{ "ticker": { "uuid": "01fed9dc-ece3-42c2-b002-00353d15ab20", "symbol": "FLNG", "name": "FLEX LNG Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/01fed9dc-ece3-42c2-b002-00353d15ab20/", "api_url": "https://sharemaestro.com/factors/api/tickers/01fed9dc-ece3-42c2-b002-00353d15ab20/" }, "ticker_metadata": { "id": 1543, "uuid": "01fed9dc-ece3-42c2-b002-00353d15ab20", "symbol": "FLNG", "name": "FLEX LNG Ltd", "asset_type": "equity", "market_cap": 1610330000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Flex LNG Ltd., is dedicated to the global shipping of liquefied natural gas (LNG). The company is headquartered in Hamilton, Bermuda.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "01fed9dc-ece3-42c2-b002-00353d15ab20", "symbol": "FLNG", "name": "FLEX LNG Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/01fed9dc-ece3-42c2-b002-00353d15ab20/", "api_url": "https://sharemaestro.com/factors/api/tickers/01fed9dc-ece3-42c2-b002-00353d15ab20/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.25, "quality": 0.68, "momentum": 0.82, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 29.77, "market_cap": 1610330033.52, "pe_ratio": 21.3012, "earnings_yield": 0.0469, "ebitda_to_ev": 0.1153, "shareholder_yield": 0.0997, "roe": 0.1083, "piotroski_f_score": 4, "momentum_12_1": 0.4872, "volatility_252d": 0.2415 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:01.044745+00:00", "batch_id": "" }, "size": { "price_close": 29.77, "market_cap": 1610330033.52, "market_cap_usd": 1610330033.52, "enterprise_value": 2064875033.52, "shares_outstanding": 54092376, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.3012, "pb_ratio": 2.3064, "ptbv_ratio": 2.3064, "ps_ratio": 4.741, "pcf_ratio": 15.6567, "pfcf_ratio": 15.6567, "ev_ebitda": 8.6694, "ev_ebit": 12.8362, "ev_sales": 6.0793, "ev_fcf": 20.0761, "earnings_yield": 0.0469, "fcf_yield": 0.0498, "price_to_sales": 4.741, "price_to_book": 2.3064, "price_to_cashflow": 15.6567, "ebitda_to_ev": 0.1153, "sales_yield": 0.1645 }, "yield": { "dividend_yield": 0.0997, "buyback_yield": 0, "shareholder_yield": 0.0997, "debt_paydown_yield": null, "total_yield": 0.0997 }, "quality": { "gross_margin": 0.5027, "operating_margin": 0.4736, "net_margin": 0.2226, "ebitda_margin": 0.7012, "fcf_margin": 0.3028, "roe": 0.1083, "roa": 0.0293, "roic": 0.1394, "roc_greenblatt": null, "asset_turnover": 0.1314, "cash_conversion": 1.3605, "accruals_ratio": -0.0105, "sbc_to_revenue": 0.0001, "piotroski_f_score": 4, "altman_z_score": 0.8878, "earnings_stability_5y": 0.4216, "revenue_stability_5y": 0.3556, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0661, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7015, "net_debt_to_ebitda": 1.9084, "debt_to_assets": 0.3264, "interest_coverage": 1.7753, "current_ratio": 2.723, "quick_ratio": 2.6864, "net_debt": 454545000, "local_beta": 0.0011, "volatility_252d": 0.2415, "volatility_60d": 0.5255, "max_drawdown_12m": -0.078, "risk_adjusted_momentum": 2.0176 }, "growth": { "revenue_growth_1y": -0.042, "revenue_growth_3y_cagr": -0.0003, "revenue_growth_5y_cagr": 0.1615, "eps_growth_1y": -0.2674, "eps_growth_3y_cagr": -0.2645, "eps_growth_5y_cagr": 0.5597, "fcf_growth_1y": -0.4532, "book_value_growth_1y": -0.1093, "revenue_growth": -0.042, "earnings_growth": -0.2674 }, "momentum": { "price_return_1m": -0.0672, "price_return_3m": 0.0096, "price_return_6m": 0.2399, "price_return_9m": 0.2514, "price_return_12m": 0.3872, "price_return_12m_ex1m": 0.4872, "momentum_6m": 0.2399, "momentum_12m": 0.3872, "momentum_12_1": 0.4872, "distance_from_52w_high": -0.0672, "distance_from_52w_low": 0.4642, "relative_strength": 0.2872 }, "raw_ttm": { "revenue_ttm": 339656999, "gross_profit_ttm": 170739999, "ebit_ttm": 160862999, "ebitda_ttm": 238178999, "net_income_ttm": 75597999, "eps_diluted_ttm": 1.3976, "operating_cash_flow_ttm": 102852486, "capital_expenditure_ttm": 4, "fcf_ttm": 102852490, "dividends_paid_ttm": 160559513, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90609999, "cash_and_equivalents": 389068000, "total_current_assets": 469514999, "total_current_liabilities": 172426000, "net_ppe": null, "total_assets": 2584412000, "total_debt": 843613000, "total_equity": 698198999, "net_working_capital": 18215999, "book_value_per_share": 12.9075, "retained_earnings": -183165000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.9075 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 55, "rank_ptbv": 47, "rank_ps": 78, "rank_pcf": 67, "rank_ev_ebitda": 30, "rank_ev_ebit": 51, "rank_earnings_yield": 56, "rank_fcf_yield": 68, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 41, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 44, "rank_fcf_margin": 29, "rank_piotroski": 79, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 29 }, "composites": { "value_composite": 75, "quality_composite": 32, "momentum_composite": 18, "growth_composite": 77, "yield_composite": 5, "svqf_composite": 78, "vc1_composite": 74, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.4123, "os_score": 0.54, "value_percentile": 0.25, "quality_percentile": 0.68, "momentum_percentile": 0.82, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4086, "ticker_id": 1543, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:01.044745+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.77, "market_cap": 1610330033.52, "market_cap_usd": 1610330033.52, "enterprise_value": 2064875033.52, "shares_outstanding": 54092376, "fx_rate_to_usd": null, "pe_ratio": 21.30122563, "pb_ratio": 2.30640553, "ptbv_ratio": 2.30640553, "ps_ratio": 4.7410477, "pcf_ratio": 15.65669529, "pfcf_ratio": 15.65669468, "ev_ebitda": 8.66942527, "ev_ebit": 12.8362336, "ev_sales": 6.07929482, "ev_fcf": 20.0760821, "earnings_yield": 0.04694566, "fcf_yield": 0.04981052, "dividend_yield": 0.09970597, "buyback_yield": 0, "shareholder_yield": 0.09970597, "debt_paydown_yield": null, "total_yield": 0.09970597, "gross_margin": 0.50268359, "operating_margin": 0.47360425, "net_margin": 0.22257159, "ebitda_margin": 0.70123389, "fcf_margin": 0.30281281, "roe": 0.10827572, "roa": 0.02925153, "roic": 0.13941512, "roc_greenblatt": null, "asset_turnover": 0.13142525, "cash_conversion": 1.36051868, "accruals_ratio": -0.01054572, "sbc_to_revenue": 6.772e-05, "debt_to_equity": 2.70154068, "net_debt_to_ebitda": 1.90841763, "debt_to_assets": 0.32642357, "interest_coverage": 1.77533386, "current_ratio": 2.72299421, "quick_ratio": 2.68635821, "net_debt": 454545000, "revenue_growth_1y": -0.04200806, "revenue_growth_3y_cagr": -0.00026834, "revenue_growth_5y_cagr": 0.16147811, "eps_growth_1y": -0.26737606, "eps_growth_3y_cagr": -0.26450802, "eps_growth_5y_cagr": 0.55972176, "fcf_growth_1y": -0.4532264, "book_value_growth_1y": -0.10930588, "piotroski_f_score": 4, "altman_z_score": 0.88779411, "earnings_stability_5y": 0.421612, "revenue_stability_5y": 0.355564, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06723608, "price_return_3m": 0.00959403, "price_return_6m": 0.23993103, "price_return_9m": 0.25135034, "price_return_12m": 0.38719974, "price_return_12m_ex1m": 0.48719275, "distance_from_52w_high": -0.06723608, "distance_from_52w_low": 0.46423038, "relative_strength": 0.28723616, "local_beta": 0.0011, "volatility_252d": 0.241475, "volatility_60d": 0.525467, "max_drawdown_12m": -0.07801595, "revenue_ttm": 339656999, "gross_profit_ttm": 170739999, "ebit_ttm": 160862999, "ebitda_ttm": 238178999, "net_income_ttm": 75597999, "eps_diluted_ttm": 1.39757216, "operating_cash_flow_ttm": 102852486, "capital_expenditure_ttm": 4, "fcf_ttm": 102852490, "dividends_paid_ttm": 160559513, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90609999, "cash_and_equivalents": 389068000, "total_current_assets": 469514999, "total_current_liabilities": 172426000, "net_ppe": null, "total_assets": 2584412000, "total_debt": 843613000, "total_equity": 698198999, "net_working_capital": 18215999, "book_value_per_share": 12.90753061, "retained_earnings": -183165000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.90753061, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 56, "rank_pb": 55, "rank_ptbv": 47, "rank_ps": 78, "rank_pcf": 67, "rank_ev_ebitda": 30, "rank_ev_ebit": 51, "rank_earnings_yield": 56, "rank_fcf_yield": 68, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 41, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 44, "rank_fcf_margin": 29, "rank_piotroski": 79, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 29, "value_composite": 75, "quality_composite": 32, "momentum_composite": 18, "growth_composite": 77, "yield_composite": 5, "svqf_composite": 78, "vc1_composite": 74, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.77, "os": 0.54, "value": 0.25, "quality": 0.68, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 21.3012, "earnings_yield": 0.0469, "shareholder_yield": 0.0997, "roe": 0.1083, "momentum_12_1": 0.4872, "complete_fields": { "id": 4086, "ticker_id": 1543, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:01.044745+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.77, "market_cap": 1610330033.52, "market_cap_usd": 1610330033.52, "enterprise_value": 2064875033.52, "shares_outstanding": 54092376, "fx_rate_to_usd": null, "pe_ratio": 21.30122563, "pb_ratio": 2.30640553, "ptbv_ratio": 2.30640553, "ps_ratio": 4.7410477, "pcf_ratio": 15.65669529, "pfcf_ratio": 15.65669468, "ev_ebitda": 8.66942527, "ev_ebit": 12.8362336, "ev_sales": 6.07929482, "ev_fcf": 20.0760821, "earnings_yield": 0.04694566, "fcf_yield": 0.04981052, "dividend_yield": 0.09970597, "buyback_yield": 0, "shareholder_yield": 0.09970597, "debt_paydown_yield": null, "total_yield": 0.09970597, "gross_margin": 0.50268359, "operating_margin": 0.47360425, "net_margin": 0.22257159, "ebitda_margin": 0.70123389, "fcf_margin": 0.30281281, "roe": 0.10827572, "roa": 0.02925153, "roic": 0.13941512, "roc_greenblatt": null, "asset_turnover": 0.13142525, "cash_conversion": 1.36051868, "accruals_ratio": -0.01054572, "sbc_to_revenue": 6.772e-05, "debt_to_equity": 2.70154068, "net_debt_to_ebitda": 1.90841763, "debt_to_assets": 0.32642357, "interest_coverage": 1.77533386, "current_ratio": 2.72299421, "quick_ratio": 2.68635821, "net_debt": 454545000, "revenue_growth_1y": -0.04200806, "revenue_growth_3y_cagr": -0.00026834, "revenue_growth_5y_cagr": 0.16147811, "eps_growth_1y": -0.26737606, "eps_growth_3y_cagr": -0.26450802, "eps_growth_5y_cagr": 0.55972176, "fcf_growth_1y": -0.4532264, "book_value_growth_1y": -0.10930588, "piotroski_f_score": 4, "altman_z_score": 0.88779411, "earnings_stability_5y": 0.421612, "revenue_stability_5y": 0.355564, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06723608, "price_return_3m": 0.00959403, "price_return_6m": 0.23993103, "price_return_9m": 0.25135034, "price_return_12m": 0.38719974, "price_return_12m_ex1m": 0.48719275, "distance_from_52w_high": -0.06723608, "distance_from_52w_low": 0.46423038, "relative_strength": 0.28723616, "local_beta": 0.0011, "volatility_252d": 0.241475, "volatility_60d": 0.525467, "max_drawdown_12m": -0.07801595, "revenue_ttm": 339656999, "gross_profit_ttm": 170739999, "ebit_ttm": 160862999, "ebitda_ttm": 238178999, "net_income_ttm": 75597999, "eps_diluted_ttm": 1.39757216, "operating_cash_flow_ttm": 102852486, "capital_expenditure_ttm": 4, "fcf_ttm": 102852490, "dividends_paid_ttm": 160559513, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90609999, "cash_and_equivalents": 389068000, "total_current_assets": 469514999, "total_current_liabilities": 172426000, "net_ppe": null, "total_assets": 2584412000, "total_debt": 843613000, "total_equity": 698198999, "net_working_capital": 18215999, "book_value_per_share": 12.90753061, "retained_earnings": -183165000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.90753061, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 56, "rank_pb": 55, "rank_ptbv": 47, "rank_ps": 78, "rank_pcf": 67, "rank_ev_ebitda": 30, "rank_ev_ebit": 51, "rank_earnings_yield": 56, "rank_fcf_yield": 68, "rank_dividend_yield": 7, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 41, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 44, "rank_fcf_margin": 29, "rank_piotroski": 79, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 29, "value_composite": 75, "quality_composite": 32, "momentum_composite": 18, "growth_composite": 77, "yield_composite": 5, "svqf_composite": 78, "vc1_composite": 74, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 347637000, "cost_of_revenue": 163867000, "gross_profit": 183770000, "ebit": 167522000, "ebitda": 244141000, "pretax_income": 74897000, "tax_provision": 82000, "net_income": 74815000, "net_income_to_common": 74815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447697000, "total_current_assets": 503275000, "total_assets": 2623824000, "short_term_debt": 109629000, "long_term_debt": 1738578000, "total_debt": 1848207000, "total_liabilities": 1904567000, "total_equity": 719257000, "shares_outstanding": 54088689, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 134855000, "capital_expenditure": 0, "free_cash_flow": 134855000, "dividends_paid": 162267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263192, "ticker_id": 1543, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167522000", "ebitda": "244141000", "netIncome": "74815000", "grossProfit": "183770000", "depreciation": "None", "totalRevenue": "347637000", "costOfRevenue": "163867000", "interestIncome": "4088000", "incomeBeforeTax": "74897000", "interestExpense": "92625000", "operatingIncome": "175804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-89390000", "nonInterestIncome": "None", "operatingExpenses": "7966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76619000", "sellingGeneralAndAdministrative": "7966000", "netIncomeFromContinuingOperations": "74815000" }, "balance": { "goodwill": "None", "inventory": "9004000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2623824000", "longTermDebt": "1738578000", "shortTermDebt": "109629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202676000", "totalLiabilities": "1904567000", "otherCurrentAssets": "46234000", "totalCurrentAssets": "503275000", "currentLongTermDebt": "109629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2120549000", "currentAccountsPayable": "10508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1848207000", "totalShareholderEquity": "719257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45689000", "totalCurrentLiabilities": "165826000", "otherNonCurrentLiabilities": "163000", "totalNonCurrentLiabilities": "1738741000", "cashAndShortTermInvestments": "447697000", "commonStockSharesOutstanding": "54088689", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "447697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74815000", "profitLoss": "None", "dividendPayout": "162267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4180000", "operatingCashflow": "134855000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124961000", "cashflowFromInvestment": "None", "stockBasedCompensation": "76000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347637000, "cost_of_revenue": 163867000, "gross_profit": 183770000, "research_and_development": null, "selling_general_admin": 7966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167522000, "depreciation_amortisation": 76619000, "ebitda": 244141000, "interest_expense": 92625000, "interest_income": null, "other_non_operating": null, "pretax_income": 74897000, "tax_provision": 82000, "effective_tax_rate": null, "net_income": 74815000, "net_income_continuing_ops": 74815000, "net_income_to_common": 74815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447697000, "short_term_investments": null, "net_receivables": 340000, "inventory": 9004000, "other_current_assets": null, "total_current_assets": 503275000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2120549000, "total_assets": 2623824000, "short_term_debt": 109629000, "accounts_payable": 10508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165826000, "long_term_debt": 1738578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738741000, "total_liabilities": 1904567000, "total_debt": 1848207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202676000, "total_equity": 719257000, "shares_outstanding": 54088689, "operating_cash_flow": 134855000, "stock_based_compensation": 76000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 162267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124961000, "free_cash_flow": 134855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167522000", "ebitda": "244141000", "netIncome": "74815000", "grossProfit": "183770000", "depreciation": "None", "totalRevenue": "347637000", "costOfRevenue": "163867000", "interestIncome": "4088000", "incomeBeforeTax": "74897000", "interestExpense": "92625000", "operatingIncome": "175804000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-89390000", "nonInterestIncome": "None", "operatingExpenses": "7966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76619000", "sellingGeneralAndAdministrative": "7966000", "netIncomeFromContinuingOperations": "74815000" }, "balance": { "goodwill": "None", "inventory": "9004000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2623824000", "longTermDebt": "1738578000", "shortTermDebt": "109629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202676000", "totalLiabilities": "1904567000", "otherCurrentAssets": "46234000", "totalCurrentAssets": "503275000", "currentLongTermDebt": "109629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2120549000", "currentAccountsPayable": "10508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1848207000", "totalShareholderEquity": "719257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45689000", "totalCurrentLiabilities": "165826000", "otherNonCurrentLiabilities": "163000", "totalNonCurrentLiabilities": "1738741000", "cashAndShortTermInvestments": "447697000", "commonStockSharesOutstanding": "54088689", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "447697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74815000", "profitLoss": "None", "dividendPayout": "162267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4180000", "operatingCashflow": "134855000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124961000", "cashflowFromInvestment": "None", "stockBasedCompensation": "76000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 356349000, "cost_of_revenue": 148768000, "gross_profit": 207581000, "ebit": 223404000, "ebitda": 298886000, "pretax_income": 117816000, "tax_provision": 132000, "net_income": 117684000, "net_income_to_common": 117684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437154000, "total_current_assets": 474379000, "total_assets": 2668939000, "short_term_debt": 106708000, "long_term_debt": 1703529000, "total_debt": 1810237000, "total_liabilities": 1862306000, "total_equity": 806633000, "shares_outstanding": 54029000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 182799000, "capital_expenditure": 4000, "free_cash_flow": 182803000, "dividends_paid": 161674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263197, "ticker_id": 1543, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223404000", "ebitda": "298886000", "netIncome": "117684000", "grossProfit": "207581000", "depreciation": "None", "totalRevenue": "356349000", "costOfRevenue": "148768000", "interestIncome": "4467000", "incomeBeforeTax": "117816000", "interestExpense": "105588000", "operatingIncome": "197793000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-102178000", "nonInterestIncome": "None", "operatingExpenses": "9788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75482000", "sellingGeneralAndAdministrative": "9788000", "netIncomeFromContinuingOperations": "117684000" }, "balance": { "goodwill": "None", "inventory": "4824000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2668939000", "longTermDebt": "1703529000", "shortTermDebt": "106708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277491000", "totalLiabilities": "1862306000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "474379000", "currentLongTermDebt": "106708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194560000", "currentAccountsPayable": "2001999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1810237000", "totalShareholderEquity": "806633000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50067001", "totalCurrentLiabilities": "158777000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1703529000", "cashAndShortTermInvestments": "437154000", "commonStockSharesOutstanding": "54029000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "437154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117684000", "profitLoss": "None", "dividendPayout": "161674000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "267000", "operatingCashflow": "182799000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155606000", "cashflowFromInvestment": "-4000", "stockBasedCompensation": "1063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356349000, "cost_of_revenue": 148768000, "gross_profit": 207581000, "research_and_development": null, "selling_general_admin": 9788000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223404000, "depreciation_amortisation": 75482000, "ebitda": 298886000, "interest_expense": 105588000, "interest_income": null, "other_non_operating": null, "pretax_income": 117816000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": 117684000, "net_income_continuing_ops": 117684000, "net_income_to_common": 117684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437154000, "short_term_investments": null, "net_receivables": 1404000, "inventory": 4824000, "other_current_assets": null, "total_current_assets": 474379000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2194560000, "total_assets": 2668939000, "short_term_debt": 106708000, "accounts_payable": 2001999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158777000, "long_term_debt": 1703529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1703529000, "total_liabilities": 1862306000, "total_debt": 1810237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277491000, "total_equity": 806633000, "shares_outstanding": 54029000, "operating_cash_flow": 182799000, "stock_based_compensation": 1063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4000, "dividends_paid": 161674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155606000, "free_cash_flow": 182803000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223404000", "ebitda": "298886000", "netIncome": "117684000", "grossProfit": "207581000", "depreciation": "None", "totalRevenue": "356349000", "costOfRevenue": "148768000", "interestIncome": "4467000", "incomeBeforeTax": "117816000", "interestExpense": "105588000", "operatingIncome": "197793000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-102178000", "nonInterestIncome": "None", "operatingExpenses": "9788000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75482000", "sellingGeneralAndAdministrative": "9788000", "netIncomeFromContinuingOperations": "117684000" }, "balance": { "goodwill": "None", "inventory": "4824000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2668939000", "longTermDebt": "1703529000", "shortTermDebt": "106708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277491000", "totalLiabilities": "1862306000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "474379000", "currentLongTermDebt": "106708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194560000", "currentAccountsPayable": "2001999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1810237000", "totalShareholderEquity": "806633000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50067001", "totalCurrentLiabilities": "158777000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1703529000", "cashAndShortTermInvestments": "437154000", "commonStockSharesOutstanding": "54029000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "437154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117684000", "profitLoss": "None", "dividendPayout": "161674000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "267000", "operatingCashflow": "182799000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155606000", "cashflowFromInvestment": "-4000", "stockBasedCompensation": "1063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 371022000, "cost_of_revenue": 143398000, "gross_profit": 227624000, "ebit": 228841000, "ebitda": 302204000, "pretax_income": 120117000, "tax_provision": 78000, "net_income": 120039000, "net_income_to_common": 120039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410425000, "total_current_assets": 443061000, "total_assets": 2709193000, "short_term_debt": 103870000, "long_term_debt": 1708273000, "total_debt": 1812143000, "total_liabilities": 1861540000, "total_equity": 847653000, "shares_outstanding": 53986000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 175034000, "capital_expenditure": 2000, "free_cash_flow": 175036000, "dividends_paid": 181225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263202, "ticker_id": 1543, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228841000", "ebitda": "302204000", "netIncome": "120039000", "grossProfit": "227624000", "depreciation": "None", "totalRevenue": "371022000", "costOfRevenue": "143398000", "interestIncome": "4978000", "incomeBeforeTax": "120117000", "interestExpense": "108724000", "operatingIncome": "217157000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-102350000", "nonInterestIncome": "None", "operatingExpenses": "10467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73363000", "sellingGeneralAndAdministrative": "10467000", "netIncomeFromContinuingOperations": "142082000" }, "balance": { "goodwill": "None", "inventory": "5091000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2709193000", "longTermDebt": "1708273000", "shortTermDebt": "103870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-354873000", "totalLiabilities": "1861540000", "otherCurrentAssets": "7617000", "totalCurrentAssets": "443061000", "currentLongTermDebt": "103870000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266132000", "currentAccountsPayable": "3508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812143000", "totalShareholderEquity": "847653000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13448000", "totalCurrentLiabilities": "153267000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1708273000", "cashAndShortTermInvestments": "410425000", "commonStockSharesOutstanding": "53986000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120039000", "profitLoss": "None", "dividendPayout": "181225000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "169000", "operatingCashflow": "175034000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96541000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "1749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371022000, "cost_of_revenue": 143398000, "gross_profit": 227624000, "research_and_development": null, "selling_general_admin": 10467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228841000, "depreciation_amortisation": 73363000, "ebitda": 302204000, "interest_expense": 108724000, "interest_income": null, "other_non_operating": null, "pretax_income": 120117000, "tax_provision": 78000, "effective_tax_rate": null, "net_income": 120039000, "net_income_continuing_ops": 142082000, "net_income_to_common": 120039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410425000, "short_term_investments": null, "net_receivables": 19928000, "inventory": 5091000, "other_current_assets": null, "total_current_assets": 443061000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2266132000, "total_assets": 2709193000, "short_term_debt": 103870000, "accounts_payable": 3508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153267000, "long_term_debt": 1708273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1708273000, "total_liabilities": 1861540000, "total_debt": 1812143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354873000, "total_equity": 847653000, "shares_outstanding": 53986000, "operating_cash_flow": 175034000, "stock_based_compensation": 1749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": 181225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96541000, "free_cash_flow": 175036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228841000", "ebitda": "302204000", "netIncome": "120039000", "grossProfit": "227624000", "depreciation": "None", "totalRevenue": "371022000", "costOfRevenue": "143398000", "interestIncome": "4978000", "incomeBeforeTax": "120117000", "interestExpense": "108724000", "operatingIncome": "217157000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-102350000", "nonInterestIncome": "None", "operatingExpenses": "10467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73363000", "sellingGeneralAndAdministrative": "10467000", "netIncomeFromContinuingOperations": "142082000" }, "balance": { "goodwill": "None", "inventory": "5091000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2709193000", "longTermDebt": "1708273000", "shortTermDebt": "103870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-354873000", "totalLiabilities": "1861540000", "otherCurrentAssets": "7617000", "totalCurrentAssets": "443061000", "currentLongTermDebt": "103870000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266132000", "currentAccountsPayable": "3508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812143000", "totalShareholderEquity": "847653000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13448000", "totalCurrentLiabilities": "153267000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1708273000", "cashAndShortTermInvestments": "410425000", "commonStockSharesOutstanding": "53986000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120039000", "profitLoss": "None", "dividendPayout": "181225000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "169000", "operatingCashflow": "175034000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96541000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "1749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 347917000, "cost_of_revenue": 138155000, "gross_profit": 209762000, "ebit": 264736000, "ebitda": 336960000, "pretax_income": 188140000, "tax_provision": 98000, "net_income": 188042000, "net_income_to_common": 188042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332329000, "total_current_assets": 354048000, "total_assets": 2679512000, "short_term_debt": 95507000, "long_term_debt": 1619224000, "total_debt": 1714731000, "total_liabilities": 1772422000, "total_equity": 907090000, "shares_outstanding": 53524000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 219882000, "capital_expenditure": 5000, "free_cash_flow": 219887000, "dividends_paid": 186094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263207, "ticker_id": 1543, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264736000", "ebitda": "336960000", "netIncome": "188042000", "grossProfit": "209762000", "depreciation": "None", "totalRevenue": "347917000", "costOfRevenue": "138155000", "interestIncome": "2005000", "incomeBeforeTax": "188140000", "interestExpense": "76596000", "operatingIncome": "200615000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98000", "reportedCurrency": "USD", "netInterestIncome": "-75088000", "nonInterestIncome": "None", "operatingExpenses": "9147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72224000", "sellingGeneralAndAdministrative": "9147000", "netIncomeFromContinuingOperations": "188042000" }, "balance": { "goodwill": "None", "inventory": "5260000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2679512000", "longTermDebt": "1619224000", "shortTermDebt": "95507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-293687000", "totalLiabilities": "1772422000", "otherCurrentAssets": "11600000", "totalCurrentAssets": "354048000", "currentLongTermDebt": "95507000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2325464000", "currentAccountsPayable": "1794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2269949000", "shortLongTermDebtTotal": "1714731000", "totalShareholderEquity": "907090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55897000", "totalCurrentLiabilities": "153198000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1619224000", "cashAndShortTermInvestments": "332329000", "commonStockSharesOutstanding": "53524000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188042000", "profitLoss": "None", "dividendPayout": "186094000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1193000", "operatingCashflow": "219882000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88761000", "cashflowFromInvestment": "-5000", "stockBasedCompensation": "331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347917000, "cost_of_revenue": 138155000, "gross_profit": 209762000, "research_and_development": null, "selling_general_admin": 9147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264736000, "depreciation_amortisation": 72224000, "ebitda": 336960000, "interest_expense": 76596000, "interest_income": null, "other_non_operating": null, "pretax_income": 188140000, "tax_provision": 98000, "effective_tax_rate": null, "net_income": 188042000, "net_income_continuing_ops": 188042000, "net_income_to_common": 188042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332329000, "short_term_investments": null, "net_receivables": 4859000, "inventory": 5260000, "other_current_assets": null, "total_current_assets": 354048000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2325464000, "total_assets": 2679512000, "short_term_debt": 95507000, "accounts_payable": 1794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153198000, "long_term_debt": 1619224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1619224000, "total_liabilities": 1772422000, "total_debt": 1714731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293687000, "total_equity": 907090000, "shares_outstanding": 53524000, "operating_cash_flow": 219882000, "stock_based_compensation": 331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5000, "dividends_paid": 186094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88761000, "free_cash_flow": 219887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264736000", "ebitda": "336960000", "netIncome": "188042000", "grossProfit": "209762000", "depreciation": "None", "totalRevenue": "347917000", "costOfRevenue": "138155000", "interestIncome": "2005000", "incomeBeforeTax": "188140000", "interestExpense": "76596000", "operatingIncome": "200615000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98000", "reportedCurrency": "USD", "netInterestIncome": "-75088000", "nonInterestIncome": "None", "operatingExpenses": "9147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72224000", "sellingGeneralAndAdministrative": "9147000", "netIncomeFromContinuingOperations": "188042000" }, "balance": { "goodwill": "None", "inventory": "5260000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2679512000", "longTermDebt": "1619224000", "shortTermDebt": "95507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-293687000", "totalLiabilities": "1772422000", "otherCurrentAssets": "11600000", "totalCurrentAssets": "354048000", "currentLongTermDebt": "95507000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2325464000", "currentAccountsPayable": "1794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2269949000", "shortLongTermDebtTotal": "1714731000", "totalShareholderEquity": "907090000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55897000", "totalCurrentLiabilities": "153198000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1619224000", "cashAndShortTermInvestments": "332329000", "commonStockSharesOutstanding": "53524000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188042000", "profitLoss": "None", "dividendPayout": "186094000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1193000", "operatingCashflow": "219882000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88761000", "cashflowFromInvestment": "-5000", "stockBasedCompensation": "331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 343448000, "cost_of_revenue": 134404000, "gross_profit": 209044000, "ebit": 218525000, "ebitda": 288358000, "pretax_income": 162304000, "tax_provision": 99000, "net_income": 162205000, "net_income_to_common": 162205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200652000, "total_current_assets": 224891000, "total_assets": 2572921000, "short_term_debt": 86236000, "long_term_debt": 1551947000, "total_debt": 1638183000, "total_liabilities": 1683534000, "total_equity": 889387000, "shares_outstanding": 53340000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 214844000, "capital_expenditure": 265934000, "free_cash_flow": 480778000, "dividends_paid": 98932000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263212, "ticker_id": 1543, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218525000", "ebitda": "288358000", "netIncome": "162205000", "grossProfit": "209044000", "depreciation": "None", "totalRevenue": "343448000", "costOfRevenue": "134404000", "interestIncome": "41000", "incomeBeforeTax": "162304000", "interestExpense": "56221000", "operatingIncome": "201157000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-56350000", "nonInterestIncome": "None", "operatingExpenses": "7887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69833000", "sellingGeneralAndAdministrative": "7887000", "netIncomeFromContinuingOperations": "162205000" }, "balance": { "goodwill": "None", "inventory": "6453000", "commonStock": "5411000", "currentDebt": "None", "investments": "None", "totalAssets": "2572921000", "longTermDebt": "1551947000", "shortTermDebt": "86236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-295635000", "totalLiabilities": "1683534000", "otherCurrentAssets": "12516000", "totalCurrentAssets": "224891000", "currentLongTermDebt": "81472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2348030000", "currentAccountsPayable": "2016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2342168000", "shortLongTermDebtTotal": "1638183000", "totalShareholderEquity": "889387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43334999", "totalCurrentLiabilities": "131586999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1551947001", "cashAndShortTermInvestments": "200652000", "commonStockSharesOutstanding": "53340000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162205000", "profitLoss": "None", "dividendPayout": "98932000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2797000", "operatingCashflow": "214844000", "capitalExpenditures": "265934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123103000", "cashflowFromInvestment": "-265934000", "stockBasedCompensation": "-1273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98932000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343448000, "cost_of_revenue": 134404000, "gross_profit": 209044000, "research_and_development": null, "selling_general_admin": 7887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218525000, "depreciation_amortisation": 69833000, "ebitda": 288358000, "interest_expense": 56221000, "interest_income": null, "other_non_operating": null, "pretax_income": 162304000, "tax_provision": 99000, "effective_tax_rate": null, "net_income": 162205000, "net_income_continuing_ops": 162205000, "net_income_to_common": 162205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200652000, "short_term_investments": null, "net_receivables": 5270000, "inventory": 6453000, "other_current_assets": null, "total_current_assets": 224891000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2348030000, "total_assets": 2572921000, "short_term_debt": 86236000, "accounts_payable": 2016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131586999, "long_term_debt": 1551947000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1551947001, "total_liabilities": 1683534000, "total_debt": 1638183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -295635000, "total_equity": 889387000, "shares_outstanding": 53340000, "operating_cash_flow": 214844000, "stock_based_compensation": -1273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265934000, "dividends_paid": 98932000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123103000, "free_cash_flow": 480778000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218525000", "ebitda": "288358000", "netIncome": "162205000", "grossProfit": "209044000", "depreciation": "None", "totalRevenue": "343448000", "costOfRevenue": "134404000", "interestIncome": "41000", "incomeBeforeTax": "162304000", "interestExpense": "56221000", "operatingIncome": "201157000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-56350000", "nonInterestIncome": "None", "operatingExpenses": "7887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69833000", "sellingGeneralAndAdministrative": "7887000", "netIncomeFromContinuingOperations": "162205000" }, "balance": { "goodwill": "None", "inventory": "6453000", "commonStock": "5411000", "currentDebt": "None", "investments": "None", "totalAssets": "2572921000", "longTermDebt": "1551947000", "shortTermDebt": "86236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-295635000", "totalLiabilities": "1683534000", "otherCurrentAssets": "12516000", "totalCurrentAssets": "224891000", "currentLongTermDebt": "81472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2348030000", "currentAccountsPayable": "2016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2342168000", "shortLongTermDebtTotal": "1638183000", "totalShareholderEquity": "889387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43334999", "totalCurrentLiabilities": "131586999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1551947001", "cashAndShortTermInvestments": "200652000", "commonStockSharesOutstanding": "53340000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "200652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162205000", "profitLoss": "None", "dividendPayout": "98932000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2797000", "operatingCashflow": "214844000", "capitalExpenditures": "265934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123103000", "cashflowFromInvestment": "-265934000", "stockBasedCompensation": "-1273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98932000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 164464000, "cost_of_revenue": 82542000, "gross_profit": 81922000, "ebit": 49994000, "ebitda": 91840000, "pretax_income": 8189000, "tax_provision": 84000, "net_income": 8105000, "net_income_to_common": 8105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128877999, "total_current_assets": 157845000, "total_assets": 2304020000, "short_term_debt": 87900000, "long_term_debt": 1337013000, "total_debt": 1424913000, "total_liabilities": 1468845000, "total_equity": 835175000, "shares_outstanding": 54274000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 89304000, "capital_expenditure": 691393000, "free_cash_flow": 780697000, "dividends_paid": 10818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263217, "ticker_id": 1543, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49994000", "ebitda": "91840000", "netIncome": "8105000", "grossProfit": "81922000", "depreciation": "None", "totalRevenue": "164464000", "costOfRevenue": "82542000", "interestIncome": "327000", "incomeBeforeTax": "8189000", "interestExpense": "41805000", "operatingIncome": "75620000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-41562000", "nonInterestIncome": "None", "operatingExpenses": "6302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41846000", "sellingGeneralAndAdministrative": "6302000", "netIncomeFromContinuingOperations": "8105000" }, "balance": { "goodwill": "None", "inventory": "3656000", "commonStock": "5411000", "currentDebt": "None", "investments": "None", "totalAssets": "2304020000", "longTermDebt": "1337013000", "shortTermDebt": "87900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-358908000", "totalLiabilities": "1468845000", "otherCurrentAssets": "21261001", "totalCurrentAssets": "157845000", "currentLongTermDebt": "64466000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2146175000", "currentAccountsPayable": "3373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1856466000", "shortLongTermDebtTotal": "1424913000", "totalShareholderEquity": "835175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40559000", "totalCurrentLiabilities": "131832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1337013000", "cashAndShortTermInvestments": "128877999", "commonStockSharesOutstanding": "54274000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128877999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8105000", "profitLoss": "None", "dividendPayout": "10818000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-970000", "operatingCashflow": "89304000", "capitalExpenditures": "691393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "603321000", "cashflowFromInvestment": "-691393000", "stockBasedCompensation": "284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164464000, "cost_of_revenue": 82542000, "gross_profit": 81922000, "research_and_development": null, "selling_general_admin": 6302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49994000, "depreciation_amortisation": 41846000, "ebitda": 91840000, "interest_expense": 41805000, "interest_income": null, "other_non_operating": null, "pretax_income": 8189000, "tax_provision": 84000, "effective_tax_rate": null, "net_income": 8105000, "net_income_continuing_ops": 8105000, "net_income_to_common": 8105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128877999, "short_term_investments": null, "net_receivables": 4050000, "inventory": 3656000, "other_current_assets": null, "total_current_assets": 157845000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2146175000, "total_assets": 2304020000, "short_term_debt": 87900000, "accounts_payable": 3373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131832000, "long_term_debt": 1337013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1337013000, "total_liabilities": 1468845000, "total_debt": 1424913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358908000, "total_equity": 835175000, "shares_outstanding": 54274000, "operating_cash_flow": 89304000, "stock_based_compensation": 284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 691393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -691393000, "dividends_paid": 10818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 603321000, "free_cash_flow": 780697000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49994000", "ebitda": "91840000", "netIncome": "8105000", "grossProfit": "81922000", "depreciation": "None", "totalRevenue": "164464000", "costOfRevenue": "82542000", "interestIncome": "327000", "incomeBeforeTax": "8189000", "interestExpense": "41805000", "operatingIncome": "75620000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "84000", "reportedCurrency": "USD", "netInterestIncome": "-41562000", "nonInterestIncome": "None", "operatingExpenses": "6302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41846000", "sellingGeneralAndAdministrative": "6302000", "netIncomeFromContinuingOperations": "8105000" }, "balance": { "goodwill": "None", "inventory": "3656000", "commonStock": "5411000", "currentDebt": "None", "investments": "None", "totalAssets": "2304020000", "longTermDebt": "1337013000", "shortTermDebt": "87900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-358908000", "totalLiabilities": "1468845000", "otherCurrentAssets": "21261001", "totalCurrentAssets": "157845000", "currentLongTermDebt": "64466000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2146175000", "currentAccountsPayable": "3373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1856466000", "shortLongTermDebtTotal": "1424913000", "totalShareholderEquity": "835175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40559000", "totalCurrentLiabilities": "131832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1337013000", "cashAndShortTermInvestments": "128877999", "commonStockSharesOutstanding": "54274000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128877999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8105000", "profitLoss": "None", "dividendPayout": "10818000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-970000", "operatingCashflow": "89304000", "capitalExpenditures": "691393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "603321000", "cashflowFromInvestment": "-691393000", "stockBasedCompensation": "284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 119967000, "cost_of_revenue": 57454000, "gross_profit": 62513000, "ebit": 51024000, "ebitda": 79771000, "pretax_income": 17149000, "tax_provision": 182000, "net_income": 16967000, "net_income_to_common": 16967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129005000, "total_current_assets": 143890000, "total_assets": 1641282000, "short_term_debt": 36937000, "long_term_debt": 744283000, "total_debt": 781220000, "total_liabilities": 802017000, "total_equity": 839265000, "shares_outstanding": 54247000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51526000, "capital_expenditure": 291542000, "free_cash_flow": 343068000, "dividends_paid": 5411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263222, "ticker_id": 1543, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51024000", "ebitda": "79771000", "netIncome": "16967000", "grossProfit": "62513000", "depreciation": "None", "totalRevenue": "119967000", "costOfRevenue": "57454000", "interestIncome": "1073000", "incomeBeforeTax": "17149000", "interestExpense": "33875000", "operatingIncome": "55007000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-32915000", "nonInterestIncome": "None", "operatingExpenses": "7506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28747000", "sellingGeneralAndAdministrative": "7506000", "netIncomeFromContinuingOperations": "16967000" }, "balance": { "goodwill": "None", "inventory": "2686000", "commonStock": "5411000", "currentDebt": "None", "investments": "None", "totalAssets": "1641282000", "longTermDebt": "744283000", "shortTermDebt": "36937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-356195000", "totalLiabilities": "802017000", "otherCurrentAssets": "6774000", "totalCurrentAssets": "143890000", "currentLongTermDebt": "34566000", "longTermInvestments": "636000", "shortTermInvestments": "None", "currentNetReceivables": "5425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1497392000", "currentAccountsPayable": "582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1147284000", "shortLongTermDebtTotal": "781220000", "totalShareholderEquity": "839265000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20213000", "totalCurrentLiabilities": "57732000", "otherNonCurrentLiabilities": "2000", "totalNonCurrentLiabilities": "744285000", "cashAndShortTermInvestments": "129005000", "commonStockSharesOutstanding": "54247000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "129005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16967000", "profitLoss": "None", "dividendPayout": "5411000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1771000", "operatingCashflow": "51526000", "capitalExpenditures": "291542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "313998000", "cashflowFromInvestment": "-291542000", "stockBasedCompensation": "324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119967000, "cost_of_revenue": 57454000, "gross_profit": 62513000, "research_and_development": null, "selling_general_admin": 7506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51024000, "depreciation_amortisation": 28747000, "ebitda": 79771000, "interest_expense": 33875000, "interest_income": null, "other_non_operating": null, "pretax_income": 17149000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": 16967000, "net_income_continuing_ops": 16967000, "net_income_to_common": 16967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129005000, "short_term_investments": null, "net_receivables": 5425000, "inventory": 2686000, "other_current_assets": null, "total_current_assets": 143890000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1497392000, "total_assets": 1641282000, "short_term_debt": 36937000, "accounts_payable": 582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57732000, "long_term_debt": 744283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 744285000, "total_liabilities": 802017000, "total_debt": 781220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -356195000, "total_equity": 839265000, "shares_outstanding": 54247000, "operating_cash_flow": 51526000, "stock_based_compensation": 324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 291542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291542000, "dividends_paid": 5411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 313998000, "free_cash_flow": 343068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51024000", "ebitda": "79771000", "netIncome": "16967000", "grossProfit": "62513000", "depreciation": "None", "totalRevenue": "119967000", "costOfRevenue": "57454000", "interestIncome": "1073000", "incomeBeforeTax": "17149000", "interestExpense": "33875000", "operatingIncome": "55007000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-32915000", "nonInterestIncome": "None", "operatingExpenses": "7506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28747000", "sellingGeneralAndAdministrative": "7506000", "netIncomeFromContinuingOperations": "16967000" }, "balance": { "goodwill": "None", "inventory": "2686000", "commonStock": "5411000", "currentDebt": "None", "investments": "None", "totalAssets": "1641282000", "longTermDebt": "744283000", "shortTermDebt": "36937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-356195000", "totalLiabilities": "802017000", "otherCurrentAssets": "6774000", "totalCurrentAssets": "143890000", "currentLongTermDebt": "34566000", "longTermInvestments": "636000", "shortTermInvestments": "None", "currentNetReceivables": "5425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1497392000", "currentAccountsPayable": "582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1147284000", "shortLongTermDebtTotal": "781220000", "totalShareholderEquity": "839265000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20213000", "totalCurrentLiabilities": "57732000", "otherNonCurrentLiabilities": "2000", "totalNonCurrentLiabilities": "744285000", "cashAndShortTermInvestments": "129005000", "commonStockSharesOutstanding": "54247000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "129005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16967000", "profitLoss": "None", "dividendPayout": "5411000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1771000", "operatingCashflow": "51526000", "capitalExpenditures": "291542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "313998000", "cashflowFromInvestment": "-291542000", "stockBasedCompensation": "324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 77209000, "cost_of_revenue": 43573000, "gross_profit": 33636000, "ebit": 28997000, "ebitda": 46409000, "pretax_income": 11769000, "tax_provision": -10000, "net_income": 11779000, "net_income_to_common": 11779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54932000, "total_current_assets": 60425000, "total_assets": 1294386000, "short_term_debt": 23365000, "long_term_debt": 431602000, "total_debt": 454967000, "total_liabilities": 467062000, "total_equity": 827324000, "shares_outstanding": 40592000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35714000, "capital_expenditure": 584433000, "free_cash_flow": 620147000, "dividends_paid": 5411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263227, "ticker_id": 1543, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28997000", "ebitda": "46409000", "netIncome": "11779000", "grossProfit": "33636000", "depreciation": "None", "totalRevenue": "77209000", "costOfRevenue": "43573000", "interestIncome": "607000", "incomeBeforeTax": "11769000", "interestExpense": "17781000", "operatingIncome": "28997000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-17206000", "nonInterestIncome": "None", "operatingExpenses": "4639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17412000", "sellingGeneralAndAdministrative": "4639000", "netIncomeFromContinuingOperations": "11779000" }, "balance": { "goodwill": "None", "inventory": "915000", "commonStock": "5410000", "currentDebt": "None", "investments": "None", "totalAssets": "1294386000", "longTermDebt": "431602000", "shortTermDebt": "23365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-367751000", "totalLiabilities": "467062000", "otherCurrentAssets": "683000", "totalCurrentAssets": "60425000", "currentLongTermDebt": "23365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1233961000", "currentAccountsPayable": "592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812489000", "shortLongTermDebtTotal": "454967000", "totalShareholderEquity": "827324000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8944000", "totalCurrentLiabilities": "35460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "431602000", "cashAndShortTermInvestments": "54932000", "commonStockSharesOutstanding": "40592000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11779000", "profitLoss": "None", "dividendPayout": "5411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "35714000", "capitalExpenditures": "584433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "593855000", "cashflowFromInvestment": "-584433000", "stockBasedCompensation": "202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77209000, "cost_of_revenue": 43573000, "gross_profit": 33636000, "research_and_development": null, "selling_general_admin": 4639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28997000, "depreciation_amortisation": 17412000, "ebitda": 46409000, "interest_expense": 17781000, "interest_income": null, "other_non_operating": null, "pretax_income": 11769000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": 11779000, "net_income_continuing_ops": 11779000, "net_income_to_common": 11779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54932000, "short_term_investments": null, "net_receivables": 3895000, "inventory": 915000, "other_current_assets": null, "total_current_assets": 60425000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1233961000, "total_assets": 1294386000, "short_term_debt": 23365000, "accounts_payable": 592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35460000, "long_term_debt": 431602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 431602000, "total_liabilities": 467062000, "total_debt": 454967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367751000, "total_equity": 827324000, "shares_outstanding": 40592000, "operating_cash_flow": 35714000, "stock_based_compensation": 202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 584433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -584433000, "dividends_paid": 5411000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 593855000, "free_cash_flow": 620147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28997000", "ebitda": "46409000", "netIncome": "11779000", "grossProfit": "33636000", "depreciation": "None", "totalRevenue": "77209000", "costOfRevenue": "43573000", "interestIncome": "607000", "incomeBeforeTax": "11769000", "interestExpense": "17781000", "operatingIncome": "28997000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-17206000", "nonInterestIncome": "None", "operatingExpenses": "4639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17412000", "sellingGeneralAndAdministrative": "4639000", "netIncomeFromContinuingOperations": "11779000" }, "balance": { "goodwill": "None", "inventory": "915000", "commonStock": "5410000", "currentDebt": "None", "investments": "None", "totalAssets": "1294386000", "longTermDebt": "431602000", "shortTermDebt": "23365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-367751000", "totalLiabilities": "467062000", "otherCurrentAssets": "683000", "totalCurrentAssets": "60425000", "currentLongTermDebt": "23365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1233961000", "currentAccountsPayable": "592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812489000", "shortLongTermDebtTotal": "454967000", "totalShareholderEquity": "827324000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8944000", "totalCurrentLiabilities": "35460000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "431602000", "cashAndShortTermInvestments": "54932000", "commonStockSharesOutstanding": "40592000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11779000", "profitLoss": "None", "dividendPayout": "5411000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "126000", "operatingCashflow": "35714000", "capitalExpenditures": "584433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "593855000", "cashflowFromInvestment": "-584433000", "stockBasedCompensation": "202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5411000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 80456999, "cost_of_revenue": 43704999, "gross_profit": 36751999, "ebit": 34198999, "ebitda": 53452999, "pretax_income": 19534000, "tax_provision": 22999, "net_income": 19510999, "net_income_to_common": 19510999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389068000, "total_current_assets": 469514999, "total_assets": 2584412000, "short_term_debt": 110195000, "long_term_debt": 733418000, "total_debt": 843613000, "total_liabilities": 1886213000, "total_equity": 698198999, "shares_outstanding": 54092376, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9681000, "capital_expenditure": 0, "free_cash_flow": 9681000, "dividends_paid": 40568999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263190, "ticker_id": 1543, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34198999", "ebitda": "53452999", "netIncome": "19510999", "grossProfit": "36751999", "depreciation": "None", "totalRevenue": "80456999", "costOfRevenue": "43704999", "interestIncome": "780000", "incomeBeforeTax": "19534000", "interestExpense": "20111999", "operatingIncome": "34198999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22999", "reportedCurrency": "USD", "netInterestIncome": "-19623000", "nonInterestIncome": "None", "operatingExpenses": "2552999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43704999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19254000", "sellingGeneralAndAdministrative": "2553000", "netIncomeFromContinuingOperations": "19511000" }, "balance": { "goodwill": "None", "inventory": "6316999", "commonStock": "544999", "currentDebt": "None", "investments": "None", "totalAssets": "2584412000", "longTermDebt": "733418000", "shortTermDebt": "110195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-183165000", "totalLiabilities": "1886213000", "otherCurrentAssets": "73477000", "totalCurrentAssets": "469514999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114897000", "currentAccountsPayable": "7502999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1820955000", "totalShareholderEquity": "698198999", "capitalLeaseObligations": "1037548000", "otherCurrentLiabilities": "54728000", "totalCurrentLiabilities": "172426000", "otherNonCurrentLiabilities": "3027000", "totalNonCurrentLiabilities": "1713787000", "cashAndShortTermInvestments": "389068000", "commonStockSharesOutstanding": "54092376", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19510999", "profitLoss": "None", "dividendPayout": "40568999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2687000", "operatingCashflow": "9681000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68360999", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40568999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80456999, "cost_of_revenue": 43704999, "gross_profit": 36751999, "research_and_development": null, "selling_general_admin": 2553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34198999, "depreciation_amortisation": 19254000, "ebitda": 53452999, "interest_expense": 20111999, "interest_income": null, "other_non_operating": null, "pretax_income": 19534000, "tax_provision": 22999, "effective_tax_rate": null, "net_income": 19510999, "net_income_continuing_ops": 19511000, "net_income_to_common": 19510999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389068000, "short_term_investments": null, "net_receivables": 652999, "inventory": 6316999, "other_current_assets": null, "total_current_assets": 469514999, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2114897000, "total_assets": 2584412000, "short_term_debt": 110195000, "accounts_payable": 7502999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172426000, "long_term_debt": 733418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1713787000, "total_liabilities": 1886213000, "total_debt": 843613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183165000, "total_equity": 698198999, "shares_outstanding": 54092376, "operating_cash_flow": 9681000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40568999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68360999, "free_cash_flow": 9681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34198999", "ebitda": "53452999", "netIncome": "19510999", "grossProfit": "36751999", "depreciation": "None", "totalRevenue": "80456999", "costOfRevenue": "43704999", "interestIncome": "780000", "incomeBeforeTax": "19534000", "interestExpense": "20111999", "operatingIncome": "34198999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22999", "reportedCurrency": "USD", "netInterestIncome": "-19623000", "nonInterestIncome": "None", "operatingExpenses": "2552999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43704999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19254000", "sellingGeneralAndAdministrative": "2553000", "netIncomeFromContinuingOperations": "19511000" }, "balance": { "goodwill": "None", "inventory": "6316999", "commonStock": "544999", "currentDebt": "None", "investments": "None", "totalAssets": "2584412000", "longTermDebt": "733418000", "shortTermDebt": "110195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-183165000", "totalLiabilities": "1886213000", "otherCurrentAssets": "73477000", "totalCurrentAssets": "469514999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114897000", "currentAccountsPayable": "7502999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1820955000", "totalShareholderEquity": "698198999", "capitalLeaseObligations": "1037548000", "otherCurrentLiabilities": "54728000", "totalCurrentLiabilities": "172426000", "otherNonCurrentLiabilities": "3027000", "totalNonCurrentLiabilities": "1713787000", "cashAndShortTermInvestments": "389068000", "commonStockSharesOutstanding": "54092376", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "389068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19510999", "profitLoss": "None", "dividendPayout": "40568999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2687000", "operatingCashflow": "9681000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68360999", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40568999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 87537000, "cost_of_revenue": 43233000, "gross_profit": 44304000, "ebit": 42617000, "ebitda": 62256000, "pretax_income": 21565000, "tax_provision": 15000, "net_income": 21550000, "net_income_to_common": 21550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447697000, "total_current_assets": 503275000, "total_assets": 2623824000, "short_term_debt": 109629000, "long_term_debt": 1738578000, "total_debt": 1848207000, "total_liabilities": 1904567000, "total_equity": 719257000, "shares_outstanding": 54091424, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29043486, "capital_expenditure": 4, "free_cash_flow": 29043490, "dividends_paid": 38858514, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263191, "ticker_id": 1543, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42617000", "ebitda": "62256000", "netIncome": "21550000", "grossProfit": "44304000", "depreciation": "None", "totalRevenue": "87537000", "costOfRevenue": "43233000", "interestIncome": "981000", "incomeBeforeTax": "21565000", "interestExpense": "22913000", "operatingIncome": "42617000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-21940000", "nonInterestIncome": "None", "operatingExpenses": "1687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19639000", "sellingGeneralAndAdministrative": "1687000", "netIncomeFromContinuingOperations": "21550000" }, "balance": { "goodwill": "None", "inventory": "9004000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2623824000", "longTermDebt": "1738578000", "shortTermDebt": "109629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202676000", "totalLiabilities": "1904567000", "otherCurrentAssets": "46234000", "totalCurrentAssets": "503275000", "currentLongTermDebt": "109629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2120549000", "currentAccountsPayable": "10508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1848207000", "totalShareholderEquity": "719257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45689000", "totalCurrentLiabilities": "165826000", "otherNonCurrentLiabilities": "163000", "totalNonCurrentLiabilities": "1738741000", "cashAndShortTermInvestments": "447697000", "commonStockSharesOutstanding": "54091424", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "447697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21550000", "profitLoss": "None", "dividendPayout": "38858514", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1180520", "operatingCashflow": "29043486", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61250458", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38858514", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87537000, "cost_of_revenue": 43233000, "gross_profit": 44304000, "research_and_development": null, "selling_general_admin": 1687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42617000, "depreciation_amortisation": 19639000, "ebitda": 62256000, "interest_expense": 22913000, "interest_income": null, "other_non_operating": null, "pretax_income": 21565000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": 21550000, "net_income_continuing_ops": 21550000, "net_income_to_common": 21550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447697000, "short_term_investments": null, "net_receivables": 340000, "inventory": 9004000, "other_current_assets": null, "total_current_assets": 503275000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2120549000, "total_assets": 2623824000, "short_term_debt": 109629000, "accounts_payable": 10508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165826000, "long_term_debt": 1738578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738741000, "total_liabilities": 1904567000, "total_debt": 1848207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202676000, "total_equity": 719257000, "shares_outstanding": 54091424, "operating_cash_flow": 29043486, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 38858514, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61250458, "free_cash_flow": 29043490, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42617000", "ebitda": "62256000", "netIncome": "21550000", "grossProfit": "44304000", "depreciation": "None", "totalRevenue": "87537000", "costOfRevenue": "43233000", "interestIncome": "981000", "incomeBeforeTax": "21565000", "interestExpense": "22913000", "operatingIncome": "42617000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-21940000", "nonInterestIncome": "None", "operatingExpenses": "1687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19639000", "sellingGeneralAndAdministrative": "1687000", "netIncomeFromContinuingOperations": "21550000" }, "balance": { "goodwill": "None", "inventory": "9004000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2623824000", "longTermDebt": "1738578000", "shortTermDebt": "109629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-202676000", "totalLiabilities": "1904567000", "otherCurrentAssets": "46234000", "totalCurrentAssets": "503275000", "currentLongTermDebt": "109629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2120549000", "currentAccountsPayable": "10508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1848207000", "totalShareholderEquity": "719257000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45689000", "totalCurrentLiabilities": "165826000", "otherNonCurrentLiabilities": "163000", "totalNonCurrentLiabilities": "1738741000", "cashAndShortTermInvestments": "447697000", "commonStockSharesOutstanding": "54091424", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "447697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21550000", "profitLoss": "None", "dividendPayout": "38858514", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1180520", "operatingCashflow": "29043486", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61250458", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38858514", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 85680000, "cost_of_revenue": 41849000, "gross_profit": 43831000, "ebit": 42006000, "ebitda": 61445000, "pretax_income": 16836000, "tax_provision": 18000, "net_income": 16818000, "net_income_to_common": 16818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 478726000, "total_current_assets": 540292000, "total_assets": 2679057000, "short_term_debt": 108597000, "long_term_debt": 758516000, "total_debt": 867113000, "total_liabilities": 1940781000, "total_equity": 738276000, "shares_outstanding": 54095710, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37238000, "capital_expenditure": 0, "free_cash_flow": 37238000, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263193, "ticker_id": 1543, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42006000", "ebitda": "61445000", "netIncome": "16818000", "grossProfit": "43831000", "depreciation": "None", "totalRevenue": "85680000", "costOfRevenue": "41849000", "interestIncome": "975000", "incomeBeforeTax": "16836000", "interestExpense": "23279000", "operatingIncome": "42006000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-22532000", "nonInterestIncome": "None", "operatingExpenses": "1825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19439000", "sellingGeneralAndAdministrative": "1825000", "netIncomeFromContinuingOperations": "16818000" }, "balance": { "goodwill": "None", "inventory": "7784000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2679057000", "longTermDebt": "758516000", "shortTermDebt": "108597000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-224226000", "totalLiabilities": "1940781000", "otherCurrentAssets": "53624000", "totalCurrentAssets": "540292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2138765000", "currentAccountsPayable": "9238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874969000", "totalShareholderEquity": "738276000", "capitalLeaseObligations": "1066149000", "otherCurrentLiabilities": "56489000", "totalCurrentLiabilities": "174324000", "otherNonCurrentLiabilities": "84000", "totalNonCurrentLiabilities": "1766457000", "cashAndShortTermInvestments": "478726000", "commonStockSharesOutstanding": "54095710", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "478726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16818000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2979000", "operatingCashflow": "37238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28840000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85680000, "cost_of_revenue": 41849000, "gross_profit": 43831000, "research_and_development": null, "selling_general_admin": 1825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42006000, "depreciation_amortisation": 19439000, "ebitda": 61445000, "interest_expense": 23279000, "interest_income": null, "other_non_operating": null, "pretax_income": 16836000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": 16818000, "net_income_continuing_ops": 16818000, "net_income_to_common": 16818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 478726000, "short_term_investments": null, "net_receivables": 158000, "inventory": 7784000, "other_current_assets": null, "total_current_assets": 540292000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2138765000, "total_assets": 2679057000, "short_term_debt": 108597000, "accounts_payable": 9238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174324000, "long_term_debt": 758516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1766457000, "total_liabilities": 1940781000, "total_debt": 867113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -224226000, "total_equity": 738276000, "shares_outstanding": 54095710, "operating_cash_flow": 37238000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28840000, "free_cash_flow": 37238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42006000", "ebitda": "61445000", "netIncome": "16818000", "grossProfit": "43831000", "depreciation": "None", "totalRevenue": "85680000", "costOfRevenue": "41849000", "interestIncome": "975000", "incomeBeforeTax": "16836000", "interestExpense": "23279000", "operatingIncome": "42006000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-22532000", "nonInterestIncome": "None", "operatingExpenses": "1825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19439000", "sellingGeneralAndAdministrative": "1825000", "netIncomeFromContinuingOperations": "16818000" }, "balance": { "goodwill": "None", "inventory": "7784000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2679057000", "longTermDebt": "758516000", "shortTermDebt": "108597000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-224226000", "totalLiabilities": "1940781000", "otherCurrentAssets": "53624000", "totalCurrentAssets": "540292000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2138765000", "currentAccountsPayable": "9238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874969000", "totalShareholderEquity": "738276000", "capitalLeaseObligations": "1066149000", "otherCurrentLiabilities": "56489000", "totalCurrentLiabilities": "174324000", "otherNonCurrentLiabilities": "84000", "totalNonCurrentLiabilities": "1766457000", "cashAndShortTermInvestments": "478726000", "commonStockSharesOutstanding": "54095710", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "478726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16818000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2979000", "operatingCashflow": "37238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28840000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 85983000, "cost_of_revenue": 40130000, "gross_profit": 45853000, "ebit": 42041000, "ebitda": 61025000, "pretax_income": 17735000, "tax_provision": 16000, "net_income": 17719000, "net_income_to_common": 17719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412681000, "total_current_assets": 469980000, "total_assets": 2627563000, "short_term_debt": 58276000, "long_term_debt": 721807000, "total_debt": 780083000, "total_liabilities": 1865539000, "total_equity": 762024000, "shares_outstanding": 54096000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26890000, "capital_expenditure": 0, "free_cash_flow": 26890000, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263194, "ticker_id": 1543, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42041000", "ebitda": "61025000", "netIncome": "17719000", "grossProfit": "45853000", "depreciation": "None", "totalRevenue": "85983000", "costOfRevenue": "40130000", "interestIncome": "1263000", "incomeBeforeTax": "17735000", "interestExpense": "24306000", "operatingIncome": "43929000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-23403000", "nonInterestIncome": "None", "operatingExpenses": "1924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18984000", "sellingGeneralAndAdministrative": "1924000", "netIncomeFromContinuingOperations": "17719000" }, "balance": { "goodwill": "None", "inventory": "4805000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2627563000", "longTermDebt": "721807000", "shortTermDebt": "58276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-241044000", "totalLiabilities": "1865539000", "otherCurrentAssets": "9210000", "totalCurrentAssets": "469980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2157583000", "currentAccountsPayable": "2465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1754554000", "totalShareholderEquity": "762024000", "capitalLeaseObligations": "1032747000", "otherCurrentLiabilities": "74432000", "totalCurrentLiabilities": "165768000", "otherNonCurrentLiabilities": "3493000", "totalNonCurrentLiabilities": "1699771000", "cashAndShortTermInvestments": "412681000", "commonStockSharesOutstanding": "54096000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17719000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "224000", "operatingCashflow": "26890000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24369000", "cashflowFromInvestment": "None", "stockBasedCompensation": "23000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85983000, "cost_of_revenue": 40130000, "gross_profit": 45853000, "research_and_development": null, "selling_general_admin": 1924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42041000, "depreciation_amortisation": 18984000, "ebitda": 61025000, "interest_expense": 24306000, "interest_income": null, "other_non_operating": null, "pretax_income": 17735000, "tax_provision": 16000, "effective_tax_rate": null, "net_income": 17719000, "net_income_continuing_ops": 17719000, "net_income_to_common": 17719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412681000, "short_term_investments": null, "net_receivables": 43284000, "inventory": 4805000, "other_current_assets": null, "total_current_assets": 469980000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2157583000, "total_assets": 2627563000, "short_term_debt": 58276000, "accounts_payable": 2465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165768000, "long_term_debt": 721807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1699771000, "total_liabilities": 1865539000, "total_debt": 780083000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241044000, "total_equity": 762024000, "shares_outstanding": 54096000, "operating_cash_flow": 26890000, "stock_based_compensation": 23000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24369000, "free_cash_flow": 26890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42041000", "ebitda": "61025000", "netIncome": "17719000", "grossProfit": "45853000", "depreciation": "None", "totalRevenue": "85983000", "costOfRevenue": "40130000", "interestIncome": "1263000", "incomeBeforeTax": "17735000", "interestExpense": "24306000", "operatingIncome": "43929000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-23403000", "nonInterestIncome": "None", "operatingExpenses": "1924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18984000", "sellingGeneralAndAdministrative": "1924000", "netIncomeFromContinuingOperations": "17719000" }, "balance": { "goodwill": "None", "inventory": "4805000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2627563000", "longTermDebt": "721807000", "shortTermDebt": "58276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-241044000", "totalLiabilities": "1865539000", "otherCurrentAssets": "9210000", "totalCurrentAssets": "469980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2157583000", "currentAccountsPayable": "2465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1754554000", "totalShareholderEquity": "762024000", "capitalLeaseObligations": "1032747000", "otherCurrentLiabilities": "74432000", "totalCurrentLiabilities": "165768000", "otherNonCurrentLiabilities": "3493000", "totalNonCurrentLiabilities": "1699771000", "cashAndShortTermInvestments": "412681000", "commonStockSharesOutstanding": "54096000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412681000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17719000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "224000", "operatingCashflow": "26890000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24369000", "cashflowFromInvestment": "None", "stockBasedCompensation": "23000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 88437000, "cost_of_revenue": 38655000, "gross_profit": 49782000, "ebit": 40888000, "ebitda": 59445000, "pretax_income": 18761000, "tax_provision": 33000, "net_income": 18728000, "net_income_to_common": 18728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409618000, "total_current_assets": 460255000, "total_assets": 2627858000, "short_term_debt": 106855000, "long_term_debt": 733606000, "total_debt": 840461000, "total_liabilities": 1843010000, "total_equity": 784848000, "shares_outstanding": 54094000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40179000, "capital_expenditure": 0, "free_cash_flow": 40179000, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263195, "ticker_id": 1543, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40888000", "ebitda": "59445000", "netIncome": "18728000", "grossProfit": "49782000", "depreciation": "None", "totalRevenue": "88437000", "costOfRevenue": "38655000", "interestIncome": "869000", "incomeBeforeTax": "18761000", "interestExpense": "22127000", "operatingIncome": "47252000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-21515000", "nonInterestIncome": "None", "operatingExpenses": "2530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18557000", "sellingGeneralAndAdministrative": "2530000", "netIncomeFromContinuingOperations": "18728000" }, "balance": { "goodwill": "None", "inventory": "5029000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2627858000", "longTermDebt": "733606000", "shortTermDebt": "106855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-258762999", "totalLiabilities": "1843010000", "otherCurrentAssets": "41580001", "totalCurrentAssets": "460255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4027999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2167603000", "currentAccountsPayable": "3720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1783779000", "totalShareholderEquity": "784848000", "capitalLeaseObligations": "1002562000", "otherCurrentLiabilities": "55511000", "totalCurrentLiabilities": "166086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1676924000", "cashAndShortTermInvestments": "409618000", "commonStockSharesOutstanding": "54094000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "409618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18728000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-205000", "operatingCashflow": "40179000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67664000", "cashflowFromInvestment": "None", "stockBasedCompensation": "53000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88437000, "cost_of_revenue": 38655000, "gross_profit": 49782000, "research_and_development": null, "selling_general_admin": 2530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40888000, "depreciation_amortisation": 18557000, "ebitda": 59445000, "interest_expense": 22127000, "interest_income": null, "other_non_operating": null, "pretax_income": 18761000, "tax_provision": 33000, "effective_tax_rate": null, "net_income": 18728000, "net_income_continuing_ops": 18728000, "net_income_to_common": 18728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409618000, "short_term_investments": null, "net_receivables": 4027999, "inventory": 5029000, "other_current_assets": null, "total_current_assets": 460255000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2167603000, "total_assets": 2627858000, "short_term_debt": 106855000, "accounts_payable": 3720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166086000, "long_term_debt": 733606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1676924000, "total_liabilities": 1843010000, "total_debt": 840461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258762999, "total_equity": 784848000, "shares_outstanding": 54094000, "operating_cash_flow": 40179000, "stock_based_compensation": 53000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67664000, "free_cash_flow": 40179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40888000", "ebitda": "59445000", "netIncome": "18728000", "grossProfit": "49782000", "depreciation": "None", "totalRevenue": "88437000", "costOfRevenue": "38655000", "interestIncome": "869000", "incomeBeforeTax": "18761000", "interestExpense": "22127000", "operatingIncome": "47252000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-21515000", "nonInterestIncome": "None", "operatingExpenses": "2530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18557000", "sellingGeneralAndAdministrative": "2530000", "netIncomeFromContinuingOperations": "18728000" }, "balance": { "goodwill": "None", "inventory": "5029000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2627858000", "longTermDebt": "733606000", "shortTermDebt": "106855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-258762999", "totalLiabilities": "1843010000", "otherCurrentAssets": "41580001", "totalCurrentAssets": "460255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4027999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2167603000", "currentAccountsPayable": "3720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1783779000", "totalShareholderEquity": "784848000", "capitalLeaseObligations": "1002562000", "otherCurrentLiabilities": "55511000", "totalCurrentLiabilities": "166086000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1676924000", "cashAndShortTermInvestments": "409618000", "commonStockSharesOutstanding": "54094000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "409618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18728000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-205000", "operatingCashflow": "40179000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67664000", "cashflowFromInvestment": "None", "stockBasedCompensation": "53000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 90934000, "cost_of_revenue": 38405000, "gross_profit": 52529000, "ebit": 70745000, "ebitda": 89760000, "pretax_income": 45279000, "tax_provision": 62000, "net_income": 45217000, "net_income_to_common": 45217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437154000, "total_current_assets": 474379000, "total_assets": 2668939000, "short_term_debt": 106708000, "long_term_debt": 1703529000, "total_debt": 1810237000, "total_liabilities": 1862306000, "total_equity": 806633000, "shares_outstanding": 54029000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52283000, "capital_expenditure": 0, "free_cash_flow": 52283000, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263196, "ticker_id": 1543, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70745000", "ebitda": "89760000", "netIncome": "45217000", "grossProfit": "52529000", "depreciation": "None", "totalRevenue": "90934000", "costOfRevenue": "38405000", "interestIncome": "1471000", "incomeBeforeTax": "45279000", "interestExpense": "25467000", "operatingIncome": "49878000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-24866000", "nonInterestIncome": "None", "operatingExpenses": "2651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19015000", "sellingGeneralAndAdministrative": "2651000", "netIncomeFromContinuingOperations": "45217000" }, "balance": { "goodwill": "None", "inventory": "4824000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2668939000", "longTermDebt": "1703529000", "shortTermDebt": "106708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277491000", "totalLiabilities": "1862306000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "474379000", "currentLongTermDebt": "106708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194560000", "currentAccountsPayable": "2001999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1810237000", "totalShareholderEquity": "806633000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50067001", "totalCurrentLiabilities": "158777000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1703529000", "cashAndShortTermInvestments": "437154000", "commonStockSharesOutstanding": "54029000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "437154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45217000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "144000", "operatingCashflow": "52283000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95833000", "cashflowFromInvestment": "None", "stockBasedCompensation": "54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19627999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90934000, "cost_of_revenue": 38405000, "gross_profit": 52529000, "research_and_development": null, "selling_general_admin": 2651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70745000, "depreciation_amortisation": 19015000, "ebitda": 89760000, "interest_expense": 25467000, "interest_income": null, "other_non_operating": null, "pretax_income": 45279000, "tax_provision": 62000, "effective_tax_rate": null, "net_income": 45217000, "net_income_continuing_ops": 45217000, "net_income_to_common": 45217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437154000, "short_term_investments": null, "net_receivables": 1404000, "inventory": 4824000, "other_current_assets": null, "total_current_assets": 474379000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2194560000, "total_assets": 2668939000, "short_term_debt": 106708000, "accounts_payable": 2001999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158777000, "long_term_debt": 1703529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1703529000, "total_liabilities": 1862306000, "total_debt": 1810237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277491000, "total_equity": 806633000, "shares_outstanding": 54029000, "operating_cash_flow": 52283000, "stock_based_compensation": 54000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95833000, "free_cash_flow": 52283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70745000", "ebitda": "89760000", "netIncome": "45217000", "grossProfit": "52529000", "depreciation": "None", "totalRevenue": "90934000", "costOfRevenue": "38405000", "interestIncome": "1471000", "incomeBeforeTax": "45279000", "interestExpense": "25467000", "operatingIncome": "49878000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-24866000", "nonInterestIncome": "None", "operatingExpenses": "2651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19015000", "sellingGeneralAndAdministrative": "2651000", "netIncomeFromContinuingOperations": "45217000" }, "balance": { "goodwill": "None", "inventory": "4824000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2668939000", "longTermDebt": "1703529000", "shortTermDebt": "106708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-277491000", "totalLiabilities": "1862306000", "otherCurrentAssets": "30997000", "totalCurrentAssets": "474379000", "currentLongTermDebt": "106708000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2194560000", "currentAccountsPayable": "2001999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1810237000", "totalShareholderEquity": "806633000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50067001", "totalCurrentLiabilities": "158777000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1703529000", "cashAndShortTermInvestments": "437154000", "commonStockSharesOutstanding": "54029000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "437154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45217000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "144000", "operatingCashflow": "52283000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95833000", "cashflowFromInvestment": "None", "stockBasedCompensation": "54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19627999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 90483000, "cost_of_revenue": 37121000, "gross_profit": 53362000, "ebit": 43742000, "ebitda": 62754000, "pretax_income": 17426000, "tax_provision": 18000, "net_income": 17408000, "net_income_to_common": 17408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289519000, "total_current_assets": 332490000, "total_assets": 2529744000, "short_term_debt": 95736000, "long_term_debt": 755863000, "total_debt": 851599000, "total_liabilities": 1727816000, "total_equity": 801928000, "shares_outstanding": 54036000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48166000, "capital_expenditure": 4000, "free_cash_flow": 48170000, "dividends_paid": 40403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263198, "ticker_id": 1543, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43742000", "ebitda": "62754000", "netIncome": "17408000", "grossProfit": "53362000", "depreciation": "None", "totalRevenue": "90483000", "costOfRevenue": "37121000", "interestIncome": "937000", "incomeBeforeTax": "17426000", "interestExpense": "26316000", "operatingIncome": "51486000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-25476000", "nonInterestIncome": "None", "operatingExpenses": "1876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19012000", "sellingGeneralAndAdministrative": "1876000", "netIncomeFromContinuingOperations": "17408000" }, "balance": { "goodwill": "None", "inventory": "4968000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2529744000", "longTermDebt": "755863000", "shortTermDebt": "95736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-322708000", "totalLiabilities": "1727816000", "otherCurrentAssets": "31464000", "totalCurrentAssets": "332490000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197254000", "currentAccountsPayable": "2381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1673428000", "totalShareholderEquity": "801928000", "capitalLeaseObligations": "872932000", "otherCurrentLiabilities": "52007000", "totalCurrentLiabilities": "150124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1577692000", "cashAndShortTermInvestments": "289519000", "commonStockSharesOutstanding": "54036000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "289519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17408000", "profitLoss": "None", "dividendPayout": "40403000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17000", "operatingCashflow": "48166000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-4000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90483000, "cost_of_revenue": 37121000, "gross_profit": 53362000, "research_and_development": null, "selling_general_admin": 1876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43742000, "depreciation_amortisation": 19012000, "ebitda": 62754000, "interest_expense": 26316000, "interest_income": null, "other_non_operating": null, "pretax_income": 17426000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": 17408000, "net_income_continuing_ops": 17408000, "net_income_to_common": 17408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289519000, "short_term_investments": null, "net_receivables": 6539000, "inventory": 4968000, "other_current_assets": null, "total_current_assets": 332490000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2197254000, "total_assets": 2529744000, "short_term_debt": 95736000, "accounts_payable": 2381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150124000, "long_term_debt": 755863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1577692000, "total_liabilities": 1727816000, "total_debt": 851599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322708000, "total_equity": 801928000, "shares_outstanding": 54036000, "operating_cash_flow": 48166000, "stock_based_compensation": 288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4000, "dividends_paid": 40403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129000000, "free_cash_flow": 48170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43742000", "ebitda": "62754000", "netIncome": "17408000", "grossProfit": "53362000", "depreciation": "None", "totalRevenue": "90483000", "costOfRevenue": "37121000", "interestIncome": "937000", "incomeBeforeTax": "17426000", "interestExpense": "26316000", "operatingIncome": "51486000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-25476000", "nonInterestIncome": "None", "operatingExpenses": "1876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19012000", "sellingGeneralAndAdministrative": "1876000", "netIncomeFromContinuingOperations": "17408000" }, "balance": { "goodwill": "None", "inventory": "4968000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2529744000", "longTermDebt": "755863000", "shortTermDebt": "95736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-322708000", "totalLiabilities": "1727816000", "otherCurrentAssets": "31464000", "totalCurrentAssets": "332490000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197254000", "currentAccountsPayable": "2381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1673428000", "totalShareholderEquity": "801928000", "capitalLeaseObligations": "872932000", "otherCurrentLiabilities": "52007000", "totalCurrentLiabilities": "150124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1577692000", "cashAndShortTermInvestments": "289519000", "commonStockSharesOutstanding": "54036000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "289519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17408000", "profitLoss": "None", "dividendPayout": "40403000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17000", "operatingCashflow": "48166000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-4000", "stockBasedCompensation": "288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 84697000, "cost_of_revenue": 37467000, "gross_profit": 47230000, "ebit": 49025000, "ebitda": 67940000, "pretax_income": 21907000, "tax_provision": 72000, "net_income": 21835000, "net_income_to_common": 21835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370203000, "total_current_assets": 415249000, "total_assets": 2641502000, "short_term_debt": 104544000, "long_term_debt": 821608000, "total_debt": 926152000, "total_liabilities": 1817890000, "total_equity": 823612000, "shares_outstanding": 54032000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47476000, "capital_expenditure": 3.39, "free_cash_flow": 47476003.39, "dividends_paid": 40403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263199, "ticker_id": 1543, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49025000", "ebitda": "67940000", "netIncome": "21835000", "grossProfit": "47230000", "depreciation": "None", "totalRevenue": "84697000", "costOfRevenue": "37467000", "interestIncome": "1122000", "incomeBeforeTax": "21907000", "interestExpense": "27118000", "operatingIncome": "44494000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-26196000", "nonInterestIncome": "None", "operatingExpenses": "2736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18915000", "sellingGeneralAndAdministrative": "2736000", "netIncomeFromContinuingOperations": "21835000" }, "balance": { "goodwill": "None", "inventory": "4951000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2641502000", "longTermDebt": "821608000", "shortTermDebt": "104544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-340116000", "totalLiabilities": "1817890000", "otherCurrentAssets": "33868000", "totalCurrentAssets": "415249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2226253000", "currentAccountsPayable": "2758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1760838000", "totalShareholderEquity": "823612000", "capitalLeaseObligations": "885724000", "otherCurrentLiabilities": "54294000", "totalCurrentLiabilities": "161596000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1656294000", "cashAndShortTermInvestments": "370203000", "commonStockSharesOutstanding": "54032000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "370203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21835000", "profitLoss": "None", "dividendPayout": "40403000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "455000", "operatingCashflow": "47476000", "capitalExpenditures": "3.39", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60651000", "cashflowFromInvestment": "None", "stockBasedCompensation": "363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84697000, "cost_of_revenue": 37467000, "gross_profit": 47230000, "research_and_development": null, "selling_general_admin": 2736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49025000, "depreciation_amortisation": 18915000, "ebitda": 67940000, "interest_expense": 27118000, "interest_income": null, "other_non_operating": null, "pretax_income": 21907000, "tax_provision": 72000, "effective_tax_rate": null, "net_income": 21835000, "net_income_continuing_ops": 21835000, "net_income_to_common": 21835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370203000, "short_term_investments": null, "net_receivables": 6227000, "inventory": 4951000, "other_current_assets": null, "total_current_assets": 415249000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2226253000, "total_assets": 2641502000, "short_term_debt": 104544000, "accounts_payable": 2758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161596000, "long_term_debt": 821608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1656294000, "total_liabilities": 1817890000, "total_debt": 926152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -340116000, "total_equity": 823612000, "shares_outstanding": 54032000, "operating_cash_flow": 47476000, "stock_based_compensation": 363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.39, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60651000, "free_cash_flow": 47476003.39, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49025000", "ebitda": "67940000", "netIncome": "21835000", "grossProfit": "47230000", "depreciation": "None", "totalRevenue": "84697000", "costOfRevenue": "37467000", "interestIncome": "1122000", "incomeBeforeTax": "21907000", "interestExpense": "27118000", "operatingIncome": "44494000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-26196000", "nonInterestIncome": "None", "operatingExpenses": "2736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18915000", "sellingGeneralAndAdministrative": "2736000", "netIncomeFromContinuingOperations": "21835000" }, "balance": { "goodwill": "None", "inventory": "4951000", "commonStock": "545000", "currentDebt": "None", "investments": "None", "totalAssets": "2641502000", "longTermDebt": "821608000", "shortTermDebt": "104544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-340116000", "totalLiabilities": "1817890000", "otherCurrentAssets": "33868000", "totalCurrentAssets": "415249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2226253000", "currentAccountsPayable": "2758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1760838000", "totalShareholderEquity": "823612000", "capitalLeaseObligations": "885724000", "otherCurrentLiabilities": "54294000", "totalCurrentLiabilities": "161596000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1656294000", "cashAndShortTermInvestments": "370203000", "commonStockSharesOutstanding": "54032000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "370203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21835000", "profitLoss": "None", "dividendPayout": "40403000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "455000", "operatingCashflow": "47476000", "capitalExpenditures": "3.39", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60651000", "cashflowFromInvestment": "None", "stockBasedCompensation": "363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 90235000, "cost_of_revenue": 35775000, "gross_profit": 54460000, "ebit": 59892000, "ebitda": 78432000, "pretax_income": 33204000, "tax_provision": -20000, "net_income": 33224000, "net_income_to_common": 33224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383339000, "total_current_assets": 429922000, "total_assets": 2677088000, "short_term_debt": 50686000, "long_term_debt": 834929000, "total_debt": 885615000, "total_liabilities": 1836155000, "total_equity": 840933000, "shares_outstanding": 53985000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34874000, "capital_expenditure": 0, "free_cash_flow": 34874000, "dividends_paid": 40302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263200, "ticker_id": 1543, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59892000", "ebitda": "78432000", "netIncome": "33224000", "grossProfit": "54460000", "depreciation": "None", "totalRevenue": "90235000", "costOfRevenue": "35775000", "interestIncome": "937000", "incomeBeforeTax": "33204000", "interestExpense": "26688000", "operatingIncome": "51935000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000", "reportedCurrency": "USD", "netInterestIncome": "-25640000", "nonInterestIncome": "None", "operatingExpenses": "2525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18540000", "sellingGeneralAndAdministrative": "2525000", "netIncomeFromContinuingOperations": "33224000" }, "balance": { "goodwill": "None", "inventory": "5406000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2677088000", "longTermDebt": "834929000", "shortTermDebt": "50686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361951000", "totalLiabilities": "1836155000", "otherCurrentAssets": "10521000", "totalCurrentAssets": "429922000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247166000", "currentAccountsPayable": "2293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733258000", "totalShareholderEquity": "840933000", "capitalLeaseObligations": "898329000", "otherCurrentLiabilities": "73590000", "totalCurrentLiabilities": "153583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1682572000", "cashAndShortTermInvestments": "383339000", "commonStockSharesOutstanding": "53985000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "383339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33224000", "profitLoss": "None", "dividendPayout": "40302000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-315000", "operatingCashflow": "34874000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61788000", "cashflowFromInvestment": "None", "stockBasedCompensation": "358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90235000, "cost_of_revenue": 35775000, "gross_profit": 54460000, "research_and_development": null, "selling_general_admin": 2525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59892000, "depreciation_amortisation": 18540000, "ebitda": 78432000, "interest_expense": 26688000, "interest_income": null, "other_non_operating": null, "pretax_income": 33204000, "tax_provision": -20000, "effective_tax_rate": null, "net_income": 33224000, "net_income_continuing_ops": 33224000, "net_income_to_common": 33224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383339000, "short_term_investments": null, "net_receivables": 30656000, "inventory": 5406000, "other_current_assets": null, "total_current_assets": 429922000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2247166000, "total_assets": 2677088000, "short_term_debt": 50686000, "accounts_payable": 2293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153583000, "long_term_debt": 834929000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682572000, "total_liabilities": 1836155000, "total_debt": 885615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -361951000, "total_equity": 840933000, "shares_outstanding": 53985000, "operating_cash_flow": 34874000, "stock_based_compensation": 358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 40302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61788000, "free_cash_flow": 34874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59892000", "ebitda": "78432000", "netIncome": "33224000", "grossProfit": "54460000", "depreciation": "None", "totalRevenue": "90235000", "costOfRevenue": "35775000", "interestIncome": "937000", "incomeBeforeTax": "33204000", "interestExpense": "26688000", "operatingIncome": "51935000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000", "reportedCurrency": "USD", "netInterestIncome": "-25640000", "nonInterestIncome": "None", "operatingExpenses": "2525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18540000", "sellingGeneralAndAdministrative": "2525000", "netIncomeFromContinuingOperations": "33224000" }, "balance": { "goodwill": "None", "inventory": "5406000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2677088000", "longTermDebt": "834929000", "shortTermDebt": "50686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361951000", "totalLiabilities": "1836155000", "otherCurrentAssets": "10521000", "totalCurrentAssets": "429922000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2247166000", "currentAccountsPayable": "2293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733258000", "totalShareholderEquity": "840933000", "capitalLeaseObligations": "898329000", "otherCurrentLiabilities": "73590000", "totalCurrentLiabilities": "153583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1682572000", "cashAndShortTermInvestments": "383339000", "commonStockSharesOutstanding": "53985000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "383339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33224000", "profitLoss": "None", "dividendPayout": "40302000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-315000", "operatingCashflow": "34874000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61788000", "cashflowFromInvestment": "None", "stockBasedCompensation": "358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 97234000, "cost_of_revenue": 37400000, "gross_profit": 59834000, "ebit": 57724000, "ebitda": 76481000, "pretax_income": 19395000, "tax_provision": 4000, "net_income": 19391000, "net_income_to_common": 19391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410425000, "total_current_assets": 443061000, "total_assets": 2709193000, "short_term_debt": 103870000, "long_term_debt": 1708273000, "total_debt": 1812143000, "total_liabilities": 1861540000, "total_equity": 847653000, "shares_outstanding": 53976000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54260000, "capital_expenditure": 43.02, "free_cash_flow": 54260043.02, "dividends_paid": 47019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263201, "ticker_id": 1543, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57724000", "ebitda": "76481000", "netIncome": "19391000", "grossProfit": "59834000", "depreciation": "None", "totalRevenue": "97234000", "costOfRevenue": "37400000", "interestIncome": "950000", "incomeBeforeTax": "19395000", "interestExpense": "27655000", "operatingIncome": "57724000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-27312000", "nonInterestIncome": "None", "operatingExpenses": "2110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18757000", "sellingGeneralAndAdministrative": "2110000", "netIncomeFromContinuingOperations": "19391000" }, "balance": { "goodwill": "None", "inventory": "5091000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2709193000", "longTermDebt": "1708273000", "shortTermDebt": "103870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-354873000", "totalLiabilities": "1861540000", "otherCurrentAssets": "7617000", "totalCurrentAssets": "443061000", "currentLongTermDebt": "103870000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266132000", "currentAccountsPayable": "3508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812143000", "totalShareholderEquity": "847653000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13448000", "totalCurrentLiabilities": "153267000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1708273000", "cashAndShortTermInvestments": "410425000", "commonStockSharesOutstanding": "53976000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19391000", "profitLoss": "None", "dividendPayout": "47019000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "67000", "operatingCashflow": "54260000", "capitalExpenditures": "43.02", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73472000", "cashflowFromInvestment": "43.02", "stockBasedCompensation": "363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97234000, "cost_of_revenue": 37400000, "gross_profit": 59834000, "research_and_development": null, "selling_general_admin": 2110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57724000, "depreciation_amortisation": 18757000, "ebitda": 76481000, "interest_expense": 27655000, "interest_income": null, "other_non_operating": null, "pretax_income": 19395000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": 19391000, "net_income_continuing_ops": 19391000, "net_income_to_common": 19391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410425000, "short_term_investments": null, "net_receivables": 19928000, "inventory": 5091000, "other_current_assets": null, "total_current_assets": 443061000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2266132000, "total_assets": 2709193000, "short_term_debt": 103870000, "accounts_payable": 3508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153267000, "long_term_debt": 1708273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1708273000, "total_liabilities": 1861540000, "total_debt": 1812143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354873000, "total_equity": 847653000, "shares_outstanding": 53976000, "operating_cash_flow": 54260000, "stock_based_compensation": 363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43.02, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43.02, "dividends_paid": 47019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73472000, "free_cash_flow": 54260043.02, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57724000", "ebitda": "76481000", "netIncome": "19391000", "grossProfit": "59834000", "depreciation": "None", "totalRevenue": "97234000", "costOfRevenue": "37400000", "interestIncome": "950000", "incomeBeforeTax": "19395000", "interestExpense": "27655000", "operatingIncome": "57724000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-27312000", "nonInterestIncome": "None", "operatingExpenses": "2110000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18757000", "sellingGeneralAndAdministrative": "2110000", "netIncomeFromContinuingOperations": "19391000" }, "balance": { "goodwill": "None", "inventory": "5091000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2709193000", "longTermDebt": "1708273000", "shortTermDebt": "103870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-354873000", "totalLiabilities": "1861540000", "otherCurrentAssets": "7617000", "totalCurrentAssets": "443061000", "currentLongTermDebt": "103870000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266132000", "currentAccountsPayable": "3508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812143000", "totalShareholderEquity": "847653000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13448000", "totalCurrentLiabilities": "153267000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1708273000", "cashAndShortTermInvestments": "410425000", "commonStockSharesOutstanding": "53976000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19391000", "profitLoss": "None", "dividendPayout": "47019000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "67000", "operatingCashflow": "54260000", "capitalExpenditures": "43.02", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73472000", "cashflowFromInvestment": "43.02", "stockBasedCompensation": "363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 94584000, "cost_of_revenue": 36094000, "gross_profit": 58490000, "ebit": 72677000, "ebitda": 91413000, "pretax_income": 45134000, "tax_provision": 33000, "net_income": 45101000, "net_income_to_common": 45101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429415000, "total_current_assets": 463987000, "total_assets": 2769056000, "short_term_debt": 105330000, "long_term_debt": 1734341000, "total_debt": 1839671000, "total_liabilities": 1894138000, "total_equity": 874918000, "shares_outstanding": 53958000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 46158000, "capital_expenditure": 8.79, "free_cash_flow": 46158008.79, "dividends_paid": 40262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263203, "ticker_id": 1543, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72677000", "ebitda": "91413000", "netIncome": "45101000", "grossProfit": "58490000", "depreciation": "None", "totalRevenue": "94584000", "costOfRevenue": "36094000", "interestIncome": "945000", "incomeBeforeTax": "45134000", "interestExpense": "27543000", "operatingIncome": "56200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "2290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18736000", "sellingGeneralAndAdministrative": "2290000", "netIncomeFromContinuingOperations": "45101000" }, "balance": { "goodwill": "None", "inventory": "5158000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2769056000", "longTermDebt": "1734341000", "shortTermDebt": "105330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-327245000", "totalLiabilities": "1894138000", "otherCurrentAssets": "24004000", "totalCurrentAssets": "463987000", "currentLongTermDebt": "103638000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305069000", "currentAccountsPayable": "3529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2235875000", "shortLongTermDebtTotal": "1839671000", "totalShareholderEquity": "874918000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50938000", "totalCurrentLiabilities": "159797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1734341000", "cashAndShortTermInvestments": "429415000", "commonStockSharesOutstanding": "53958000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "429415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45101000", "profitLoss": "None", "dividendPayout": "40262000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "426000", "operatingCashflow": "46158000", "capitalExpenditures": "8.79", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66673000", "cashflowFromInvestment": "-8.79", "stockBasedCompensation": "353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94584000, "cost_of_revenue": 36094000, "gross_profit": 58490000, "research_and_development": null, "selling_general_admin": 2290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72677000, "depreciation_amortisation": 18736000, "ebitda": 91413000, "interest_expense": 27543000, "interest_income": null, "other_non_operating": null, "pretax_income": 45134000, "tax_provision": 33000, "effective_tax_rate": null, "net_income": 45101000, "net_income_continuing_ops": 45101000, "net_income_to_common": 45101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429415000, "short_term_investments": null, "net_receivables": 5410000, "inventory": 5158000, "other_current_assets": null, "total_current_assets": 463987000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2305069000, "total_assets": 2769056000, "short_term_debt": 105330000, "accounts_payable": 3529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159797000, "long_term_debt": 1734341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1734341000, "total_liabilities": 1894138000, "total_debt": 1839671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -327245000, "total_equity": 874918000, "shares_outstanding": 53958000, "operating_cash_flow": 46158000, "stock_based_compensation": 353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8.79, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8.79, "dividends_paid": 40262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66673000, "free_cash_flow": 46158008.79, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72677000", "ebitda": "91413000", "netIncome": "45101000", "grossProfit": "58490000", "depreciation": "None", "totalRevenue": "94584000", "costOfRevenue": "36094000", "interestIncome": "945000", "incomeBeforeTax": "45134000", "interestExpense": "27543000", "operatingIncome": "56200000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-26800000", "nonInterestIncome": "None", "operatingExpenses": "2290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36094000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18736000", "sellingGeneralAndAdministrative": "2290000", "netIncomeFromContinuingOperations": "45101000" }, "balance": { "goodwill": "None", "inventory": "5158000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2769056000", "longTermDebt": "1734341000", "shortTermDebt": "105330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-327245000", "totalLiabilities": "1894138000", "otherCurrentAssets": "24004000", "totalCurrentAssets": "463987000", "currentLongTermDebt": "103638000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305069000", "currentAccountsPayable": "3529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2235875000", "shortLongTermDebtTotal": "1839671000", "totalShareholderEquity": "874918000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50938000", "totalCurrentLiabilities": "159797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1734341000", "cashAndShortTermInvestments": "429415000", "commonStockSharesOutstanding": "53958000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "429415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45101000", "profitLoss": "None", "dividendPayout": "40262000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "426000", "operatingCashflow": "46158000", "capitalExpenditures": "8.79", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66673000", "cashflowFromInvestment": "-8.79", "stockBasedCompensation": "353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "income_statement": { "revenue": 86727000, "cost_of_revenue": 36306000, "gross_profit": 50421000, "ebit": 48223000, "ebitda": 66474000, "pretax_income": 39021000, "tax_provision": 5000, "net_income": 39016000, "net_income_to_common": 39016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 449830000, "total_current_assets": 482500000, "total_assets": 2795903000, "short_term_debt": 153694000, "long_term_debt": 1760455000, "total_debt": 1914149000, "total_liabilities": 1926177000, "total_equity": 869726000, "shares_outstanding": 53943000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40871000, "capital_expenditure": 2000, "free_cash_flow": 40873000, "dividends_paid": 40262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263204, "ticker_id": 1543, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:16.953768+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48223000", "ebitda": "66474000", "netIncome": "39016000", "grossProfit": "50421000", "depreciation": "None", "totalRevenue": "86727000", "costOfRevenue": "36306000", "interestIncome": "1284000", "incomeBeforeTax": "39021000", "interestExpense": "27203000", "operatingIncome": "48223000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-26199000", "nonInterestIncome": "None", "operatingExpenses": "2198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18251000", "sellingGeneralAndAdministrative": "2198000", "netIncomeFromContinuingOperations": "39016000" }, "balance": { "goodwill": "None", "inventory": "5584000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2795903000", "longTermDebt": "1760455000", "shortTermDebt": "153694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-332084000", "totalLiabilities": "1926177000", "otherCurrentAssets": "7972000", "totalCurrentAssets": "482500000", "currentLongTermDebt": "103461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2313403000", "currentAccountsPayable": "5436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2254729000", "shortLongTermDebtTotal": "2799947000", "totalShareholderEquity": "869726000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25179000", "totalCurrentLiabilities": "165722000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1760455000", "cashAndShortTermInvestments": "449830000", "commonStockSharesOutstanding": "53943000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "449830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39016000", "profitLoss": "None", "dividendPayout": "40262000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-406000", "operatingCashflow": "40871000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66305000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86727000, "cost_of_revenue": 36306000, "gross_profit": 50421000, "research_and_development": null, "selling_general_admin": 2198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48223000, "depreciation_amortisation": 18251000, "ebitda": 66474000, "interest_expense": 27203000, "interest_income": null, "other_non_operating": null, "pretax_income": 39021000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": 39016000, "net_income_continuing_ops": 39016000, "net_income_to_common": 39016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 449830000, "short_term_investments": null, "net_receivables": 19114000, "inventory": 5584000, "other_current_assets": null, "total_current_assets": 482500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2313403000, "total_assets": 2795903000, "short_term_debt": 153694000, "accounts_payable": 5436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165722000, "long_term_debt": 1760455000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1760455000, "total_liabilities": 1926177000, "total_debt": 1914149000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -332084000, "total_equity": 869726000, "shares_outstanding": 53943000, "operating_cash_flow": 40871000, "stock_based_compensation": 341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": 40262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66305000, "free_cash_flow": 40873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48223000", "ebitda": "66474000", "netIncome": "39016000", "grossProfit": "50421000", "depreciation": "None", "totalRevenue": "86727000", "costOfRevenue": "36306000", "interestIncome": "1284000", "incomeBeforeTax": "39021000", "interestExpense": "27203000", "operatingIncome": "48223000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-26199000", "nonInterestIncome": "None", "operatingExpenses": "2198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18251000", "sellingGeneralAndAdministrative": "2198000", "netIncomeFromContinuingOperations": "39016000" }, "balance": { "goodwill": "None", "inventory": "5584000", "commonStock": "5452000", "currentDebt": "None", "investments": "None", "totalAssets": "2795903000", "longTermDebt": "1760455000", "shortTermDebt": "153694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-332084000", "totalLiabilities": "1926177000", "otherCurrentAssets": "7972000", "totalCurrentAssets": "482500000", "currentLongTermDebt": "103461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2313403000", "currentAccountsPayable": "5436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2254729000", "shortLongTermDebtTotal": "2799947000", "totalShareholderEquity": "869726000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25179000", "totalCurrentLiabilities": "165722000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1760455000", "cashAndShortTermInvestments": "449830000", "commonStockSharesOutstanding": "53943000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "449830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39016000", "profitLoss": "None", "dividendPayout": "40262000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-406000", "operatingCashflow": "40871000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66305000", "cashflowFromInvestment": "-2000", "stockBasedCompensation": "341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }