibles": 125486000.0, "total_assets": 8720362000.0, "accounts_payable": 16404000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3282534000.0, "long_term_debt": 744355000.0, "total_liabilities": 5229348000.0, "temporary_equity": null, "equity_parent": 3450877000.0, "nci": 40137000.0, "equity_total": 3491014000.0, "liabilities_and_equity": 8720362000.0, "shares_outstanding": null, "retained_earnings": -1188314000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 71339000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 11964000.0, "operating_lease_liability_noncurrent": 29079000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-25-000019" ], "value_sources": { "cash": [ "10-Q:0001535527-25-000019" ], "receivables": [ "10-Q:0001535527-25-000019" ], "current_assets": [ "10-Q:0001535527-25-000019" ], "ppe_net": [ "10-Q:0001535527-25-000019" ], "goodwill": [ "10-Q:0001535527-25-000019" ], "intangibles": [ "10-Q:0001535527-25-000019" ], "total_assets": [ "10-Q:0001535527-25-000019" ], "accounts_payable": [ "10-Q:0001535527-25-000019" ], "current_liabilities": [ "10-Q:0001535527-25-000019" ], "long_term_debt": [ "10-Q:0001535527-25-000019" ], "total_liabilities": [ "10-Q:0001535527-25-000019" ], "equity_parent": [ "10-Q:0001535527-25-000019" ], "nci": [ "10-Q:0001535527-25-000019" ], "equity_total": [ "10-Q:0001535527-25-000019" ], "liabilities_and_equity": [ "10-Q:0001535527-25-000019" ], "retained_earnings": [ "10-Q:0001535527-25-000019" ], "preferred_stock": [ "10-Q:0001535527-25-000019" ], "equity_method_investments": [ "10-Q:0001535527-25-000019" ], "operating_lease_liability_current": [ "10-Q:0001535527-25-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-25-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-07-31", "values": { "cash": 4972436000.0, "short_term_investments": null, "receivables": 886557000.0, "inventory": null, "current_assets": 6534354000.0, "ppe_net": 869240000.0, "goodwill": 913325000.0, "intangibles": 117858000.0, "total_assets": 9288859000.0, "accounts_payable": 120554000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3475938000.0, "long_term_debt": 744727000.0, "total_liabilities": 5494168000.0, "temporary_equity": null, "equity_parent": 3756680000.0, "nci": 38011000.0, "equity_total": 3794691000.0, "liabilities_and_equity": 9288859000.0, "shares_outstanding": null, "retained_earnings": -1265989000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 72482000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 65801000.0, "operating_lease_liability_current": 12860000.0, "operating_lease_liability_noncurrent": 52941000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 16503000.0, "operating_lease_payments_total": 75872000.0, "operating_lease_imputed_interest": 10071000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-25-000025" ], "value_sources": { "cash": [ "10-Q:0001535527-25-000025" ], "receivables": [ "10-Q:0001535527-25-000025" ], "current_assets": [ "10-Q:0001535527-25-000025" ], "ppe_net": [ "10-Q:0001535527-25-000025" ], "goodwill": [ "10-Q:0001535527-25-000025" ], "intangibles": [ "10-Q:0001535527-25-000025" ], "total_assets": [ "10-Q:0001535527-25-000025" ], "accounts_payable": [ "10-Q:0001535527-25-000025" ], "current_liabilities": [ "10-Q:0001535527-25-000025" ], "long_term_debt": [ "10-Q:0001535527-25-000025" ], "total_liabilities": [ "10-Q:0001535527-25-000025" ], "equity_parent": [ "10-Q:0001535527-25-000025" ], "nci": [ "10-Q:0001535527-25-000025" ], "equity_total": [ "10-Q:0001535527-25-000025" ], "liabilities_and_equity": [ "10-Q:0001535527-25-000025" ], "retained_earnings": [ "10-Q:0001535527-25-000025" ], "preferred_stock": [ "10-Q:0001535527-25-000025" ], "equity_method_investments": [ "10-Q:0001535527-25-000025" ], "operating_lease_liability": [ "10-Q:0001535527-25-000025" ], "operating_lease_liability_current": [ "10-Q:0001535527-25-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-25-000025" ], "operating_lease_payments_y1": [ "10-Q:0001535527-25-000025" ], "operating_lease_payments_total": [ "10-Q:0001535527-25-000025" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-25-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2025-10-31", "values": { "cash": 4801083000.0, "short_term_investments": null, "receivables": 1013116000.0, "inventory": null, "current_assets": 6519282000.0, "ppe_net": 926963000.0, "goodwill": 1352927000.0, "intangibles": 144405000.0, "total_assets": 9965347000.0, "accounts_payable": 131596000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3599895000.0, "long_term_debt": 745099000.0, "total_liabilities": 5906330000.0, "temporary_equity": null, "equity_parent": 4016497000.0, "nci": 42520000.0, "equity_total": 4059017000.0, "liabilities_and_equity": 9965347000.0, "shares_outstanding": null, "retained_earnings": -1299986000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 81332000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 72947000.0, "operating_lease_liability_current": 15929000.0, "operating_lease_liability_noncurrent": 57018000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 18776000.0, "operating_lease_payments_total": 81537000.0, "operating_lease_imputed_interest": 8590000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-25-000033" ], "value_sources": { "cash": [ "10-Q:0001535527-25-000033" ], "receivables": [ "10-Q:0001535527-25-000033" ], "current_assets": [ "10-Q:0001535527-25-000033" ], "ppe_net": [ "10-Q:0001535527-25-000033" ], "goodwill": [ "10-Q:0001535527-25-000033" ], "intangibles": [ "10-Q:0001535527-25-000033" ], "total_assets": [ "10-Q:0001535527-25-000033" ], "accounts_payable": [ "10-Q:0001535527-25-000033" ], "current_liabilities": [ "10-Q:0001535527-25-000033" ], "long_term_debt": [ "10-Q:0001535527-25-000033" ], "total_liabilities": [ "10-Q:0001535527-25-000033" ], "equity_parent": [ "10-Q:0001535527-25-000033" ], "nci": [ "10-Q:0001535527-25-000033" ], "equity_total": [ "10-Q:0001535527-25-000033" ], "liabilities_and_equity": [ "10-Q:0001535527-25-000033" ], "retained_earnings": [ "10-Q:0001535527-25-000033" ], "preferred_stock": [ "10-Q:0001535527-25-000033" ], "equity_method_investments": [ "10-Q:0001535527-25-000033" ], "operating_lease_liability": [ "10-Q:0001535527-25-000033" ], "operating_lease_liability_current": [ "10-Q:0001535527-25-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-25-000033" ], "operating_lease_payments_y1": [ "10-Q:0001535527-25-000033" ], "operating_lease_payments_total": [ "10-Q:0001535527-25-000033" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-01-31", "values": { "cash": 5230125000.0, "short_term_investments": null, "receivables": 1361844000.0, "inventory": null, "current_assets": 7419119000.0, "ppe_net": 976331000.0, "goodwill": 1363294000.0, "intangibles": 136702000.0, "total_assets": 11086684000.0, "accounts_payable": 105319000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4184192000.0, "long_term_debt": 745471000.0, "total_liabilities": 6614079000.0, "temporary_equity": null, "equity_parent": 4428390000.0, "nci": 44215000.0, "equity_total": 4472605000.0, "liabilities_and_equity": 11086684000.0, "shares_outstanding": null, "retained_earnings": -1283042000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 76832000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 74606000.0, "operating_lease_liability_current": 18232000.0, "operating_lease_liability_noncurrent": 56374000.0, "operating_lease_discount_rate": 0.053, "operating_lease_payments_y1": 16906000.0, "operating_lease_payments_total": 82675000.0, "operating_lease_imputed_interest": 8069000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001535527-26-000010", "10-Q:0001535527-26-000031" ], "value_sources": { "cash": [ "10-Q:0001535527-26-000031" ], "receivables": [ "10-Q:0001535527-26-000031" ], "current_assets": [ "10-Q:0001535527-26-000031" ], "ppe_net": [ "10-Q:0001535527-26-000031" ], "goodwill": [ "10-Q:0001535527-26-000031" ], "intangibles": [ "10-Q:0001535527-26-000031" ], "total_assets": [ "10-Q:0001535527-26-000031" ], "accounts_payable": [ "10-Q:0001535527-26-000031" ], "current_liabilities": [ "10-Q:0001535527-26-000031" ], "long_term_debt": [ "10-Q:0001535527-26-000031" ], "total_liabilities": [ "10-Q:0001535527-26-000031" ], "equity_parent": [ "10-Q:0001535527-26-000031" ], "nci": [ "10-Q:0001535527-26-000031" ], "equity_total": [ "10-Q:0001535527-26-000031" ], "liabilities_and_equity": [ "10-Q:0001535527-26-000031" ], "retained_earnings": [ "10-Q:0001535527-26-000031" ], "preferred_stock": [ "10-Q:0001535527-26-000031" ], "equity_method_investments": [ "10-Q:0001535527-26-000031" ], "operating_lease_liability": [ "10-K:0001535527-26-000010" ], "operating_lease_liability_current": [ "10-Q:0001535527-26-000031" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-26-000031" ], "operating_lease_discount_rate": [ "10-K:0001535527-26-000010" ], "operating_lease_payments_y1": [ "10-K:0001535527-26-000010" ], "operating_lease_payments_total": [ "10-K:0001535527-26-000010" ], "operating_lease_imputed_interest": [ "10-K:0001535527-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-04-30", "values": { "cash": 4552801000.0, "short_term_investments": null, "receivables": 933887000.0, "inventory": null, "current_assets": 6301620000.0, "ppe_net": 1066204000.0, "goodwill": 2267493000.0, "intangibles": 285739000.0, "total_assets": 11270100000.0, "accounts_payable": 54221000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4115862000.0, "long_term_debt": 745843000.0, "total_liabilities": 6594768000.0, "temporary_equity": null, "equity_parent": 4633877000.0, "nci": 41455000.0, "equity_total": 4675332000.0, "liabilities_and_equity": 11270100000.0, "shares_outstanding": null, "retained_earnings": -1255268000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 66263000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 75500000.0, "operating_lease_liability_current": 19894000.0, "operating_lease_liability_noncurrent": 55606000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 21854000.0, "operating_lease_payments_total": 85914000.0, "operating_lease_imputed_interest": 10414000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-26-000025" ], "value_sources": { "cash": [ "10-Q:0001535527-26-000025" ], "receivables": [ "10-Q:0001535527-26-000025" ], "current_assets": [ "10-Q:0001535527-26-000025" ], "ppe_net": [ "10-Q:0001535527-26-000025" ], "goodwill": [ "10-Q:0001535527-26-000025" ], "intangibles": [ "10-Q:0001535527-26-000025" ], "total_assets": [ "10-Q:0001535527-26-000025" ], "accounts_payable": [ "10-Q:0001535527-26-000025" ], "current_liabilities": [ "10-Q:0001535527-26-000025" ], "long_term_debt": [ "10-Q:0001535527-26-000025" ], "total_liabilities": [ "10-Q:0001535527-26-000025" ], "equity_parent": [ "10-Q:0001535527-26-000025" ], "nci": [ "10-Q:0001535527-26-000025" ], "equity_total": [ "10-Q:0001535527-26-000025" ], "liabilities_and_equity": [ "10-Q:0001535527-26-000025" ], "retained_earnings": [ "10-Q:0001535527-26-000025" ], "preferred_stock": [ "10-Q:0001535527-26-000025" ], "equity_method_investments": [ "10-Q:0001535527-26-000025" ], "operating_lease_liability": [ "10-Q:0001535527-26-000025" ], "operating_lease_liability_current": [ "10-Q:0001535527-26-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-26-000025" ], "operating_lease_payments_y1": [ "10-Q:0001535527-26-000025" ], "operating_lease_payments_total": [ "10-Q:0001535527-26-000025" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-26-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "date": "2026-07-31", "values": { "cash": 5013847000.0, "short_term_investments": null, "receivables": 1038575000.0, "inventory": null, "current_assets": 6955178000.0, "ppe_net": 1174851000.0, "goodwill": 2251426000.0, "intangibles": 273235000.0, "total_assets": 12025001000.0, "accounts_payable": 114487000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4429688000.0, "long_term_debt": 746216000.0, "total_liabilities": 6885476000.0, "temporary_equity": null, "equity_parent": 5101724000.0, "nci": 37801000.0, "equity_total": 5139525000.0, "liabilities_and_equity": 12025001000.0, "shares_outstanding": null, "retained_earnings": -1249962000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 69263000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 73963000.0, "operating_lease_liability_current": 22067000.0, "operating_lease_liability_noncurrent": 51896000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 23556000.0, "operating_lease_payments_total": 82674000.0, "operating_lease_imputed_interest": 8711000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001535527-26-000031" ], "value_sources": { "cash": [ "10-Q:0001535527-26-000031" ], "receivables": [ "10-Q:0001535527-26-000031" ], "current_assets": [ "10-Q:0001535527-26-000031" ], "ppe_net": [ "10-Q:0001535527-26-000031" ], "goodwill": [ "10-Q:0001535527-26-000031" ], "intangibles": [ "10-Q:0001535527-26-000031" ], "total_assets": [ "10-Q:0001535527-26-000031" ], "accounts_payable": [ "10-Q:0001535527-26-000031" ], "current_liabilities": [ "10-Q:0001535527-26-000031" ], "long_term_debt": [ "10-Q:0001535527-26-000031" ], "total_liabilities": [ "10-Q:0001535527-26-000031" ], "equity_parent": [ "10-Q:0001535527-26-000031" ], "nci": [ "10-Q:0001535527-26-000031" ], "equity_total": [ "10-Q:0001535527-26-000031" ], "liabilities_and_equity": [ "10-Q:0001535527-26-000031" ], "retained_earnings": [ "10-Q:0001535527-26-000031" ], "preferred_stock": [ "10-Q:0001535527-26-000031" ], "equity_method_investments": [ "10-Q:0001535527-26-000031" ], "operating_lease_liability": [ "10-Q:0001535527-26-000031" ], "operating_lease_liability_current": [ "10-Q:0001535527-26-000031" ], "operating_lease_liability_noncurrent": [ "10-Q:0001535527-26-000031" ], "operating_lease_payments_y1": [ "10-Q:0001535527-26-000031" ], "operating_lease_payments_total": [ "10-Q:0001535527-26-000031" ], "operating_lease_imputed_interest": [ "10-Q:0001535527-26-000031" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-02-01", "end": "2020-04-30", "values": { "cfo": 98577000.0, "cfi": 634711000.0, "cff": 6893000.0, "capex": 9694000.0, "d_and_a": 8328000.0, "sbc": 23638000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 353000.0, "depreciation": null, "amortisation_intangibles": 107000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -20651000.0, "change_inventories": null, "change_payables": 4736000.0, "change_contract_liabilities": 64805000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "value_sources": { "cfo": [ "10-Q:0001535527-21-000013" ], "cfi": [ "10-Q:0001535527-21-000013" ], "cff": [ "10-Q:0001535527-21-000013" ], "capex": [ "10-Q:0001535527-21-000013" ], "d_and_a": [ "10-Q:0001535527-21-000022" ], "sbc": [ "10-Q:0001535527-21-000013" ], "interest_paid": [ "10-Q:0001535527-21-000013" ], "taxes_paid": [ "10-Q:0001535527-21-000013" ], "amortisation_intangibles": [ "10-Q:0001535527-21-000022" ], "change_receivables": [ "10-Q:0001535527-21-000013" ], "change_payables": [ "10-Q:0001535527-21-000013" ], "change_contract_liabilities": [ "10-Q:0001535527-21-000013" ] }, "method": "derived", "value_methods": { "d_and_a": "derived", "amortisation_intangibles": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-05-01", "end": "2020-07-31", "values": { "cfo": 55025000.0, "cfi": -23608000.0, "cff": 27542000.0, "capex": 20640000.0, "d_and_a": 9500000.0, "sbc": 37713000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 310000.0, "depreciation": null, "amortisation_intangibles": 100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 4631000.0, "change_inventories": null, "change_payables": 4898000.0, "change_contract_liabilities": 53867000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "value_sources": { "cfo": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "cfi": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "cff": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "capex": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "d_and_a": [ "10-Q:0001535527-21-000022" ], "sbc": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "interest_paid": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "taxes_paid": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "amortisation_intangibles": [ "10-Q:0001535527-21-000022" ], "change_receivables": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "change_payables": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ], "change_contract_liabilities": [ "10-Q:0001535527-21-000013", "10-Q:0001535527-21-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "d_and_a": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-08-01", "end": "2020-10-31", "values": { "cfo": 88501000.0, "cfi": -98375000.0, "cff": 5171000.0, "capex": 9911000.0, "d_and_a": 10479000.0, "sbc": 40610000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 4000.0, "taxes_paid": 873000.0, "depreciation": null, "amortisation_intangibles": 372000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 22623000.0, "change_inventories": null, "change_payables": -3078000.0, "change_contract_liabilities": 70910000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "value_sources": { "cfo": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "cfi": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "cff": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "capex": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "d_and_a": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "sbc": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "interest_paid": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "taxes_paid": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "amortisation_intangibles": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "change_receivables": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "change_payables": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ], "change_contract_liabilities": [ "10-Q:0001535527-21-000022", "10-Q:0001535527-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2020-11-01", "end": "2021-01-31", "values": { "cfo": 114463000.0, "cfi": -17301000.0, "cff": 760529000.0, "capex": 12554000.0, "d_and_a": 11851000.0, "sbc": 47714000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 14000.0, "taxes_paid": 196000.0, "depreciation": null, "amortisation_intangibles": 869000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 66419000.0, "change_inventories": null, "change_payables": 4769000.0, "change_contract_liabilities": 149221000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "value_sources": { "cfo": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "cfi": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "cff": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "capex": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "d_and_a": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "sbc": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "interest_paid": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "taxes_paid": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "amortisation_intangibles": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "change_receivables": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "change_payables": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ], "change_contract_liabilities": [ "10-K:0001535527-22-000006", "10-Q:0001535527-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-02-01", "end": "2021-04-30", "values": { "cfo": 147533000.0, "cfi": -384946000.0, "cff": 2609000.0, "capex": 25796000.0, "d_and_a": 14409000.0, "sbc": 54362000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11000.0, "taxes_paid": 1385000.0, "depreciation": null, "amortisation_intangibles": 2435000.0, "goodwill_impairment": null, "deferred_tax": -207000.0, "change_receivables": -31740000.0, "change_inventories": null, "change_payables": -10562000.0, "change_contract_liabilities": 109376000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "value_sources": { "cfo": [ "10-Q:0001535527-22-000012" ], "cfi": [ "10-Q:0001535527-22-000012" ], "cff": [ "10-Q:0001535527-22-000012" ], "capex": [ "10-Q:0001535527-22-000012" ], "d_and_a": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "sbc": [ "10-Q:0001535527-22-000012" ], "interest_paid": [ "10-Q:0001535527-22-000012" ], "taxes_paid": [ "10-Q:0001535527-22-000012" ], "amortisation_intangibles": [ "10-Q:0001535527-22-000018" ], "deferred_tax": [ "10-Q:0001535527-22-000012" ], "change_receivables": [ "10-Q:0001535527-22-000012" ], "change_payables": [ "10-Q:0001535527-22-000012" ], "change_contract_liabilities": [ "10-Q:0001535527-22-000012" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-05-01", "end": "2021-07-31", "values": { "cfo": 108475000.0, "cfi": -41175000.0, "cff": 36190000.0, "capex": 29997000.0, "d_and_a": 16295000.0, "sbc": 76287000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 67000.0, "taxes_paid": 952000.0, "depreciation": null, "amortisation_intangibles": 3300000.0, "goodwill_impairment": null, "deferred_tax": -760000.0, "change_receivables": 55643000.0, "change_inventories": null, "change_payables": 15945000.0, "change_contract_liabilities": 142366000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "value_sources": { "cfo": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "cfi": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "cff": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "capex": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "d_and_a": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "sbc": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "interest_paid": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "taxes_paid": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "amortisation_intangibles": [ "10-Q:0001535527-22-000018" ], "deferred_tax": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "change_receivables": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "change_payables": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ], "change_contract_liabilities": [ "10-Q:0001535527-22-000012", "10-Q:0001535527-22-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-08-01", "end": "2021-10-31", "values": { "cfo": 159058000.0, "cfi": -44735000.0, "cff": 7554000.0, "capex": 29627000.0, "d_and_a": 17874000.0, "sbc": 86666000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 12970000.0, "taxes_paid": 1517000.0, "depreciation": null, "amortisation_intangibles": 3337000.0, "goodwill_impairment": null, "deferred_tax": -371000.0, "change_receivables": 16741000.0, "change_inventories": null, "change_payables": -12416000.0, "change_contract_liabilities": 123840000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "value_sources": { "cfo": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "cfi": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "cff": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "capex": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "d_and_a": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "sbc": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "interest_paid": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "taxes_paid": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "amortisation_intangibles": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "deferred_tax": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "change_receivables": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "change_payables": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ], "change_contract_liabilities": [ "10-Q:0001535527-22-000018", "10-Q:0001535527-22-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2021-11-01", "end": "2022-01-31", "values": { "cfo": 159718000.0, "cfi": -93660000.0, "cff": 26178000.0, "capex": 26723000.0, "d_and_a": 20232000.0, "sbc": 92637000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 40000.0, "taxes_paid": 70823000.0, "depreciation": null, "amortisation_intangibles": 3830000.0, "goodwill_impairment": null, "deferred_tax": -12618000.0, "change_receivables": 84710000.0, "change_inventories": null, "change_payables": 40281000.0, "change_contract_liabilities": 240826000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "value_sources": { "cfo": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "cfi": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "cff": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "capex": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "d_and_a": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "sbc": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "interest_paid": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "taxes_paid": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "amortisation_intangibles": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "deferred_tax": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "change_receivables": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "change_payables": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ], "change_contract_liabilities": [ "10-K:0001535527-23-000008", "10-Q:0001535527-22-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-02-01", "end": "2022-04-30", "values": { "cfo": 214957000.0, "cfi": -60950000.0, "cff": 4568000.0, "capex": 52211000.0, "d_and_a": 20433000.0, "sbc": 102494000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11265000.0, "taxes_paid": 3948000.0, "depreciation": null, "amortisation_intangibles": 4092000.0, "goodwill_impairment": null, "deferred_tax": 1752000.0, "change_receivables": 1058000.0, "change_inventories": null, "change_payables": -36431000.0, "change_contract_liabilities": 163276000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "value_sources": { "cfo": [ "10-Q:0001535527-23-000014" ], "cfi": [ "10-Q:0001535527-23-000014" ], "cff": [ "10-Q:0001535527-23-000014" ], "capex": [ "10-Q:0001535527-23-000014" ], "d_and_a": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "sbc": [ "10-Q:0001535527-23-000014" ], "interest_paid": [ "10-Q:0001535527-23-000014" ], "taxes_paid": [ "10-Q:0001535527-23-000014" ], "amortisation_intangibles": [ "10-Q:0001535527-23-000020" ], "deferred_tax": [ "10-Q:0001535527-23-000014" ], "change_receivables": [ "10-Q:0001535527-23-000014" ], "change_payables": [ "10-Q:0001535527-23-000014" ], "change_contract_liabilities": [ "10-Q:0001535527-23-000014" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-05-01", "end": "2022-07-31", "values": { "cfo": 209906000.0, "cfi": -79149000.0, "cff": 38759000.0, "capex": 66128000.0, "d_and_a": 21905000.0, "sbc": 131550000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 24000.0, "taxes_paid": 1019000.0, "depreciation": null, "amortisation_intangibles": 4100000.0, "goodwill_impairment": null, "deferred_tax": -148000.0, "change_receivables": 49670000.0, "change_inventories": null, "change_payables": 37225000.0, "change_contract_liabilities": 151555000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "value_sources": { "cfo": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "cfi": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "cff": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "capex": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "d_and_a": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "sbc": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "interest_paid": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "taxes_paid": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "amortisation_intangibles": [ "10-Q:0001535527-23-000020" ], "deferred_tax": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "change_receivables": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "change_payables": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ], "change_contract_liabilities": [ "10-Q:0001535527-23-000014", "10-Q:0001535527-23-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-08-01", "end": "2022-10-31", "values": { "cfo": 242851000.0, "cfi": -97419000.0, "cff": 4976000.0, "capex": 61270000.0, "d_and_a": 23622000.0, "sbc": 140113000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11258000.0, "taxes_paid": 1802000.0, "depreciation": null, "amortisation_intangibles": 4146000.0, "goodwill_impairment": null, "deferred_tax": 682000.0, "change_receivables": 66512000.0, "change_inventories": null, "change_payables": 24213000.0, "change_contract_liabilities": 171346000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "value_sources": { "cfo": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "cfi": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "cff": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "capex": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "d_and_a": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "sbc": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "interest_paid": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "taxes_paid": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "amortisation_intangibles": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "deferred_tax": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "change_receivables": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "change_payables": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ], "change_contract_liabilities": [ "10-Q:0001535527-23-000020", "10-Q:0001535527-23-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2022-11-01", "end": "2023-01-31", "values": { "cfo": 273293000.0, "cfi": -319140000.0, "cff": 29134000.0, "capex": 55410000.0, "d_and_a": 27850000.0, "sbc": 152347000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 4000.0, "taxes_paid": 5174000.0, "depreciation": null, "amortisation_intangibles": 4227000.0, "goodwill_impairment": null, "deferred_tax": -980000.0, "change_receivables": 140869000.0, "change_inventories": null, "change_payables": -40470000.0, "change_contract_liabilities": 339574000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "value_sources": { "cfo": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "cfi": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "cff": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "capex": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "d_and_a": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "sbc": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "interest_paid": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "taxes_paid": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "amortisation_intangibles": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "deferred_tax": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "change_receivables": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "change_payables": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ], "change_contract_liabilities": [ "10-K:0001535527-24-000007", "10-Q:0001535527-23-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-02-01", "end": "2023-04-30", "values": { "cfo": 300892000.0, "cfi": 66031000.0, "cff": 7908000.0, "capex": 62264000.0, "d_and_a": 30585000.0, "sbc": 130856000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11250000.0, "taxes_paid": 3377000.0, "depreciation": null, "amortisation_intangibles": 4176000.0, "goodwill_impairment": null, "deferred_tax": -255000.0, "change_receivables": -165089000.0, "change_inventories": null, "change_payables": -18596000.0, "change_contract_liabilities": 48678000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "value_sources": { "cfo": [ "10-Q:0001535527-24-000013" ], "cfi": [ "10-Q:0001535527-24-000013" ], "cff": [ "10-Q:0001535527-24-000013" ], "capex": [ "10-Q:0001535527-24-000013" ], "d_and_a": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "sbc": [ "10-Q:0001535527-24-000013" ], "interest_paid": [ "10-Q:0001535527-24-000013" ], "taxes_paid": [ "10-Q:0001535527-24-000013" ], "amortisation_intangibles": [ "10-Q:0001535527-24-000020" ], "deferred_tax": [ "10-Q:0001535527-24-000013" ], "change_receivables": [ "10-Q:0001535527-24-000013" ], "change_payables": [ "10-Q:0001535527-24-000013" ], "change_contract_liabilities": [ "10-Q:0001535527-24-000013" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-05-01", "end": "2023-07-31", "values": { "cfo": 244781000.0, "cfi": 41760000.0, "cff": 49737000.0, "capex": 40417000.0, "d_and_a": 33875000.0, "sbc": 164777000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 6614000.0, "depreciation": null, "amortisation_intangibles": 4100000.0, "goodwill_impairment": null, "deferred_tax": -97000.0, "change_receivables": 78371000.0, "change_inventories": null, "change_payables": 15614000.0, "change_contract_liabilities": 103850000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "value_sources": { "cfo": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "cfi": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "cff": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "capex": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "d_and_a": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "sbc": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "interest_paid": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "taxes_paid": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "amortisation_intangibles": [ "10-Q:0001535527-24-000020" ], "deferred_tax": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "change_receivables": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "change_payables": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ], "change_contract_liabilities": [ "10-Q:0001535527-24-000013", "10-Q:0001535527-24-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-08-01", "end": "2023-10-31", "values": { "cfo": 273518000.0, "cfi": -468836000.0, "cff": 2053000.0, "capex": 21264000.0, "d_and_a": 38425000.0, "sbc": 159614000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11250000.0, "taxes_paid": 7920000.0, "depreciation": null, "amortisation_intangibles": 4637000.0, "goodwill_impairment": null, "deferred_tax": -2003000.0, "change_receivables": 20860000.0, "change_inventories": null, "change_payables": 5343000.0, "change_contract_liabilities": 33127000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "value_sources": { "cfo": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "cfi": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "cff": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "capex": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "d_and_a": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "sbc": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "interest_paid": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "taxes_paid": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "amortisation_intangibles": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "deferred_tax": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "change_receivables": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "change_payables": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ], "change_contract_liabilities": [ "10-Q:0001535527-24-000020", "10-Q:0001535527-24-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-11-01", "end": "2024-01-31", "values": { "cfo": 347016000.0, "cfi": 20395000.0, "cff": 33460000.0, "capex": 52584000.0, "d_and_a": 42369000.0, "sbc": 176272000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 4697000.0, "depreciation": null, "amortisation_intangibles": 5503000.0, "goodwill_impairment": null, "deferred_tax": -1032000.0, "change_receivables": 283557000.0, "change_inventories": null, "change_payables": -21259000.0, "change_contract_liabilities": 510984000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "value_sources": { "cfo": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "cfi": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "cff": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "capex": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "d_and_a": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "sbc": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "interest_paid": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "taxes_paid": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "amortisation_intangibles": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "deferred_tax": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "change_receivables": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "change_payables": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ], "change_contract_liabilities": [ "10-K:0001535527-25-000009", "10-Q:0001535527-24-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-02-01", "end": "2024-04-30", "values": { "cfo": 383228000.0, "cfi": -51098000.0, "cff": -2518000.0, "capex": 49683000.0, "d_and_a": 48721000.0, "sbc": 183125000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11250000.0, "taxes_paid": 7594000.0, "depreciation": null, "amortisation_intangibles": 6032000.0, "goodwill_impairment": null, "deferred_tax": -255000.0, "change_receivables": -150249000.0, "change_inventories": null, "change_payables": 276000.0, "change_contract_liabilities": 15041000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "value_sources": { "cfo": [ "10-Q:0001535527-25-000019" ], "cfi": [ "10-Q:0001535527-25-000019" ], "cff": [ "10-Q:0001535527-25-000019" ], "capex": [ "10-Q:0001535527-25-000019" ], "d_and_a": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "sbc": [ "10-Q:0001535527-25-000019" ], "interest_paid": [ "10-Q:0001535527-25-000019" ], "taxes_paid": [ "10-Q:0001535527-25-000019" ], "amortisation_intangibles": [ "10-Q:0001535527-25-000025" ], "deferred_tax": [ "10-Q:0001535527-25-000019" ], "change_receivables": [ "10-Q:0001535527-25-000019" ], "change_payables": [ "10-Q:0001535527-25-000019" ], "change_contract_liabilities": [ "10-Q:0001535527-25-000019" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-05-01", "end": "2024-07-31", "values": { "cfo": 326641000.0, "cfi": -54890000.0, "cff": 62496000.0, "capex": 39254000.0, "d_and_a": 52547000.0, "sbc": 200877000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 2656000.0, "depreciation": null, "amortisation_intangibles": 6300000.0, "goodwill_impairment": null, "deferred_tax": -1674000.0, "change_receivables": -41811000.0, "change_inventories": null, "change_payables": -348000.0, "change_contract_liabilities": 23818000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "value_sources": { "cfo": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "cfi": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "cff": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "capex": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "d_and_a": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "sbc": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "interest_paid": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "taxes_paid": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "amortisation_intangibles": [ "10-Q:0001535527-25-000025" ], "deferred_tax": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "change_receivables": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "change_payables": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ], "change_contract_liabilities": [ "10-Q:0001535527-25-000019", "10-Q:0001535527-25-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-08-01", "end": "2024-10-31", "values": { "cfo": 326136000.0, "cfi": -105581000.0, "cff": 844000.0, "capex": 78704000.0, "d_and_a": 55248000.0, "sbc": 208888000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11250000.0, "taxes_paid": 3945000.0, "depreciation": null, "amortisation_intangibles": 6333000.0, "goodwill_impairment": null, "deferred_tax": -193000.0, "change_receivables": 152876000.0, "change_inventories": null, "change_payables": 34168000.0, "change_contract_liabilities": 103321000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "value_sources": { "cfo": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "cfi": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "cff": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "capex": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "d_and_a": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "sbc": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "interest_paid": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "taxes_paid": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "amortisation_intangibles": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "deferred_tax": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "change_receivables": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "change_payables": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "change_contract_liabilities": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-11-01", "end": "2025-01-31", "values": { "cfo": 345722000.0, "cfi": -325019000.0, "cff": 46386000.0, "capex": 87211000.0, "d_and_a": 57440000.0, "sbc": 268501000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 4827000.0, "depreciation": null, "amortisation_intangibles": 7339000.0, "goodwill_impairment": null, "deferred_tax": -7781000.0, "change_receivables": 313403000.0, "change_inventories": null, "change_payables": 50843000.0, "change_contract_liabilities": 527084000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "value_sources": { "cfo": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "cfi": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "cff": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "capex": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "d_and_a": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "sbc": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "interest_paid": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "taxes_paid": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "amortisation_intangibles": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "deferred_tax": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "change_receivables": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "change_payables": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "change_contract_liabilities": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-02-01", "end": "2025-04-30", "values": { "cfo": 384107000.0, "cfi": -101830000.0, "cff": 2134000.0, "capex": 85751000.0, "d_and_a": 64084000.0, "sbc": 247661000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 11250000.0, "taxes_paid": 17026000.0, "depreciation": null, "amortisation_intangibles": 7661000.0, "goodwill_impairment": null, "deferred_tax": -1681000.0, "change_receivables": -319871000.0, "change_inventories": null, "change_payables": -83228000.0, "change_contract_liabilities": 42716000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "value_sources": { "cfo": [ "10-Q:0001535527-26-000025" ], "cfi": [ "10-Q:0001535527-26-000025" ], "cff": [ "10-Q:0001535527-26-000025" ], "capex": [ "10-Q:0001535527-26-000025" ], "d_and_a": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "sbc": [ "10-Q:0001535527-26-000025" ], "buybacks": [ "10-Q:0001535527-26-000025" ], "interest_paid": [ "10-Q:0001535527-26-000025" ], "taxes_paid": [ "10-Q:0001535527-26-000025" ], "amortisation_intangibles": [ "10-Q:0001535527-26-000031" ], "deferred_tax": [ "10-Q:0001535527-26-000025" ], "change_receivables": [ "10-Q:0001535527-26-000025" ], "change_payables": [ "10-Q:0001535527-26-000025" ], "change_contract_liabilities": [ "10-Q:0001535527-26-000025" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-05-01", "end": "2025-07-31", "values": { "cfo": 332832000.0, "cfi": -48779000.0, "cff": 74187000.0, "capex": 30497000.0, "d_and_a": 68011000.0, "sbc": 279631000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 0.0, "taxes_paid": 9005000.0, "depreciation": null, "amortisation_intangibles": 7600000.0, "goodwill_impairment": null, "deferred_tax": -639000.0, "change_receivables": 77863000.0, "change_inventories": null, "change_payables": 69918000.0, "change_contract_liabilities": 63462000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "value_sources": { "cfo": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "cfi": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "cff": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "capex": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "d_and_a": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "sbc": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "buybacks": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "interest_paid": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "taxes_paid": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "amortisation_intangibles": [ "10-Q:0001535527-26-000031" ], "deferred_tax": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "change_receivables": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "change_payables": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "change_contract_liabilities": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-08-01", "end": "2025-10-31", "values": { "cfo": 397541000.0, "cfi": -490894000.0, "cff": 4773000.0, "capex": 83395000.0, "d_and_a": 71849000.0, "sbc": 281971000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 11250000.0, "taxes_paid": 15474000.0, "depreciation": null, "amortisation_intangibles": 7800000.0, "goodwill_impairment": null, "deferred_tax": -3042000.0, "change_receivables": 125812000.0, "change_inventories": null, "change_payables": 3683000.0, "change_contract_liabilities": 227497000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "value_sources": { "cfo": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "cfi": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "cff": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "capex": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "d_and_a": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "sbc": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "interest_paid": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "taxes_paid": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "amortisation_intangibles": [ "10-Q:0001535527-25-000033" ], "deferred_tax": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "change_receivables": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "change_payables": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ], "change_contract_liabilities": [ "10-Q:0001535527-25-000025", "10-Q:0001535527-25-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-11-01", "end": "2026-01-31", "values": { "cfo": 497869000.0, "cfi": -122976000.0, "cff": 51358000.0, "capex": 102465000.0, "d_and_a": 77507000.0, "sbc": 273951000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 9959000.0, "depreciation": null, "amortisation_intangibles": 8172000.0, "goodwill_impairment": null, "deferred_tax": -9435000.0, "change_receivables": 348724000.0, "change_inventories": null, "change_payables": -1640000.0, "change_contract_liabilities": 690188000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "value_sources": { "cfo": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "cfi": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "cff": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "capex": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "d_and_a": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "sbc": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "interest_paid": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "taxes_paid": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "amortisation_intangibles": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "deferred_tax": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "change_receivables": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "change_payables": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ], "change_contract_liabilities": [ "10-K:0001535527-26-000010", "10-Q:0001535527-25-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-02-01", "end": "2026-04-30", "values": { "cfo": 590937000.0, "cfi": -994053000.0, "cff": -195891000.0, "capex": 97624000.0, "d_and_a": 87912000.0, "sbc": 297703000.0, "dividends_paid": null, "buybacks": 175622000.0, "interest_paid": 11250000.0, "taxes_paid": 23314000.0, "depreciation": null, "amortisation_intangibles": 12390000.0, "goodwill_impairment": null, "deferred_tax": -10831000.0, "change_receivables": -428834000.0, "change_inventories": null, "change_payables": -54354000.0, "change_contract_liabilities": -36720000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "value_sources": { "cfo": [ "10-Q:0001535527-26-000025" ], "cfi": [ "10-Q:0001535527-26-000025" ], "cff": [ "10-Q:0001535527-26-000025" ], "capex": [ "10-Q:0001535527-26-000025" ], "d_and_a": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "sbc": [ "10-Q:0001535527-26-000025" ], "buybacks": [ "10-Q:0001535527-26-000025" ], "interest_paid": [ "10-Q:0001535527-26-000025" ], "taxes_paid": [ "10-Q:0001535527-26-000025" ], "amortisation_intangibles": [ "10-Q:0001535527-26-000031" ], "deferred_tax": [ "10-Q:0001535527-26-000025" ], "change_receivables": [ "10-Q:0001535527-26-000025" ], "change_payables": [ "10-Q:0001535527-26-000025" ], "change_contract_liabilities": [ "10-Q:0001535527-26-000025" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2027 Q2", "fiscal_year": 2027, "quarter": 2, "start": "2026-05-01", "end": "2026-07-31", "values": { "cfo": 530268000.0, "cfi": -151554000.0, "cff": 83956000.0, "capex": 124413000.0, "d_and_a": 95375000.0, "sbc": 376914000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 0.0, "taxes_paid": 12911000.0, "depreciation": null, "amortisation_intangibles": 13300000.0, "goodwill_impairment": null, "deferred_tax": 3769000.0, "change_receivables": 104651000.0, "change_inventories": null, "change_payables": 46637000.0, "change_contract_liabilities": 120034000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "value_sources": { "cfo": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "cfi": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "cff": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "capex": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "d_and_a": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "sbc": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "buybacks": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "interest_paid": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "taxes_paid": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "amortisation_intangibles": [ "10-Q:0001535527-26-000031" ], "deferred_tax": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "change_receivables": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "change_payables": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ], "change_contract_liabilities": [ "10-Q:0001535527-26-000025", "10-Q:0001535527-26-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-02-01", "end": "2021-01-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 356566000.0, "cfi": 495427000.0, "cff": 800135000.0, "capex": 52799000.0, "d_and_a": 40158000.0, "sbc": 149675000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 18000.0, "taxes_paid": 1732000.0, "depreciation": null, "amortisation_intangibles": 1448000.0, "goodwill_impairment": 0.0, "deferred_tax": -1452000.0, "change_receivables": 73022000.0, "change_inventories": null, "change_payables": 11325000.0, "change_contract_liabilities": 338803000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-21-000007", "10-K:0001535527-23-000008" ], "value_sources": { "cfo": [ "10-K:0001535527-23-000008" ], "cfi": [ "10-K:0001535527-23-000008" ], "cff": [ "10-K:0001535527-23-000008" ], "capex": [ "10-K:0001535527-23-000008" ], "d_and_a": [ "10-K:0001535527-23-000008" ], "sbc": [ "10-K:0001535527-23-000008" ], "buybacks": [ "10-K:0001535527-21-000007" ], "interest_paid": [ "10-K:0001535527-23-000008" ], "taxes_paid": [ "10-K:0001535527-23-000008" ], "amortisation_intangibles": [ "10-K:0001535527-23-000008" ], "goodwill_impairment": [ "10-K:0001535527-23-000008" ], "deferred_tax": [ "10-K:0001535527-23-000008" ], "change_receivables": [ "10-K:0001535527-23-000008" ], "change_payables": [ "10-K:0001535527-23-000008" ], "change_contract_liabilities": [ "10-K:0001535527-23-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2021-02-01", "end": "2022-01-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 574784000.0, "cfi": -564516000.0, "cff": 72531000.0, "capex": 112143000.0, "d_and_a": 68810000.0, "sbc": 309952000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 13088000.0, "taxes_paid": 74677000.0, "depreciation": null, "amortisation_intangibles": 12902000.0, "goodwill_impairment": 0.0, "deferred_tax": -13956000.0, "change_receivables": 125354000.0, "change_inventories": null, "change_payables": 33248000.0, "change_contract_liabilities": 616408000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-24-000007" ], "value_sources": { "cfo": [ "10-K:0001535527-24-000007" ], "cfi": [ "10-K:0001535527-24-000007" ], "cff": [ "10-K:0001535527-24-000007" ], "capex": [ "10-K:0001535527-24-000007" ], "d_and_a": [ "10-K:0001535527-24-000007" ], "sbc": [ "10-K:0001535527-24-000007" ], "interest_paid": [ "10-K:0001535527-24-000007" ], "taxes_paid": [ "10-K:0001535527-24-000007" ], "amortisation_intangibles": [ "10-K:0001535527-24-000007" ], "goodwill_impairment": [ "10-K:0001535527-24-000007" ], "deferred_tax": [ "10-K:0001535527-24-000007" ], "change_receivables": [ "10-K:0001535527-24-000007" ], "change_payables": [ "10-K:0001535527-24-000007" ], "change_contract_liabilities": [ "10-K:0001535527-24-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2022-02-01", "end": "2023-01-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 941007000.0, "cfi": -556658000.0, "cff": 77437000.0, "capex": 235019000.0, "d_and_a": 93810000.0, "sbc": 526504000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 22551000.0, "taxes_paid": 11943000.0, "depreciation": null, "amortisation_intangibles": 16565000.0, "goodwill_impairment": 0.0, "deferred_tax": 1306000.0, "change_receivables": 258109000.0, "change_inventories": null, "change_payables": -15463000.0, "change_contract_liabilities": 825751000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-25-000009" ], "value_sources": { "cfo": [ "10-K:0001535527-25-000009" ], "cfi": [ "10-K:0001535527-25-000009" ], "cff": [ "10-K:0001535527-25-000009" ], "capex": [ "10-K:0001535527-25-000009" ], "d_and_a": [ "10-K:0001535527-25-000009" ], "sbc": [ "10-K:0001535527-25-000009" ], "interest_paid": [ "10-K:0001535527-25-000009" ], "taxes_paid": [ "10-K:0001535527-25-000009" ], "amortisation_intangibles": [ "10-K:0001535527-25-000009" ], "goodwill_impairment": [ "10-K:0001535527-25-000009" ], "deferred_tax": [ "10-K:0001535527-25-000009" ], "change_receivables": [ "10-K:0001535527-25-000009" ], "change_payables": [ "10-K:0001535527-25-000009" ], "change_contract_liabilities": [ "10-K:0001535527-25-000009" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-02-01", "end": "2024-01-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 1166207000.0, "cfi": -340650000.0, "cff": 93158000.0, "capex": 176529000.0, "d_and_a": 145254000.0, "sbc": 648665000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 22500000.0, "taxes_paid": 22608000.0, "depreciation": null, "amortisation_intangibles": 18416000.0, "goodwill_impairment": 0.0, "deferred_tax": -3387000.0, "change_receivables": 217699000.0, "change_inventories": null, "change_payables": -18898000.0, "change_contract_liabilities": 696639000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-26-000010" ], "value_sources": { "cfo": [ "10-K:0001535527-26-000010" ], "cfi": [ "10-K:0001535527-26-000010" ], "cff": [ "10-K:0001535527-26-000010" ], "capex": [ "10-K:0001535527-26-000010" ], "d_and_a": [ "10-K:0001535527-26-000010" ], "sbc": [ "10-K:0001535527-26-000010" ], "interest_paid": [ "10-K:0001535527-26-000010" ], "taxes_paid": [ "10-K:0001535527-26-000010" ], "amortisation_intangibles": [ "10-K:0001535527-26-000010" ], "goodwill_impairment": [ "10-K:0001535527-26-000010" ], "deferred_tax": [ "10-K:0001535527-26-000010" ], "change_receivables": [ "10-K:0001535527-26-000010" ], "change_payables": [ "10-K:0001535527-26-000010" ], "change_contract_liabilities": [ "10-K:0001535527-26-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-02-01", "end": "2025-01-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 1381727000.0, "cfi": -536588000.0, "cff": 107208000.0, "capex": 254852000.0, "d_and_a": 213956000.0, "sbc": 861391000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 22500000.0, "taxes_paid": 19022000.0, "depreciation": null, "amortisation_intangibles": 26004000.0, "goodwill_impairment": 0.0, "deferred_tax": -9903000.0, "change_receivables": 274219000.0, "change_inventories": null, "change_payables": 84939000.0, "change_contract_liabilities": 669264000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-26-000010" ], "value_sources": { "cfo": [ "10-K:0001535527-26-000010" ], "cfi": [ "10-K:0001535527-26-000010" ], "cff": [ "10-K:0001535527-26-000010" ], "capex": [ "10-K:0001535527-26-000010" ], "d_and_a": [ "10-K:0001535527-26-000010" ], "sbc": [ "10-K:0001535527-26-000010" ], "interest_paid": [ "10-K:0001535527-26-000010" ], "taxes_paid": [ "10-K:0001535527-26-000010" ], "amortisation_intangibles": [ "10-K:0001535527-26-000010" ], "goodwill_impairment": [ "10-K:0001535527-26-000010" ], "deferred_tax": [ "10-K:0001535527-26-000010" ], "change_receivables": [ "10-K:0001535527-26-000010" ], "change_payables": [ "10-K:0001535527-26-000010" ], "change_contract_liabilities": [ "10-K:0001535527-26-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2026, "start": "2025-02-01", "end": "2026-01-31", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 1612349000.0, "cfi": -764479000.0, "cff": 132452000.0, "capex": 302108000.0, "d_and_a": 281451000.0, "sbc": 1096679000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 22500000.0, "taxes_paid": 51464000.0, "depreciation": null, "amortisation_intangibles": 31233000.0, "goodwill_impairment": 0.0, "deferred_tax": -14797000.0, "change_receivables": 232528000.0, "change_inventories": null, "change_payables": -11267000.0, "change_contract_liabilities": 1023863000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001535527-26-000010" ], "value_sources": { "cfo": [ "10-K:0001535527-26-000010" ], "cfi": [ "10-K:0001535527-26-000010" ], "cff": [ "10-K:0001535527-26-000010" ], "capex": [ "10-K:0001535527-26-000010" ], "d_and_a": [ "10-K:0001535527-26-000010" ], "sbc": [ "10-K:0001535527-26-000010" ], "interest_paid": [ "10-K:0001535527-26-000010" ], "taxes_paid": [ "10-K:0001535527-26-000010" ], "amortisation_intangibles": [ "10-K:0001535527-26-000010" ], "goodwill_impairment": [ "10-K:0001535527-26-000010" ], "deferred_tax": [ "10-K:0001535527-26-000010" ], "change_receivables": [ "10-K:0001535527-26-000010" ], "change_payables": [ "10-K:0001535527-26-000010" ], "change_contract_liabilities": [ "10-K:0001535527-26-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0001535527-21-000007": { "kind": "filing", "form": "10-K", "accession": "0001535527-21-000007", "report_date": "2021-01-31", "filed": "2021-03-18", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000007/crwd-20210131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000007/" }, "10-K:0001535527-22-000006": { "kind": "filing", "form": "10-K", "accession": "0001535527-22-000006", "report_date": "2022-01-31", "filed": "2022-03-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000006/crwd-20220131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000006/" }, "10-K:0001535527-23-000008": { "kind": "filing", "form": "10-K", "accession": "0001535527-23-000008", "report_date": "2023-01-31", "filed": "2023-03-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000008/crwd-20230131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000008/" }, "10-K:0001535527-24-000007": { "kind": "filing", "form": "10-K", "accession": "0001535527-24-000007", "report_date": "2024-01-31", "filed": "2024-03-07", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000007/crwd-20240131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000007/" }, "10-K:0001535527-25-000009": { "kind": "filing", "form": "10-K", "accession": "0001535527-25-000009", "report_date": "2025-01-31", "filed": "2025-03-10", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000009/crwd-20250131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000009/" }, "10-K:0001535527-26-000010": { "kind": "filing", "form": "10-K", "accession": "0001535527-26-000010", "report_date": "2026-01-31", "filed": "2026-03-05", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000010/crwd-20260131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000010/" }, "10-Q:0001535527-20-000012": { "kind": "filing", "form": "10-Q", "accession": "0001535527-20-000012", "report_date": "2020-04-30", "filed": "2020-06-03", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552720000012/crwd-20200430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552720000012/" }, "10-Q:0001535527-20-000019": { "kind": "filing", "form": "10-Q", "accession": "0001535527-20-000019", "report_date": "2020-07-31", "filed": "2020-09-03", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552720000019/crwd-20200731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552720000019/" }, "10-Q:0001535527-20-000025": { "kind": "filing", "form": "10-Q", "accession": "0001535527-20-000025", "report_date": "2020-10-31", "filed": "2020-12-03", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552720000025/crwd-20201031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552720000025/" }, "10-Q:0001535527-21-000013": { "kind": "filing", "form": "10-Q", "accession": "0001535527-21-000013", "report_date": "2021-04-30", "filed": "2021-06-04", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000013/crwd-20210430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000013/" }, "10-Q:0001535527-21-000022": { "kind": "filing", "form": "10-Q", "accession": "0001535527-21-000022", "report_date": "2021-07-31", "filed": "2021-09-01", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000022/crwd-20210731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000022/" }, "10-Q:0001535527-21-000028": { "kind": "filing", "form": "10-Q", "accession": "0001535527-21-000028", "report_date": "2021-10-31", "filed": "2021-12-02", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000028/crwd-20211031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552721000028/" }, "10-Q:0001535527-22-000012": { "kind": "filing", "form": "10-Q", "accession": "0001535527-22-000012", "report_date": "2022-04-30", "filed": "2022-06-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000012/crwd-20220430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000012/" }, "10-Q:0001535527-22-000018": { "kind": "filing", "form": "10-Q", "accession": "0001535527-22-000018", "report_date": "2022-07-31", "filed": "2022-08-31", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000018/crwd-20220731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000018/" }, "10-Q:0001535527-22-000025": { "kind": "filing", "form": "10-Q", "accession": "0001535527-22-000025", "report_date": "2022-10-31", "filed": "2022-11-30", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000025/crwd-20221031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552722000025/" }, "10-Q:0001535527-23-000014": { "kind": "filing", "form": "10-Q", "accession": "0001535527-23-000014", "report_date": "2023-04-30", "filed": "2023-06-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000014/crwd-20230430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000014/" }, "10-Q:0001535527-23-000020": { "kind": "filing", "form": "10-Q", "accession": "0001535527-23-000020", "report_date": "2023-07-31", "filed": "2023-08-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000020/crwd-20230731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000020/" }, "10-Q:0001535527-23-000026": { "kind": "filing", "form": "10-Q", "accession": "0001535527-23-000026", "report_date": "2023-10-31", "filed": "2023-11-29", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000026/crwd-20231031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552723000026/" }, "10-Q:0001535527-24-000013": { "kind": "filing", "form": "10-Q", "accession": "0001535527-24-000013", "report_date": "2024-04-30", "filed": "2024-06-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000013/crwd-20240430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000013/" }, "10-Q:0001535527-24-000020": { "kind": "filing", "form": "10-Q", "accession": "0001535527-24-000020", "report_date": "2024-07-31", "filed": "2024-08-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000020/crwd-20240731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000020/" }, "10-Q:0001535527-24-000026": { "kind": "filing", "form": "10-Q", "accession": "0001535527-24-000026", "report_date": "2024-10-31", "filed": "2024-11-27", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000026/crwd-20241031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552724000026/" }, "10-Q:0001535527-25-000019": { "kind": "filing", "form": "10-Q", "accession": "0001535527-25-000019", "report_date": "2025-04-30", "filed": "2025-06-04", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000019/crwd-20250430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000019/" }, "10-Q:0001535527-25-000025": { "kind": "filing", "form": "10-Q", "accession": "0001535527-25-000025", "report_date": "2025-07-31", "filed": "2025-08-28", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000025/crwd-20250731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000025/" }, "10-Q:0001535527-25-000033": { "kind": "filing", "form": "10-Q", "accession": "0001535527-25-000033", "report_date": "2025-10-31", "filed": "2025-12-03", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000033/crwd-20251031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552725000033/" }, "10-Q:0001535527-26-000025": { "kind": "filing", "form": "10-Q", "accession": "0001535527-26-000025", "report_date": "2026-04-30", "filed": "2026-06-04", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000025/crwd-20260430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000025/" }, "10-Q:0001535527-26-000031": { "kind": "filing", "form": "10-Q", "accession": "0001535527-26-000031", "report_date": "2026-07-31", "filed": "2026-08-27", "fiscal_period": "FY2027 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000031/crwd-20260731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1535527/000153552726000031/" } }, "restatements": [ { "period": "FY2021 Q3", "item": "change_receivables", "start": "2020-02-01", "end": "2020-10-31", "first": { "value": 6155000.0, "source": "10-Q:0001535527-20-000025", "filed": "2020-12-03" }, "latest": { "value": 6603000.0, "source": "10-Q:0001535527-21-000028", "filed": "2021-12-02" }, "used": { "value": 6603000.0, "source": "10-Q:0001535527-21-000028", "filed": "2021-12-02" } }, { "period": "FY2021 Q3", "item": "taxes_paid", "start": "2020-02-01", "end": "2020-10-31", "first": { "value": 1563000.0, "source": "10-Q:0001535527-20-000025", "filed": "2020-12-03" }, "latest": { "value": 1536000.0, "source": "10-Q:0001535527-21-000028", "filed": "2021-12-02" }, "used": { "value": 1536000.0, "source": "10-Q:0001535527-21-000028", "filed": "2021-12-02" } }, { "period": "FY2021", "item": "change_receivables", "start": "2020-02-01", "end": "2021-01-31", "first": { "value": 72478000.0, "source": "10-K:0001535527-21-000007", "filed": "2021-03-18" }, "latest": { "value": 73022000.0, "source": "10-K:0001535527-23-000008", "filed": "2023-03-09" }, "used": { "value": 73022000.0, "source": "10-K:0001535527-22-000006", "filed": "2022-03-16" } }, { "period": "FY2021", "item": "d_and_a", "start": "2020-02-01", "end": "2021-01-31", "first": { "value": 38695000.0, "source": "10-K:0001535527-21-000007", "filed": "2021-03-18" }, "latest": { "value": 38710000.0, "source": "10-K:0001535527-23-000008", "filed": "2023-03-09" }, "used": { "value": 38710000.0, "source": "10-K:0001535527-22-000006", "filed": "2022-03-16" } }, { "period": "FY2022 Q1", "item": "change_receivables", "start": "2021-02-01", "end": "2021-04-30", "first": { "value": -31466000.0, "source": "10-Q:0001535527-21-000013", "filed": "2021-06-04" }, "latest": { "value": -31740000.0, "source": "10-Q:0001535527-22-000012", "filed": "2022-06-03" }, "used": { "value": -31740000.0, "source": "10-Q:0001535527-22-000012", "filed": "2022-06-03" } }, { "period": "FY2022 Q1", "item": "d_and_a", "start": "2021-02-01", "end": "2021-04-30", "first": { "value": 11955000.0, "source": "10-Q:0001535527-21-000013", "filed": "2021-06-04" }, "latest": { "value": 11974000.0, "source": "10-Q:0001535527-22-000012", "filed": "2022-06-03" }, "used": { "value": 11974000.0, "source": "10-Q:0001535527-22-000012", "filed": "2022-06-03" } }, { "period": "FY2022 Q2", "item": "change_receivables", "start": "2021-02-01", "end": "2021-07-31", "first": { "value": 24257000.0, "source": "10-Q:0001535527-21-000022", "filed": "2021-09-01" }, "latest": { "value": 23903000.0, "source": "10-Q:0001535527-22-000018", "filed": "2022-08-31" }, "used": { "value": 23903000.0, "source": "10-Q:0001535527-22-000018", "filed": "2022-08-31" } }, { "period": "FY2022 Q2", "item": "d_and_a", "start": "2021-02-01", "end": "2021-07-31", "first": { "value": 24725000.0, "source": "10-Q:0001535527-21-000022", "filed": "2021-09-01" }, "latest": { "value": 24969000.0, "source": "10-Q:0001535527-22-000018", "filed": "2022-08-31" }, "used": { "value": 24969000.0, "source": "10-Q:0001535527-22-000018", "filed": "2022-08-31" } }, { "period": "FY2022 Q3", "item": "d_and_a", "start": "2021-02-01", "end": "2021-10-31", "first": { "value": 39247000.0, "source": "10-Q:0001535527-21-000028", "filed": "2021-12-02" }, "latest": { "value": 39506000.0, "source": "10-Q:0001535527-22-000025", "filed": "2022-11-30" }, "used": { "value": 39506000.0, "source": "10-Q:0001535527-22-000025", "filed": "2022-11-30" } }, { "period": "FY2022 Q3", "item": "interest_paid", "start": "2021-02-01", "end": "2021-10-31", "first": { "value": 235000.0, "source": "10-Q:0001535527-21-000028", "filed": "2021-12-02" }, "latest": { "value": 13048000.0, "source": "10-Q:0001535527-22-000025", "filed": "2022-11-30" }, "used": { "value": 13048000.0, "source": "10-Q:0001535527-22-000025", "filed": "2022-11-30" } }, { "period": "FY2022", "item": "interest_paid", "start": "2021-02-01", "end": "2022-01-31", "first": { "value": 275000.0, "source": "10-K:0001535527-22-000006", "filed": "2022-03-16" }, "latest": { "value": 13088000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "used": { "value": 13088000.0, "source": "10-K:0001535527-23-000008", "filed": "2023-03-09" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 755723000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 758929000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 755723000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "eps_basic", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 0.37, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 0.3, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 0.3, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2024", "item": "eps_diluted", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 0.37, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 0.3, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 0.3, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2024", "item": "gross_profit", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 2299832000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 2296626000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 2299832000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "net_income", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 89327000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 72181000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 89327000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "net_income_incl_nci", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 90585000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 73439000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 90585000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "operating_income", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": -1995000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": -19141000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -1995000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "pretax_income", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 122817000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 105671000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 122817000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "rnd", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 768497000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 780319000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 768497000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2024", "item": "sbc", "start": "2023-02-01", "end": "2024-01-31", "first": { "value": 631519000.0, "source": "10-K:0001535527-24-000007", "filed": "2024-03-07" }, "latest": { "value": 648665000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 631519000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" } }, { "period": "FY2025", "item": "cost_of_revenue", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": 991481000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": 990172000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 990172000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "eps_basic", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": -0.08, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": -0.06, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -0.06, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "eps_diluted", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": -0.08, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": -0.06, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -0.06, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "gross_profit", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": 2962143000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": 2963452000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 2963452000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "net_income", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": -19271000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": -15241000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -15241000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "net_income_incl_nci", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": -16596000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": -12566000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -12566000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "operating_income", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": -120430000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": -116400000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -116400000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "pretax_income", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": 54534000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": 58564000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 58564000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025 Q4", "item": "retained_earnings", "start": null, "end": "2025-01-31", "first": { "value": -1078107000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": -1120540000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": -1120540000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "rnd", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": 1076901000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": 1075587000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 1075587000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2025", "item": "sbc", "start": "2024-02-01", "end": "2025-01-31", "first": { "value": 865421000.0, "source": "10-K:0001535527-25-000009", "filed": "2025-03-10" }, "latest": { "value": 861391000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" }, "used": { "value": 861391000.0, "source": "10-K:0001535527-26-000010", "filed": "2026-03-05" } }, { "period": "FY2026 Q1", "item": "cost_of_revenue", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 289143000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": 287875000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": 287875000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "eps_basic", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": -0.44, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -0.42, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -0.42, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "eps_diluted", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": -0.44, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -0.42, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -0.42, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "gross_profit", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 814291000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": 815559000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": 815559000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "net_income", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": -110207000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -104264000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -104264000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "net_income_incl_nci", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": -110993000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -105050000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -105050000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "operating_income", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": -124656000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -118713000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -118713000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "pretax_income", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": -89887000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -83944000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -83944000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "retained_earnings", "start": null, "end": "2025-04-30", "first": { "value": -1188314000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": -1224804000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": -1188314000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" } }, { "period": "FY2026 Q1", "item": "rnd", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 334129000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": 330926000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": 330926000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q1", "item": "sbc", "start": "2025-02-01", "end": "2025-04-30", "first": { "value": 253604000.0, "source": "10-Q:0001535527-25-000019", "filed": "2025-06-04" }, "latest": { "value": 247661000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" }, "used": { "value": 247661000.0, "source": "10-Q:0001535527-26-000025", "filed": "2026-06-04" } }, { "period": "FY2026 Q2", "item": "cost_of_revenue", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": 310283000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": 308551000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": 308551000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "eps_basic", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": -0.31, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -0.07, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -0.07, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "eps_diluted", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": -0.31, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -0.07, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -0.07, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "gross_profit", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": 858669000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": 860401000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": 860401000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "net_income", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": -77675000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -70153000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -70153000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "net_income_incl_nci", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": -77645000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -70123000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -70123000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "operating_income", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": -112979000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -105457000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -105457000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "pretax_income", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": -71674000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -64152000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -64152000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "retained_earnings", "start": null, "end": "2025-07-31", "first": { "value": -1265989000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": -1294957000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": -1265989000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" } }, { "period": "FY2026 Q2", "item": "rnd", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": 346668000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": 342533000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": 342533000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "sbc", "start": "2025-02-01", "end": "2025-07-31", "first": { "value": 540757000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": 527292000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": 527292000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "shares_basic", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": 249909000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": 999634000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": 999634000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } }, { "period": "FY2026 Q2", "item": "shares_diluted", "start": "2025-05-01", "end": "2025-07-31", "first": { "value": 249909000.0, "source": "10-Q:0001535527-25-000025", "filed": "2025-08-28" }, "latest": { "value": 999634000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" }, "used": { "value": 999634000.0, "source": "10-Q:0001535527-26-000031", "filed": "2026-08-27" } } ], "withheld": [], "events": [ { "id": "stock_split:2026-08-27:10-Q:0001535527-26-000031", "type": "stock_split", "date": "2026-08-27", "fiscal_period": null, "text": "The filing reported a stock split of 4 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001535527-26-000031" ] }, { "id": "cash_acquisitions:2022-01-31:10-K:0001535527-24-000007", "type": "cash_acquisitions", "date": "2022-01-31", "fiscal_period": "FY2022", "text": "Paid US$415 million in cash for business acquisitions in fiscal 2022, 15.2% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 414518000.0, "unit": "USD" }, "sources": [ "10-K:0001535527-24-000007" ] } ] }