{ "ticker": { "uuid": "0242c527-be2d-4950-aa75-2e9acb6e11c6", "symbol": "BATRA", "name": "Atlanta Braves Holdings, Inc. Series A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/0242c527-be2d-4950-aa75-2e9acb6e11c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/0242c527-be2d-4950-aa75-2e9acb6e11c6/" }, "ticker_metadata": { "id": 4977, "uuid": "0242c527-be2d-4950-aa75-2e9acb6e11c6", "symbol": "BATRA", "name": "Atlanta Braves Holdings, Inc. Series A Common Stock", "asset_type": "equity", "market_cap": 3473709000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Liberty Braves Group, through its subsidiary, Braves Holdings, LLC, owns the Atlanta Braves Major League Baseball Club (ANLBC), assets and liabilities associated with the ANLBC stadium and mixed-use development project.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0242c527-be2d-4950-aa75-2e9acb6e11c6", "symbol": "BATRA", "name": "Atlanta Braves Holdings, Inc. Series A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/0242c527-be2d-4950-aa75-2e9acb6e11c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/0242c527-be2d-4950-aa75-2e9acb6e11c6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.31, "quality": 0.19, "momentum": 0.72, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 53.9, "market_cap": 3437902568.1, "pe_ratio": 48.4055, "earnings_yield": 0.0207, "ebitda_to_ev": 0.0959, "shareholder_yield": 0, "roe": 0.0092, "piotroski_f_score": 5, "momentum_12_1": 0.2556, "volatility_252d": 0.2005 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:12.949143+00:00", "batch_id": "" }, "size": { "price_close": 53.9, "market_cap": 3437902568.1, "market_cap_usd": 3437902568.1, "enterprise_value": 2652334568.1, "shares_outstanding": 63782979, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 48.4055, "pb_ratio": 0.4447, "ptbv_ratio": null, "ps_ratio": 2.4622, "pcf_ratio": 12.0011, "pfcf_ratio": 7.9583, "ev_ebitda": 10.4316, "ev_ebit": 21.4102, "ev_sales": 1.8996, "ev_fcf": 6.1398, "earnings_yield": 0.0207, "fcf_yield": 0.1629, "price_to_sales": 2.4622, "price_to_book": 0.4447, "price_to_cashflow": 12.0011, "ebitda_to_ev": 0.0959, "sales_yield": 0.5264 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3205, "operating_margin": 0.0887, "net_margin": 0.0509, "ebitda_margin": 0.1821, "fcf_margin": 0.3094, "roe": 0.0092, "roa": 0.0045, "roic": 0.0144, "roc_greenblatt": null, "asset_turnover": 0.0879, "cash_conversion": 6.0824, "accruals_ratio": -0.0136, "sbc_to_revenue": 0.019, "piotroski_f_score": 5, "altman_z_score": 1.0951, "earnings_stability_5y": 5.7838, "revenue_stability_5y": 0.3324, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0282, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0556, "net_debt_to_ebitda": -3.0896, "debt_to_assets": 0.0344, "interest_coverage": 1.1901, "current_ratio": 1.3469, "quick_ratio": 1.3469, "net_debt": -785568000, "local_beta": -0.0002, "volatility_252d": 0.2005, "volatility_60d": 0.4187, "max_drawdown_12m": -0.1542, "risk_adjusted_momentum": 1.2747 }, "growth": { "revenue_growth_1y": 1.0751, "revenue_growth_3y_cagr": 0.0756, "revenue_growth_5y_cagr": 0.327, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.082, "book_value_growth_1y": -0.0161, "revenue_growth": 1.0751, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0177, "price_return_3m": 0.1123, "price_return_6m": 0.2656, "price_return_9m": 0.1825, "price_return_12m": 0.2334, "price_return_12m_ex1m": 0.2556, "momentum_6m": 0.2656, "momentum_12m": 0.2334, "momentum_12_1": 0.2556, "distance_from_52w_high": -0.0177, "distance_from_52w_low": 0.2794, "relative_strength": 0.0755 }, "raw_ttm": { "revenue_ttm": 1396281000, "gross_profit_ttm": 447468000, "ebit_ttm": 123882000, "ebitda_ttm": 254259000, "net_income_ttm": 71023000, "eps_diluted_ttm": 1.1135, "operating_cash_flow_ttm": 286466000, "capital_expenditure_ttm": 145526000, "fcf_ttm": 431992000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104096000, "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_current_liabilities": 1453000000, "net_ppe": null, "total_assets": 15892000000, "total_debt": 546432000, "total_equity": 7731000000, "net_working_capital": -775000000, "book_value_per_share": 121.2079, "retained_earnings": 7840000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4183000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 6, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 53, "rank_ev_ebitda": 41, "rank_ev_ebit": 72, "rank_earnings_yield": 84, "rank_fcf_yield": 22, "rank_dividend_yield": 61, "rank_shareholder_yield": 61, "rank_total_yield": 61, "rank_roe": 69, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 68, "rank_fcf_margin": 28, "rank_piotroski": 48, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 46 }, "composites": { "value_composite": 69, "quality_composite": 81, "momentum_composite": 28, "growth_composite": 12, "yield_composite": 74, "svqf_composite": 92, "vc1_composite": 32, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.2427, "os_score": 0.27, "value_percentile": 0.31, "quality_percentile": 0.19, "momentum_percentile": 0.72, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 64, "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": 315, "ticker_id": 4977, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:12.949143+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.9, "market_cap": 3437902568.1, "market_cap_usd": 3437902568.1, "enterprise_value": 2652334568.1, "shares_outstanding": 63782979, "fx_rate_to_usd": null, "pe_ratio": 48.40548228, "pb_ratio": 0.44469054, "ptbv_ratio": null, "ps_ratio": 2.46218531, "pcf_ratio": 12.00108414, "pfcf_ratio": 7.95825517, "ev_ebitda": 10.43162511, "ev_ebit": 21.4101691, "ev_sales": 1.89957077, "ev_fcf": 6.13977705, "earnings_yield": 0.02065882, "fcf_yield": 0.16287236, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32047131, "operating_margin": 0.08872283, "net_margin": 0.05086584, "ebitda_margin": 0.1820973, "fcf_margin": 0.30938758, "roe": 0.00918678, "roa": 0.0044691, "roic": 0.01444822, "roc_greenblatt": null, "asset_turnover": 0.08786062, "cash_conversion": 6.082424, "accruals_ratio": -0.0135567, "sbc_to_revenue": 0.01899761, "debt_to_equity": 1.05562023, "net_debt_to_ebitda": -3.08963695, "debt_to_assets": 0.03438409, "interest_coverage": 1.19007455, "current_ratio": 1.34686855, "quick_ratio": 1.34686855, "net_debt": -785568000, "revenue_growth_1y": 1.07508482, "revenue_growth_3y_cagr": 0.07564873, "revenue_growth_5y_cagr": 0.32701728, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.08200277, "book_value_growth_1y": -0.01605073, "piotroski_f_score": 5, "altman_z_score": 1.09505975, "earnings_stability_5y": 5.783773, "revenue_stability_5y": 0.332431, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01767815, "price_return_3m": 0.11225753, "price_return_6m": 0.26555529, "price_return_9m": 0.1825362, "price_return_12m": 0.23340961, "price_return_12m_ex1m": 0.25560641, "distance_from_52w_high": -0.01767815, "distance_from_52w_low": 0.27937337, "relative_strength": 0.07546856, "local_beta": -0.0002, "volatility_252d": 0.20052, "volatility_60d": 0.418681, "max_drawdown_12m": -0.15418591, "revenue_ttm": 1396281000, "gross_profit_ttm": 447468000, "ebit_ttm": 123882000, "ebitda_ttm": 254259000, "net_income_ttm": 71023000, "eps_diluted_ttm": 1.11351024, "operating_cash_flow_ttm": 286466000, "capital_expenditure_ttm": 145526000, "fcf_ttm": 431992000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104096000, "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_current_liabilities": 1453000000, "net_ppe": null, "total_assets": 15892000000, "total_debt": 546432000, "total_equity": 7731000000, "net_working_capital": -775000000, "book_value_per_share": 121.20788526, "retained_earnings": 7840000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4183000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 84, "rank_pb": 6, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 53, "rank_ev_ebitda": 41, "rank_ev_ebit": 72, "rank_earnings_yield": 84, "rank_fcf_yield": 22, "rank_dividend_yield": 61, "rank_shareholder_yield": 61, "rank_total_yield": 61, "rank_roe": 69, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 68, "rank_fcf_margin": 28, "rank_piotroski": 48, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 46, "value_composite": 69, "quality_composite": 81, "momentum_composite": 28, "growth_composite": 12, "yield_composite": 74, "svqf_composite": 92, "vc1_composite": 32, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 64, "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": 53.9, "os": 0.27, "value": 0.31, "quality": 0.19, "momentum": 0.72, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 48.4055, "earnings_yield": 0.0207, "shareholder_yield": 0, "roe": 0.0092, "momentum_12_1": 0.2556, "complete_fields": { "id": 315, "ticker_id": 4977, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:12.949143+00:00", "batch_id": "", "os_score_delta": null, "price_close": 53.9, "market_cap": 3437902568.1, "market_cap_usd": 3437902568.1, "enterprise_value": 2652334568.1, "shares_outstanding": 63782979, "fx_rate_to_usd": null, "pe_ratio": 48.40548228, "pb_ratio": 0.44469054, "ptbv_ratio": null, "ps_ratio": 2.46218531, "pcf_ratio": 12.00108414, "pfcf_ratio": 7.95825517, "ev_ebitda": 10.43162511, "ev_ebit": 21.4101691, "ev_sales": 1.89957077, "ev_fcf": 6.13977705, "earnings_yield": 0.02065882, "fcf_yield": 0.16287236, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32047131, "operating_margin": 0.08872283, "net_margin": 0.05086584, "ebitda_margin": 0.1820973, "fcf_margin": 0.30938758, "roe": 0.00918678, "roa": 0.0044691, "roic": 0.01444822, "roc_greenblatt": null, "asset_turnover": 0.08786062, "cash_conversion": 6.082424, "accruals_ratio": -0.0135567, "sbc_to_revenue": 0.01899761, "debt_to_equity": 1.05562023, "net_debt_to_ebitda": -3.08963695, "debt_to_assets": 0.03438409, "interest_coverage": 1.19007455, "current_ratio": 1.34686855, "quick_ratio": 1.34686855, "net_debt": -785568000, "revenue_growth_1y": 1.07508482, "revenue_growth_3y_cagr": 0.07564873, "revenue_growth_5y_cagr": 0.32701728, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.08200277, "book_value_growth_1y": -0.01605073, "piotroski_f_score": 5, "altman_z_score": 1.09505975, "earnings_stability_5y": 5.783773, "revenue_stability_5y": 0.332431, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01767815, "price_return_3m": 0.11225753, "price_return_6m": 0.26555529, "price_return_9m": 0.1825362, "price_return_12m": 0.23340961, "price_return_12m_ex1m": 0.25560641, "distance_from_52w_high": -0.01767815, "distance_from_52w_low": 0.27937337, "relative_strength": 0.07546856, "local_beta": -0.0002, "volatility_252d": 0.20052, "volatility_60d": 0.418681, "max_drawdown_12m": -0.15418591, "revenue_ttm": 1396281000, "gross_profit_ttm": 447468000, "ebit_ttm": 123882000, "ebitda_ttm": 254259000, "net_income_ttm": 71023000, "eps_diluted_ttm": 1.11351024, "operating_cash_flow_ttm": 286466000, "capital_expenditure_ttm": 145526000, "fcf_ttm": 431992000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 104096000, "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_current_liabilities": 1453000000, "net_ppe": null, "total_assets": 15892000000, "total_debt": 546432000, "total_equity": 7731000000, "net_working_capital": -775000000, "book_value_per_share": 121.20788526, "retained_earnings": 7840000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4183000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 84, "rank_pb": 6, "rank_ptbv": 50, "rank_ps": 56, "rank_pcf": 53, "rank_ev_ebitda": 41, "rank_ev_ebit": 72, "rank_earnings_yield": 84, "rank_fcf_yield": 22, "rank_dividend_yield": 61, "rank_shareholder_yield": 61, "rank_total_yield": 61, "rank_roe": 69, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 68, "rank_fcf_margin": 28, "rank_piotroski": 48, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 46, "value_composite": 69, "quality_composite": 81, "momentum_composite": 28, "growth_composite": 12, "yield_composite": 74, "svqf_composite": 92, "vc1_composite": 32, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 44, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 732492000, "cost_of_revenue": 586984000, "gross_profit": 145508000, "ebit": 22328000, "ebitda": 97962000, "pretax_income": -24112000, "tax_provision": -831000, "net_income": -23368000, "net_income_to_common": -23368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111578000, "total_current_assets": 158707000, "total_assets": 1614957000, "short_term_debt": 215347000, "long_term_debt": 523284000, "total_debt": 738631000, "total_liabilities": 1076775000, "total_equity": 526050000, "shares_outstanding": 63782979, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 25236000, "capital_expenditure": 145042000, "free_cash_flow": 170278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25924, "ticker_id": 4977, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22328000", "ebitda": "97962000", "netIncome": "-23368000", "grossProfit": "145508000", "depreciation": "None", "totalRevenue": "732492000", "costOfRevenue": "586984000", "interestIncome": "18008000", "incomeBeforeTax": "-24112000", "interestExpense": "46440000", "operatingIncome": "16604000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-831000", "reportedCurrency": "USD", "netInterestIncome": "-46440000", "nonInterestIncome": "None", "operatingExpenses": "128904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75634000", "sellingGeneralAndAdministrative": "128904000", "netIncomeFromContinuingOperations": "-23281000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "1614957000", "longTermDebt": "523284000", "shortTermDebt": "215347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-609012000", "totalLiabilities": "1076775000", "otherCurrentAssets": "13563000", "totalCurrentAssets": "158707000", "currentLongTermDebt": "215347000", "longTermInvestments": "116819000", "shortTermInvestments": "None", "currentNetReceivables": "33566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456250000", "currentAccountsPayable": "43473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "870917000", "shortLongTermDebtTotal": "837197000", "totalShareholderEquity": "526050000", "capitalLeaseObligations": "98566000", "otherCurrentLiabilities": "8394000", "totalCurrentLiabilities": "377043000", "otherNonCurrentLiabilities": "34842000", "totalNonCurrentLiabilities": "699732000", "cashAndShortTermInvestments": "111578000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "111578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25236000", "capitalExpenditures": "145042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118779000", "cashflowFromInvestment": "-145036000", "stockBasedCompensation": "15575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732492000, "cost_of_revenue": 586984000, "gross_profit": 145508000, "research_and_development": null, "selling_general_admin": 128904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22328000, "depreciation_amortisation": 75634000, "ebitda": 97962000, "interest_expense": 46440000, "interest_income": null, "other_non_operating": null, "pretax_income": -24112000, "tax_provision": -831000, "effective_tax_rate": null, "net_income": -23368000, "net_income_continuing_ops": -23281000, "net_income_to_common": -23368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111578000, "short_term_investments": null, "net_receivables": 33566000, "inventory": null, "other_current_assets": null, "total_current_assets": 158707000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456250000, "total_assets": 1614957000, "short_term_debt": 215347000, "accounts_payable": 43473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377043000, "long_term_debt": 523284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 699732000, "total_liabilities": 1076775000, "total_debt": 738631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -609012000, "total_equity": 526050000, "shares_outstanding": 63782979, "operating_cash_flow": 25236000, "stock_based_compensation": 15575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118779000, "free_cash_flow": 170278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22328000", "ebitda": "97962000", "netIncome": "-23368000", "grossProfit": "145508000", "depreciation": "None", "totalRevenue": "732492000", "costOfRevenue": "586984000", "interestIncome": "18008000", "incomeBeforeTax": "-24112000", "interestExpense": "46440000", "operatingIncome": "16604000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-831000", "reportedCurrency": "USD", "netInterestIncome": "-46440000", "nonInterestIncome": "None", "operatingExpenses": "128904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75634000", "sellingGeneralAndAdministrative": "128904000", "netIncomeFromContinuingOperations": "-23281000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "1614957000", "longTermDebt": "523284000", "shortTermDebt": "215347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-609012000", "totalLiabilities": "1076775000", "otherCurrentAssets": "13563000", "totalCurrentAssets": "158707000", "currentLongTermDebt": "215347000", "longTermInvestments": "116819000", "shortTermInvestments": "None", "currentNetReceivables": "33566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456250000", "currentAccountsPayable": "43473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "870917000", "shortLongTermDebtTotal": "837197000", "totalShareholderEquity": "526050000", "capitalLeaseObligations": "98566000", "otherCurrentLiabilities": "8394000", "totalCurrentLiabilities": "377043000", "otherNonCurrentLiabilities": "34842000", "totalNonCurrentLiabilities": "699732000", "cashAndShortTermInvestments": "111578000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "111578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25236000", "capitalExpenditures": "145042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118779000", "cashflowFromInvestment": "-145036000", "stockBasedCompensation": "15575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 662748000, "cost_of_revenue": 513908000, "gross_profit": 148840000, "ebit": -37693000, "ebitda": 20136000, "pretax_income": -35941000, "tax_provision": -4673000, "net_income": -31268000, "net_income_to_common": -31268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110144000, "total_current_assets": 179146000, "total_assets": 1523846000, "short_term_debt": 104193000, "long_term_debt": 512927000, "total_debt": 617120000, "total_liabilities": 987622000, "total_equity": 524179000, "shares_outstanding": 62536000, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 16631000, "capital_expenditure": 86013000, "free_cash_flow": 102644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25929, "ticker_id": 4977, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37693000", "ebitda": "20136000", "netIncome": "-31268000", "grossProfit": "148840000", "depreciation": "None", "totalRevenue": "662748000", "costOfRevenue": "513908000", "interestIncome": "4905000", "incomeBeforeTax": "-35941000", "interestExpense": "38789000", "operatingIncome": "-39665000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4673000", "reportedCurrency": "USD", "netInterestIncome": "-38789000", "nonInterestIncome": "None", "operatingExpenses": "188505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57829000", "sellingGeneralAndAdministrative": "125676000", "netIncomeFromContinuingOperations": "-31268000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "1523846000", "longTermDebt": "512927000", "shortTermDebt": "104193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-585644000", "totalLiabilities": "987622000", "otherCurrentAssets": "19011000", "totalCurrentAssets": "179146000", "currentLongTermDebt": "104193000", "longTermInvestments": "108786000", "shortTermInvestments": "None", "currentNetReceivables": "49991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344700000", "currentAccountsPayable": "63711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "811317000", "shortLongTermDebtTotal": "720965000", "totalShareholderEquity": "524179000", "capitalLeaseObligations": "103845000", "otherCurrentLiabilities": "6905000", "totalCurrentLiabilities": "286660000", "otherNonCurrentLiabilities": "34116000", "totalNonCurrentLiabilities": "700962000", "cashAndShortTermInvestments": "110144000", "commonStockSharesOutstanding": "62536000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "110144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16631000", "capitalExpenditures": "86013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44558000", "cashflowFromInvestment": "-86307000", "stockBasedCompensation": "16519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662748000, "cost_of_revenue": 513908000, "gross_profit": 148840000, "research_and_development": null, "selling_general_admin": 125676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37693000, "depreciation_amortisation": 57829000, "ebitda": 20136000, "interest_expense": 38789000, "interest_income": null, "other_non_operating": null, "pretax_income": -35941000, "tax_provision": -4673000, "effective_tax_rate": null, "net_income": -31268000, "net_income_continuing_ops": -31268000, "net_income_to_common": -31268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110144000, "short_term_investments": null, "net_receivables": 49991000, "inventory": null, "other_current_assets": null, "total_current_assets": 179146000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1344700000, "total_assets": 1523846000, "short_term_debt": 104193000, "accounts_payable": 63711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286660000, "long_term_debt": 512927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700962000, "total_liabilities": 987622000, "total_debt": 617120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -585644000, "total_equity": 524179000, "shares_outstanding": 62536000, "operating_cash_flow": 16631000, "stock_based_compensation": 16519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44558000, "free_cash_flow": 102644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37693000", "ebitda": "20136000", "netIncome": "-31268000", "grossProfit": "148840000", "depreciation": "None", "totalRevenue": "662748000", "costOfRevenue": "513908000", "interestIncome": "4905000", "incomeBeforeTax": "-35941000", "interestExpense": "38789000", "operatingIncome": "-39665000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4673000", "reportedCurrency": "USD", "netInterestIncome": "-38789000", "nonInterestIncome": "None", "operatingExpenses": "188505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57829000", "sellingGeneralAndAdministrative": "125676000", "netIncomeFromContinuingOperations": "-31268000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "1523846000", "longTermDebt": "512927000", "shortTermDebt": "104193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-585644000", "totalLiabilities": "987622000", "otherCurrentAssets": "19011000", "totalCurrentAssets": "179146000", "currentLongTermDebt": "104193000", "longTermInvestments": "108786000", "shortTermInvestments": "None", "currentNetReceivables": "49991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344700000", "currentAccountsPayable": "63711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "811317000", "shortLongTermDebtTotal": "720965000", "totalShareholderEquity": "524179000", "capitalLeaseObligations": "103845000", "otherCurrentLiabilities": "6905000", "totalCurrentLiabilities": "286660000", "otherNonCurrentLiabilities": "34116000", "totalNonCurrentLiabilities": "700962000", "cashAndShortTermInvestments": "110144000", "commonStockSharesOutstanding": "62536000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "110144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16631000", "capitalExpenditures": "86013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44558000", "cashflowFromInvestment": "-86307000", "stockBasedCompensation": "16519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 640667000, "cost_of_revenue": 491225000, "gross_profit": 149442000, "ebit": -44228000, "ebitda": 22052000, "pretax_income": -121430000, "tax_provision": 3864000, "net_income": -125294000, "net_income_to_common": -125294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125148000, "total_current_assets": 218019000, "total_assets": 1504330000, "short_term_debt": 42153000, "long_term_debt": 527116000, "total_debt": 569269000, "total_liabilities": 963688000, "total_equity": 528597000, "shares_outstanding": 61735000, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 1626000, "capital_expenditure": 69036000, "free_cash_flow": 70662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25934, "ticker_id": 4977, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44228000", "ebitda": "22052000", "netIncome": "-125294000", "grossProfit": "149442000", "depreciation": "None", "totalRevenue": "640667000", "costOfRevenue": "491225000", "interestIncome": "8345000", "incomeBeforeTax": "-121430000", "interestExpense": "37673000", "operatingIncome": "-46440000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3864000", "reportedCurrency": "USD", "netInterestIncome": "-37673000", "nonInterestIncome": "None", "operatingExpenses": "195882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66280000", "sellingGeneralAndAdministrative": "124338000", "netIncomeFromContinuingOperations": "-125294000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "1504330000", "longTermDebt": "527116000", "shortTermDebt": "42153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-554376000", "totalLiabilities": "963688000", "otherCurrentAssets": "29949000", "totalCurrentAssets": "218019000", "currentLongTermDebt": "42153000", "longTermInvestments": "99213000", "shortTermInvestments": "-12569000", "currentNetReceivables": "62922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286311000", "currentAccountsPayable": "73096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "769449000", "shortLongTermDebtTotal": "672855000", "totalShareholderEquity": "528597000", "capitalLeaseObligations": "103586000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "233673000", "otherNonCurrentLiabilities": "33676000", "totalNonCurrentLiabilities": "730015000", "cashAndShortTermInvestments": "125148000", "commonStockSharesOutstanding": "61735000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "125148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1626000", "capitalExpenditures": "69036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32329000", "cashflowFromInvestment": "-69051000", "stockBasedCompensation": "13221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 640667000, "cost_of_revenue": 491225000, "gross_profit": 149442000, "research_and_development": null, "selling_general_admin": 124338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44228000, "depreciation_amortisation": 66280000, "ebitda": 22052000, "interest_expense": 37673000, "interest_income": null, "other_non_operating": null, "pretax_income": -121430000, "tax_provision": 3864000, "effective_tax_rate": null, "net_income": -125294000, "net_income_continuing_ops": -125294000, "net_income_to_common": -125294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125148000, "short_term_investments": -12569000, "net_receivables": 62922000, "inventory": null, "other_current_assets": null, "total_current_assets": 218019000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1286311000, "total_assets": 1504330000, "short_term_debt": 42153000, "accounts_payable": 73096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233673000, "long_term_debt": 527116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 730015000, "total_liabilities": 963688000, "total_debt": 569269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -554376000, "total_equity": 528597000, "shares_outstanding": 61735000, "operating_cash_flow": 1626000, "stock_based_compensation": 13221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32329000, "free_cash_flow": 70662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44228000", "ebitda": "22052000", "netIncome": "-125294000", "grossProfit": "149442000", "depreciation": "None", "totalRevenue": "640667000", "costOfRevenue": "491225000", "interestIncome": "8345000", "incomeBeforeTax": "-121430000", "interestExpense": "37673000", "operatingIncome": "-46440000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3864000", "reportedCurrency": "USD", "netInterestIncome": "-37673000", "nonInterestIncome": "None", "operatingExpenses": "195882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66280000", "sellingGeneralAndAdministrative": "124338000", "netIncomeFromContinuingOperations": "-125294000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "1504330000", "longTermDebt": "527116000", "shortTermDebt": "42153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-554376000", "totalLiabilities": "963688000", "otherCurrentAssets": "29949000", "totalCurrentAssets": "218019000", "currentLongTermDebt": "42153000", "longTermInvestments": "99213000", "shortTermInvestments": "-12569000", "currentNetReceivables": "62922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286311000", "currentAccountsPayable": "73096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "769449000", "shortLongTermDebtTotal": "672855000", "totalShareholderEquity": "528597000", "capitalLeaseObligations": "103586000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "233673000", "otherNonCurrentLiabilities": "33676000", "totalNonCurrentLiabilities": "730015000", "cashAndShortTermInvestments": "125148000", "commonStockSharesOutstanding": "61735000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "125148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1626000", "capitalExpenditures": "69036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32329000", "cashflowFromInvestment": "-69051000", "stockBasedCompensation": "13221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 588561000, "cost_of_revenue": 436506000, "gross_profit": 152055000, "ebit": -24513000, "ebitda": 42584000, "pretax_income": -31517000, "tax_provision": 2655000, "net_income": -34172000, "net_income_to_common": -34172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 274000000, "total_assets": 1477000000, "short_term_debt": 75000000, "long_term_debt": 14953000000, "total_debt": 15028000000, "total_liabilities": 1183000000, "total_equity": 294000000, "shares_outstanding": 61719290, "goodwill_and_intangibles": 324000000 }, "cash_flow": { "operating_cash_flow": 53000000, "capital_expenditure": 18000000, "free_cash_flow": 71000000, "dividends_paid": 249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25939, "ticker_id": 4977, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24513000", "ebitda": "42584000", "netIncome": "-34172000", "grossProfit": "152055000", "depreciation": "None", "totalRevenue": "588561000", "costOfRevenue": "436506000", "interestIncome": "3000000", "incomeBeforeTax": "-31517000", "interestExpense": "29582000", "operatingIncome": "-30581000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2655000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "182636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "818000000", "costofGoodsAndServicesSold": "436506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67097000", "sellingGeneralAndAdministrative": "2031000000", "netIncomeFromContinuingOperations": "2029000000" }, "balance": { "goodwill": "176000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "1477000000", "longTermDebt": "14953000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "148000000", "reportedCurrency": "USD", "retainedEarnings": "296249000", "totalLiabilities": "1183000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "274000000", "currentLongTermDebt": "75000000", "longTermInvestments": "952000000", "shortTermInvestments": "857000000", "currentNetReceivables": "45000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203000000", "currentAccountsPayable": "55000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730000000", "shortLongTermDebtTotal": "15028000000", "totalShareholderEquity": "294000000", "capitalLeaseObligations": "107220000", "otherCurrentLiabilities": "-2000000", "totalCurrentLiabilities": "233000000", "otherNonCurrentLiabilities": "2975000000", "totalNonCurrentLiabilities": "950000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "61719290", "intangibleAssetsExcludingGoodwill": "148000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35000000", "profitLoss": "None", "dividendPayout": "249000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-648000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1621000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588561000, "cost_of_revenue": 436506000, "gross_profit": 152055000, "research_and_development": null, "selling_general_admin": 2031000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24513000, "depreciation_amortisation": 67097000, "ebitda": 42584000, "interest_expense": 29582000, "interest_income": null, "other_non_operating": null, "pretax_income": -31517000, "tax_provision": 2655000, "effective_tax_rate": null, "net_income": -34172000, "net_income_continuing_ops": 2029000000, "net_income_to_common": -34172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": 857000000, "net_receivables": 45000000, "inventory": null, "other_current_assets": null, "total_current_assets": 274000000, "net_ppe": null, "goodwill": 176000000, "intangible_assets": 148000000, "goodwill_and_intangibles": 324000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1203000000, "total_assets": 1477000000, "short_term_debt": 75000000, "accounts_payable": 55000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233000000, "long_term_debt": 14953000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 950000000, "total_liabilities": 1183000000, "total_debt": 15028000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 296249000, "total_equity": 294000000, "shares_outstanding": 61719290, "operating_cash_flow": 53000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46000000, "dividends_paid": 249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177000000, "free_cash_flow": 71000000, "net_change_in_cash": -648000000 }, "raw_data": { "income": { "ebit": "-24513000", "ebitda": "42584000", "netIncome": "-34172000", "grossProfit": "152055000", "depreciation": "None", "totalRevenue": "588561000", "costOfRevenue": "436506000", "interestIncome": "3000000", "incomeBeforeTax": "-31517000", "interestExpense": "29582000", "operatingIncome": "-30581000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2655000", "reportedCurrency": "USD", "netInterestIncome": "-29000000", "nonInterestIncome": "None", "operatingExpenses": "182636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "818000000", "costofGoodsAndServicesSold": "436506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67097000", "sellingGeneralAndAdministrative": "2031000000", "netIncomeFromContinuingOperations": "2029000000" }, "balance": { "goodwill": "176000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "1477000000", "longTermDebt": "14953000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "148000000", "reportedCurrency": "USD", "retainedEarnings": "296249000", "totalLiabilities": "1183000000", "otherCurrentAssets": "78000000", "totalCurrentAssets": "274000000", "currentLongTermDebt": "75000000", "longTermInvestments": "952000000", "shortTermInvestments": "857000000", "currentNetReceivables": "45000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1203000000", "currentAccountsPayable": "55000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730000000", "shortLongTermDebtTotal": "15028000000", "totalShareholderEquity": "294000000", "capitalLeaseObligations": "107220000", "otherCurrentLiabilities": "-2000000", "totalCurrentLiabilities": "233000000", "otherNonCurrentLiabilities": "2975000000", "totalNonCurrentLiabilities": "950000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "61719290", "intangibleAssetsExcludingGoodwill": "148000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35000000", "profitLoss": "None", "dividendPayout": "249000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-648000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1621000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 563717000, "cost_of_revenue": 376346000, "gross_profit": 187371000, "ebit": 19243000, "ebitda": 90267000, "pretax_income": -3314000, "tax_provision": 9692000, "net_income": -13006000, "net_income_to_common": -13006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142000000, "total_current_assets": 330000000, "total_assets": 1636000000, "short_term_debt": 12000000, "long_term_debt": 15699000000, "total_debt": 15711000000, "total_liabilities": 1340000000, "total_equity": 296000000, "shares_outstanding": 61719290, "goodwill_and_intangibles": 344000000 }, "cash_flow": { "operating_cash_flow": 62000000, "capital_expenditure": 35000000, "free_cash_flow": 97000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25944, "ticker_id": 4977, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19243000", "ebitda": "90267000", "netIncome": "-13006000", "grossProfit": "187371000", "depreciation": "None", "totalRevenue": "563717000", "costOfRevenue": "376346000", "interestIncome": "None", "incomeBeforeTax": "-3314000", "interestExpense": "24000000", "operatingIncome": "19243000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9692000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "168128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-546000000", "costofGoodsAndServicesSold": "376346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71024000", "sellingGeneralAndAdministrative": "1907000000", "netIncomeFromContinuingOperations": "744000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "1636000000", "longTermDebt": "15699000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "164000000", "reportedCurrency": "USD", "retainedEarnings": "12718000000", "totalLiabilities": "1340000000", "otherCurrentAssets": "148000000", "totalCurrentAssets": "330000000", "currentLongTermDebt": "2891000000", "longTermInvestments": "945000000", "shortTermInvestments": "835000000", "currentNetReceivables": "40000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306000000", "currentAccountsPayable": "66000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "777000000", "shortLongTermDebtTotal": "15711000000", "totalShareholderEquity": "296000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25000000", "totalCurrentLiabilities": "136000000", "otherNonCurrentLiabilities": "987000000", "totalNonCurrentLiabilities": "1204000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "61719290", "intangibleAssetsExcludingGoodwill": "164000000", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1503000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563717000, "cost_of_revenue": 376346000, "gross_profit": 187371000, "research_and_development": null, "selling_general_admin": 1907000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19243000, "depreciation_amortisation": 71024000, "ebitda": 90267000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": -3314000, "tax_provision": 9692000, "effective_tax_rate": null, "net_income": -13006000, "net_income_continuing_ops": 744000000, "net_income_to_common": -13006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142000000, "short_term_investments": 835000000, "net_receivables": 40000000, "inventory": null, "other_current_assets": null, "total_current_assets": 330000000, "net_ppe": null, "goodwill": 180000000, "intangible_assets": 164000000, "goodwill_and_intangibles": 344000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306000000, "total_assets": 1636000000, "short_term_debt": 12000000, "accounts_payable": 66000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136000000, "long_term_debt": 15699000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204000000, "total_liabilities": 1340000000, "total_debt": 15711000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12718000000, "total_equity": 296000000, "shares_outstanding": 61719290, "operating_cash_flow": 62000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22000000, "free_cash_flow": 97000000, "net_change_in_cash": 50000000 }, "raw_data": { "income": { "ebit": "19243000", "ebitda": "90267000", "netIncome": "-13006000", "grossProfit": "187371000", "depreciation": "None", "totalRevenue": "563717000", "costOfRevenue": "376346000", "interestIncome": "None", "incomeBeforeTax": "-3314000", "interestExpense": "24000000", "operatingIncome": "19243000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9692000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "168128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-546000000", "costofGoodsAndServicesSold": "376346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71024000", "sellingGeneralAndAdministrative": "1907000000", "netIncomeFromContinuingOperations": "744000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "1636000000", "longTermDebt": "15699000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "164000000", "reportedCurrency": "USD", "retainedEarnings": "12718000000", "totalLiabilities": "1340000000", "otherCurrentAssets": "148000000", "totalCurrentAssets": "330000000", "currentLongTermDebt": "2891000000", "longTermInvestments": "945000000", "shortTermInvestments": "835000000", "currentNetReceivables": "40000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306000000", "currentAccountsPayable": "66000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "777000000", "shortLongTermDebtTotal": "15711000000", "totalShareholderEquity": "296000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-25000000", "totalCurrentLiabilities": "136000000", "otherNonCurrentLiabilities": "987000000", "totalNonCurrentLiabilities": "1204000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "61719290", "intangibleAssetsExcludingGoodwill": "164000000", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1503000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 178000000, "cost_of_revenue": 170000000, "gross_profit": 178000000, "ebit": -128000000, "ebitda": -59000000, "pretax_income": -116000000, "tax_provision": -38000000, "net_income": -78000000, "net_income_to_common": -78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 244000000, "total_assets": 1571000000, "short_term_debt": 59000000, "long_term_debt": 16686000000, "total_debt": 16745000000, "total_liabilities": 1280000000, "total_equity": 291000000, "shares_outstanding": 60000000, "goodwill_and_intangibles": 347000000 }, "cash_flow": { "operating_cash_flow": -55000000, "capital_expenditure": 81000000, "free_cash_flow": 26000000, "dividends_paid": 64000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25949, "ticker_id": 4977, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-128000000", "ebitda": "-59000000", "netIncome": "-78000000", "grossProfit": "178000000", "depreciation": "None", "totalRevenue": "178000000", "costOfRevenue": "170000000", "interestIncome": "20000000", "incomeBeforeTax": "-116000000", "interestExpense": "26000000", "operatingIncome": "-128000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-38000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "306000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1612000000", "costofGoodsAndServicesSold": "170000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-1391000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "291000000", "currentDebt": "None", "investments": "None", "totalAssets": "1571000000", "longTermDebt": "16686000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "167000000", "reportedCurrency": "USD", "retainedEarnings": "12320000000", "totalLiabilities": "1280000000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "244000000", "currentLongTermDebt": "59000000", "longTermInvestments": "1018000000", "shortTermInvestments": "1018000", "currentNetReceivables": "30000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1327000000", "currentAccountsPayable": "53000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799000000", "shortLongTermDebtTotal": "16745000000", "totalShareholderEquity": "291000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-29000000", "totalCurrentLiabilities": "173000000", "otherNonCurrentLiabilities": "1101000000", "totalNonCurrentLiabilities": "1107000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "60000000", "intangibleAssetsExcludingGoodwill": "167000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78000000", "profitLoss": "None", "dividendPayout": "64000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1568000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178000000, "cost_of_revenue": 170000000, "gross_profit": 178000000, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -128000000, "depreciation_amortisation": 69000000, "ebitda": -59000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -116000000, "tax_provision": -38000000, "effective_tax_rate": null, "net_income": -78000000, "net_income_continuing_ops": -1391000000, "net_income_to_common": -78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": 1018000, "net_receivables": 30000000, "inventory": null, "other_current_assets": null, "total_current_assets": 244000000, "net_ppe": null, "goodwill": 180000000, "intangible_assets": 167000000, "goodwill_and_intangibles": 347000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1327000000, "total_assets": 1571000000, "short_term_debt": 59000000, "accounts_payable": 53000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173000000, "long_term_debt": 16686000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1107000000, "total_liabilities": 1280000000, "total_debt": 16745000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12320000000, "total_equity": 291000000, "shares_outstanding": 60000000, "operating_cash_flow": -55000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000000, "dividends_paid": 64000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105000000, "free_cash_flow": 26000000, "net_change_in_cash": 1568000000 }, "raw_data": { "income": { "ebit": "-128000000", "ebitda": "-59000000", "netIncome": "-78000000", "grossProfit": "178000000", "depreciation": "None", "totalRevenue": "178000000", "costOfRevenue": "170000000", "interestIncome": "20000000", "incomeBeforeTax": "-116000000", "interestExpense": "26000000", "operatingIncome": "-128000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-38000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "306000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1612000000", "costofGoodsAndServicesSold": "170000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-1391000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "291000000", "currentDebt": "None", "investments": "None", "totalAssets": "1571000000", "longTermDebt": "16686000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "167000000", "reportedCurrency": "USD", "retainedEarnings": "12320000000", "totalLiabilities": "1280000000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "244000000", "currentLongTermDebt": "59000000", "longTermInvestments": "1018000000", "shortTermInvestments": "1018000", "currentNetReceivables": "30000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1327000000", "currentAccountsPayable": "53000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "799000000", "shortLongTermDebtTotal": "16745000000", "totalShareholderEquity": "291000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-29000000", "totalCurrentLiabilities": "173000000", "otherNonCurrentLiabilities": "1101000000", "totalNonCurrentLiabilities": "1107000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "60000000", "intangibleAssetsExcludingGoodwill": "167000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78000000", "profitLoss": "None", "dividendPayout": "64000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-55000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1568000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 476000000, "cost_of_revenue": 427000000, "gross_profit": 476000000, "ebit": -39000000, "ebitda": 32000000, "pretax_income": -62000000, "tax_provision": 15000000, "net_income": -77000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142000000, "total_current_assets": 267000000, "total_assets": 1593000000, "short_term_debt": 59000000, "long_term_debt": 15416000000, "total_debt": 15475000000, "total_liabilities": 1215000000, "total_equity": 378000000, "shares_outstanding": 61000000, "goodwill_and_intangibles": 357000000 }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 103000000, "free_cash_flow": 178000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25954, "ticker_id": 4977, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39000000", "ebitda": "32000000", "netIncome": "-77000000", "grossProfit": "476000000", "depreciation": "None", "totalRevenue": "476000000", "costOfRevenue": "427000000", "interestIncome": "9000000", "incomeBeforeTax": "-62000000", "interestExpense": "27000000", "operatingIncome": "-39000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-957000000", "costofGoodsAndServicesSold": "427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "347000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "378000000", "currentDebt": "None", "investments": "None", "totalAssets": "1593000000", "longTermDebt": "15416000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "177000000", "reportedCurrency": "USD", "retainedEarnings": "13642000000", "totalLiabilities": "1215000000", "otherCurrentAssets": "97000000", "totalCurrentAssets": "267000000", "currentLongTermDebt": "59000000", "longTermInvestments": "1625000000", "shortTermInvestments": "None", "currentNetReceivables": "28000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1326000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2262000000", "shortLongTermDebtTotal": "15475000000", "totalShareholderEquity": "378000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4000000", "totalCurrentLiabilities": "188000000", "otherNonCurrentLiabilities": "1047000000", "totalNonCurrentLiabilities": "1027000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "61000000", "intangibleAssetsExcludingGoodwill": "177000000", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "-1518000000" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75000000", "capitalExpenditures": "103000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "854000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 476000000, "cost_of_revenue": 427000000, "gross_profit": 476000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39000000, "depreciation_amortisation": 71000000, "ebitda": 32000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -62000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -77000000, "net_income_continuing_ops": 347000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142000000, "short_term_investments": null, "net_receivables": 28000000, "inventory": null, "other_current_assets": null, "total_current_assets": 267000000, "net_ppe": null, "goodwill": 180000000, "intangible_assets": 177000000, "goodwill_and_intangibles": 357000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1326000000, "total_assets": 1593000000, "short_term_debt": 59000000, "accounts_payable": 63000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188000000, "long_term_debt": 15416000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1027000000, "total_liabilities": 1215000000, "total_debt": 15475000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13642000000, "total_equity": 378000000, "shares_outstanding": 61000000, "operating_cash_flow": 75000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107000000, "dividends_paid": 68000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54000000, "free_cash_flow": 178000000, "net_change_in_cash": 854000000 }, "raw_data": { "income": { "ebit": "-39000000", "ebitda": "32000000", "netIncome": "-77000000", "grossProfit": "476000000", "depreciation": "None", "totalRevenue": "476000000", "costOfRevenue": "427000000", "interestIncome": "9000000", "incomeBeforeTax": "-62000000", "interestExpense": "27000000", "operatingIncome": "-39000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-957000000", "costofGoodsAndServicesSold": "427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "347000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "378000000", "currentDebt": "None", "investments": "None", "totalAssets": "1593000000", "longTermDebt": "15416000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "177000000", "reportedCurrency": "USD", "retainedEarnings": "13642000000", "totalLiabilities": "1215000000", "otherCurrentAssets": "97000000", "totalCurrentAssets": "267000000", "currentLongTermDebt": "59000000", "longTermInvestments": "1625000000", "shortTermInvestments": "None", "currentNetReceivables": "28000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1326000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2262000000", "shortLongTermDebtTotal": "15475000000", "totalShareholderEquity": "378000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4000000", "totalCurrentLiabilities": "188000000", "otherNonCurrentLiabilities": "1047000000", "totalNonCurrentLiabilities": "1027000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "61000000", "intangibleAssetsExcludingGoodwill": "177000000", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "-1518000000" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "68000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75000000", "capitalExpenditures": "103000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "854000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 442000000, "cost_of_revenue": 840000000, "gross_profit": 442000000, "ebit": 1000000, "ebitda": 77000000, "pretax_income": -4000000, "tax_provision": -15000000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107000000, "total_current_assets": 257000000, "total_assets": 1805000000, "short_term_debt": 14000000, "long_term_debt": 13371000000, "total_debt": 13385000000, "total_liabilities": 1367000000, "total_equity": 438000000, "shares_outstanding": 61000000, "goodwill_and_intangibles": 360000000 }, "cash_flow": { "operating_cash_flow": 103000000, "capital_expenditure": 33000000, "free_cash_flow": 136000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25959, "ticker_id": 4977, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1000000", "ebitda": "77000000", "netIncome": "5000000", "grossProfit": "442000000", "depreciation": "None", "totalRevenue": "442000000", "costOfRevenue": "840000000", "interestIncome": "14000000", "incomeBeforeTax": "-4000000", "interestExpense": "26000000", "operatingIncome": "1000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "441000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-470000000", "costofGoodsAndServicesSold": "840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "1203000000", "netIncomeFromContinuingOperations": "865000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "446000000", "currentDebt": "None", "investments": "None", "totalAssets": "1805000000", "longTermDebt": "13371000000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "180000000", "reportedCurrency": "USD", "retainedEarnings": "13644000000", "totalLiabilities": "1367000000", "otherCurrentAssets": "129000000", "totalCurrentAssets": "257000000", "currentLongTermDebt": "14000000", "longTermInvestments": "1641000000", "shortTermInvestments": "-8000000", "currentNetReceivables": "21000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548000000", "currentAccountsPayable": "29000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2469000000", "shortLongTermDebtTotal": "13385000000", "totalShareholderEquity": "438000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-13000000", "totalCurrentLiabilities": "84000000", "otherNonCurrentLiabilities": "864000000", "totalNonCurrentLiabilities": "1283000000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "61000000", "intangibleAssetsExcludingGoodwill": "180000000", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "-1296000000" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212000000", "cashflowFromInvestment": "159000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-594000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1780000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442000000, "cost_of_revenue": 840000000, "gross_profit": 442000000, "research_and_development": null, "selling_general_admin": 1203000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1000000, "depreciation_amortisation": 76000000, "ebitda": 77000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -4000000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": 865000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107000000, "short_term_investments": -8000000, "net_receivables": 21000000, "inventory": null, "other_current_assets": null, "total_current_assets": 257000000, "net_ppe": null, "goodwill": 180000000, "intangible_assets": 180000000, "goodwill_and_intangibles": 360000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1548000000, "total_assets": 1805000000, "short_term_debt": 14000000, "accounts_payable": 29000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84000000, "long_term_debt": 13371000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1283000000, "total_liabilities": 1367000000, "total_debt": 13385000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13644000000, "total_equity": 438000000, "shares_outstanding": 61000000, "operating_cash_flow": 103000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 159000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212000000, "free_cash_flow": 136000000, "net_change_in_cash": -594000000 }, "raw_data": { "income": { "ebit": "1000000", "ebitda": "77000000", "netIncome": "5000000", "grossProfit": "442000000", "depreciation": "None", "totalRevenue": "442000000", "costOfRevenue": "840000000", "interestIncome": "14000000", "incomeBeforeTax": "-4000000", "interestExpense": "26000000", "operatingIncome": "1000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "441000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-470000000", "costofGoodsAndServicesSold": "840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "1203000000", "netIncomeFromContinuingOperations": "865000000" }, "balance": { "goodwill": "180000000", "inventory": "None", "commonStock": "446000000", "currentDebt": "None", "investments": "None", "totalAssets": "1805000000", "longTermDebt": "13371000000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "180000000", "reportedCurrency": "USD", "retainedEarnings": "13644000000", "totalLiabilities": "1367000000", "otherCurrentAssets": "129000000", "totalCurrentAssets": "257000000", "currentLongTermDebt": "14000000", "longTermInvestments": "1641000000", "shortTermInvestments": "-8000000", "currentNetReceivables": "21000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548000000", "currentAccountsPayable": "29000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2469000000", "shortLongTermDebtTotal": "13385000000", "totalShareholderEquity": "438000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-13000000", "totalCurrentLiabilities": "84000000", "otherNonCurrentLiabilities": "864000000", "totalNonCurrentLiabilities": "1283000000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "61000000", "intangibleAssetsExcludingGoodwill": "180000000", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "-1296000000" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212000000", "cashflowFromInvestment": "159000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-594000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1780000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 711000000, "cost_of_revenue": 413000000, "gross_profit": 298000000, "ebit": 58000000, "ebitda": 126000000, "pretax_income": 58000000, "tax_provision": 5000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1332000000, "total_current_assets": 1957000000, "total_assets": 15892000000, "short_term_debt": 53000000, "long_term_debt": 493432000, "total_debt": 546432000, "total_liabilities": 8161000000, "total_equity": 7731000000, "shares_outstanding": 63782979, "goodwill_and_intangibles": 11914000000 }, "cash_flow": { "operating_cash_flow": 357000000, "capital_expenditure": 20000000, "free_cash_flow": 377000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25922, "ticker_id": 4977, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58000000", "ebitda": "126000000", "netIncome": "53000000", "grossProfit": "298000000", "depreciation": "None", "totalRevenue": "711000000", "costOfRevenue": "413000000", "interestIncome": "None", "incomeBeforeTax": "58000000", "interestExpense": "68000000", "operatingIncome": "64000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-11170000", "nonInterestIncome": "None", "operatingExpenses": "234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "35258000", "netIncomeFromContinuingOperations": "-40426000" }, "balance": { "goodwill": "6959000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15892000000", "longTermDebt": "493432000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4955000000", "reportedCurrency": "USD", "retainedEarnings": "7840000000", "totalLiabilities": "8161000000", "otherCurrentAssets": "363000000", "totalCurrentAssets": "1957000000", "currentLongTermDebt": "215745000", "longTermInvestments": "116299000", "shortTermInvestments": "None", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13935000000", "currentAccountsPayable": "524000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5021000000", "totalShareholderEquity": "7731000000", "capitalLeaseObligations": "99855000", "otherCurrentLiabilities": "57000000", "totalCurrentLiabilities": "1453000000", "otherNonCurrentLiabilities": "41093000", "totalNonCurrentLiabilities": "6034000000", "cashAndShortTermInvestments": "1332000000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "4955000000", "cashAndCashEquivalentsAtCarryingValue": "1332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "357000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711000000, "cost_of_revenue": 413000000, "gross_profit": 298000000, "research_and_development": null, "selling_general_admin": 35258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58000000, "depreciation_amortisation": 68000000, "ebitda": 126000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 53000000, "net_income_continuing_ops": -40426000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1332000000, "short_term_investments": null, "net_receivables": 262000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1957000000, "net_ppe": null, "goodwill": 6959000000, "intangible_assets": 4955000000, "goodwill_and_intangibles": 11914000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13935000000, "total_assets": 15892000000, "short_term_debt": 53000000, "accounts_payable": 524000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1453000000, "long_term_debt": 493432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6034000000, "total_liabilities": 8161000000, "total_debt": 546432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7840000000, "total_equity": 7731000000, "shares_outstanding": 63782979, "operating_cash_flow": 357000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52000000, "free_cash_flow": 377000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58000000", "ebitda": "126000000", "netIncome": "53000000", "grossProfit": "298000000", "depreciation": "None", "totalRevenue": "711000000", "costOfRevenue": "413000000", "interestIncome": "None", "incomeBeforeTax": "58000000", "interestExpense": "68000000", "operatingIncome": "64000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-11170000", "nonInterestIncome": "None", "operatingExpenses": "234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "35258000", "netIncomeFromContinuingOperations": "-40426000" }, "balance": { "goodwill": "6959000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15892000000", "longTermDebt": "493432000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4955000000", "reportedCurrency": "USD", "retainedEarnings": "7840000000", "totalLiabilities": "8161000000", "otherCurrentAssets": "363000000", "totalCurrentAssets": "1957000000", "currentLongTermDebt": "215745000", "longTermInvestments": "116299000", "shortTermInvestments": "None", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13935000000", "currentAccountsPayable": "524000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5021000000", "totalShareholderEquity": "7731000000", "capitalLeaseObligations": "99855000", "otherCurrentLiabilities": "57000000", "totalCurrentLiabilities": "1453000000", "otherNonCurrentLiabilities": "41093000", "totalNonCurrentLiabilities": "6034000000", "cashAndShortTermInvestments": "1332000000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "4955000000", "cashAndCashEquivalentsAtCarryingValue": "1332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "357000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 61303000, "cost_of_revenue": 106984000, "gross_profit": -45681000, "ebit": -41641000, "ebitda": -24003000, "pretax_income": -53800000, "tax_provision": -12314000, "net_income": -41449000, "net_income_to_common": -41449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111578000, "total_current_assets": 158707000, "total_assets": 1614957000, "short_term_debt": 215347000, "long_term_debt": 523284000, "total_debt": 738631000, "total_liabilities": 1076775000, "total_equity": 526050000, "shares_outstanding": 63782979, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 26411000, "capital_expenditure": 101079000, "free_cash_flow": 127490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25923, "ticker_id": 4977, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41641000", "ebitda": "-24003000", "netIncome": "-41449000", "grossProfit": "-45681000", "depreciation": "None", "totalRevenue": "61303000", "costOfRevenue": "106984000", "interestIncome": "6857000", "incomeBeforeTax": "-53800000", "interestExpense": "12159000", "operatingIncome": "-19661000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12314000", "reportedCurrency": "USD", "netInterestIncome": "-12159000", "nonInterestIncome": "None", "operatingExpenses": "-26020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17638000", "sellingGeneralAndAdministrative": "31976000", "netIncomeFromContinuingOperations": "-41486000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "1614957000", "longTermDebt": "523284000", "shortTermDebt": "215347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-609012000", "totalLiabilities": "1076775000", "otherCurrentAssets": "13563000", "totalCurrentAssets": "158707000", "currentLongTermDebt": "215347000", "longTermInvestments": "116819000", "shortTermInvestments": "None", "currentNetReceivables": "33566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456250000", "currentAccountsPayable": "43473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "868888000", "shortLongTermDebtTotal": "837197000", "totalShareholderEquity": "526050000", "capitalLeaseObligations": "98566000", "otherCurrentLiabilities": "8394000", "totalCurrentLiabilities": "377043000", "otherNonCurrentLiabilities": "34842000", "totalNonCurrentLiabilities": "699732000", "cashAndShortTermInvestments": "111578000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "111578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87877000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26411000", "capitalExpenditures": "101079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22080000", "cashflowFromInvestment": "-7370000", "stockBasedCompensation": "6172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-46105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61303000, "cost_of_revenue": 106984000, "gross_profit": -45681000, "research_and_development": null, "selling_general_admin": 31976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41641000, "depreciation_amortisation": 17638000, "ebitda": -24003000, "interest_expense": 12159000, "interest_income": null, "other_non_operating": null, "pretax_income": -53800000, "tax_provision": -12314000, "effective_tax_rate": null, "net_income": -41449000, "net_income_continuing_ops": -41486000, "net_income_to_common": -41449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111578000, "short_term_investments": null, "net_receivables": 33566000, "inventory": null, "other_current_assets": null, "total_current_assets": 158707000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456250000, "total_assets": 1614957000, "short_term_debt": 215347000, "accounts_payable": 43473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377043000, "long_term_debt": 523284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 699732000, "total_liabilities": 1076775000, "total_debt": 738631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -609012000, "total_equity": 526050000, "shares_outstanding": 63782979, "operating_cash_flow": 26411000, "stock_based_compensation": 6172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22080000, "free_cash_flow": 127490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41641000", "ebitda": "-24003000", "netIncome": "-41449000", "grossProfit": "-45681000", "depreciation": "None", "totalRevenue": "61303000", "costOfRevenue": "106984000", "interestIncome": "6857000", "incomeBeforeTax": "-53800000", "interestExpense": "12159000", "operatingIncome": "-19661000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12314000", "reportedCurrency": "USD", "netInterestIncome": "-12159000", "nonInterestIncome": "None", "operatingExpenses": "-26020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17638000", "sellingGeneralAndAdministrative": "31976000", "netIncomeFromContinuingOperations": "-41486000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "103000", "currentDebt": "None", "investments": "None", "totalAssets": "1614957000", "longTermDebt": "523284000", "shortTermDebt": "215347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-609012000", "totalLiabilities": "1076775000", "otherCurrentAssets": "13563000", "totalCurrentAssets": "158707000", "currentLongTermDebt": "215347000", "longTermInvestments": "116819000", "shortTermInvestments": "None", "currentNetReceivables": "33566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456250000", "currentAccountsPayable": "43473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "868888000", "shortLongTermDebtTotal": "837197000", "totalShareholderEquity": "526050000", "capitalLeaseObligations": "98566000", "otherCurrentLiabilities": "8394000", "totalCurrentLiabilities": "377043000", "otherNonCurrentLiabilities": "34842000", "totalNonCurrentLiabilities": "699732000", "cashAndShortTermInvestments": "111578000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "111578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87877000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26411000", "capitalExpenditures": "101079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22080000", "cashflowFromInvestment": "-7370000", "stockBasedCompensation": "6172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-46105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 311538000, "cost_of_revenue": 214387000, "gross_profit": 97151000, "ebit": 54090000, "ebitda": 77558000, "pretax_income": 41805000, "tax_provision": 11703000, "net_income": 29978000, "net_income_to_common": 29978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82237000, "total_current_assets": 217081000, "total_assets": 1671466000, "short_term_debt": 111013000, "long_term_debt": 655088000, "total_debt": 766101000, "total_liabilities": 1099007000, "total_equity": 560290000, "shares_outstanding": 63782979, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": -88815000, "capital_expenditure": 7563000, "free_cash_flow": -81252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25925, "ticker_id": 4977, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54090000", "ebitda": "77558000", "netIncome": "29978000", "grossProfit": "97151000", "depreciation": "None", "totalRevenue": "311538000", "costOfRevenue": "214387000", "interestIncome": "1187000", "incomeBeforeTax": "41805000", "interestExpense": "12285000", "operatingIncome": "38930000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11703000", "reportedCurrency": "USD", "netInterestIncome": "-12285000", "nonInterestIncome": "None", "operatingExpenses": "58221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23468000", "sellingGeneralAndAdministrative": "34753000", "netIncomeFromContinuingOperations": "30102000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "1671466000", "longTermDebt": "655088000", "shortTermDebt": "111013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-567563000", "totalLiabilities": "1099007000", "otherCurrentAssets": "47916000", "totalCurrentAssets": "217081000", "currentLongTermDebt": "104833000", "longTermInvestments": "121173000", "shortTermInvestments": "None", "currentNetReceivables": "86928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1454385000", "currentAccountsPayable": "65504999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "877553000", "shortLongTermDebtTotal": "867982000", "totalShareholderEquity": "560290000", "capitalLeaseObligations": "101881000", "otherCurrentLiabilities": "73186000", "totalCurrentLiabilities": "249704000", "otherNonCurrentLiabilities": "35699000", "totalNonCurrentLiabilities": "849303000", "cashAndShortTermInvestments": "82237000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "82237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-88815000", "capitalExpenditures": "7563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57372000", "cashflowFromInvestment": "-7561000", "stockBasedCompensation": "12708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311538000, "cost_of_revenue": 214387000, "gross_profit": 97151000, "research_and_development": null, "selling_general_admin": 34753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54090000, "depreciation_amortisation": 23468000, "ebitda": 77558000, "interest_expense": 12285000, "interest_income": null, "other_non_operating": null, "pretax_income": 41805000, "tax_provision": 11703000, "effective_tax_rate": null, "net_income": 29978000, "net_income_continuing_ops": 30102000, "net_income_to_common": 29978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82237000, "short_term_investments": null, "net_receivables": 86928000, "inventory": null, "other_current_assets": null, "total_current_assets": 217081000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1454385000, "total_assets": 1671466000, "short_term_debt": 111013000, "accounts_payable": 65504999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249704000, "long_term_debt": 655088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 849303000, "total_liabilities": 1099007000, "total_debt": 766101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567563000, "total_equity": 560290000, "shares_outstanding": 63782979, "operating_cash_flow": -88815000, "stock_based_compensation": 12708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57372000, "free_cash_flow": -81252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54090000", "ebitda": "77558000", "netIncome": "29978000", "grossProfit": "97151000", "depreciation": "None", "totalRevenue": "311538000", "costOfRevenue": "214387000", "interestIncome": "1187000", "incomeBeforeTax": "41805000", "interestExpense": "12285000", "operatingIncome": "38930000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11703000", "reportedCurrency": "USD", "netInterestIncome": "-12285000", "nonInterestIncome": "None", "operatingExpenses": "58221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23468000", "sellingGeneralAndAdministrative": "34753000", "netIncomeFromContinuingOperations": "30102000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "1671466000", "longTermDebt": "655088000", "shortTermDebt": "111013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-567563000", "totalLiabilities": "1099007000", "otherCurrentAssets": "47916000", "totalCurrentAssets": "217081000", "currentLongTermDebt": "104833000", "longTermInvestments": "121173000", "shortTermInvestments": "None", "currentNetReceivables": "86928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1454385000", "currentAccountsPayable": "65504999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "877553000", "shortLongTermDebtTotal": "867982000", "totalShareholderEquity": "560290000", "capitalLeaseObligations": "101881000", "otherCurrentLiabilities": "73186000", "totalCurrentLiabilities": "249704000", "otherNonCurrentLiabilities": "35699000", "totalNonCurrentLiabilities": "849303000", "cashAndShortTermInvestments": "82237000", "commonStockSharesOutstanding": "63782979", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "82237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-88815000", "capitalExpenditures": "7563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57372000", "cashflowFromInvestment": "-7561000", "stockBasedCompensation": "12708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 312440000, "cost_of_revenue": 214442000, "gross_profit": 97998000, "ebit": 53433000, "ebitda": 74704000, "pretax_income": 41781000, "tax_provision": 12287000, "net_income": 29494000, "net_income_to_common": 29494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153621000, "total_current_assets": 236533000, "total_assets": 1683861000, "short_term_debt": 104445000, "long_term_debt": 598656000, "total_debt": 703101000, "total_liabilities": 1148988000, "total_equity": 522828000, "shares_outstanding": 64117391, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": -8130000, "capital_expenditure": 16884000, "free_cash_flow": 8754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25926, "ticker_id": 4977, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53433000", "ebitda": "74704000", "netIncome": "29494000", "grossProfit": "97998000", "depreciation": "None", "totalRevenue": "312440000", "costOfRevenue": "214442000", "interestIncome": "1679000", "incomeBeforeTax": "41781000", "interestExpense": "11652000", "operatingIncome": "41787000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12287000", "reportedCurrency": "USD", "netInterestIncome": "-11652000", "nonInterestIncome": "None", "operatingExpenses": "56211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21271000", "sellingGeneralAndAdministrative": "34940000", "netIncomeFromContinuingOperations": "29494000" }, "balance": { "goodwill": "123703000", "inventory": "None", "commonStock": "626000", "currentDebt": "None", "investments": "None", "totalAssets": "1683861000", "longTermDebt": "598656000", "shortTermDebt": "104445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "175764000", "reportedCurrency": "USD", "retainedEarnings": "-597541000", "totalLiabilities": "1148988000", "otherCurrentAssets": "22250000", "totalCurrentAssets": "236533000", "currentLongTermDebt": "104445000", "longTermInvestments": "114606000", "shortTermInvestments": "None", "currentNetReceivables": "60662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1447328000", "currentAccountsPayable": "111043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "881067000", "shortLongTermDebtTotal": "803940000", "totalShareholderEquity": "522828000", "capitalLeaseObligations": "100839000", "otherCurrentLiabilities": "11232000", "totalCurrentLiabilities": "371162000", "otherNonCurrentLiabilities": "36183000", "totalNonCurrentLiabilities": "777826000", "cashAndShortTermInvestments": "153621000", "commonStockSharesOutstanding": "64117391", "intangibleAssetsExcludingGoodwill": "175764000", "cashAndCashEquivalentsAtCarryingValue": "153621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8130000", "capitalExpenditures": "16884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3348000", "cashflowFromInvestment": "-108588000", "stockBasedCompensation": "2646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312440000, "cost_of_revenue": 214442000, "gross_profit": 97998000, "research_and_development": null, "selling_general_admin": 34940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53433000, "depreciation_amortisation": 21271000, "ebitda": 74704000, "interest_expense": 11652000, "interest_income": null, "other_non_operating": null, "pretax_income": 41781000, "tax_provision": 12287000, "effective_tax_rate": null, "net_income": 29494000, "net_income_continuing_ops": 29494000, "net_income_to_common": 29494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153621000, "short_term_investments": null, "net_receivables": 60662000, "inventory": null, "other_current_assets": null, "total_current_assets": 236533000, "net_ppe": null, "goodwill": 123703000, "intangible_assets": 175764000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1447328000, "total_assets": 1683861000, "short_term_debt": 104445000, "accounts_payable": 111043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371162000, "long_term_debt": 598656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 777826000, "total_liabilities": 1148988000, "total_debt": 703101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -597541000, "total_equity": 522828000, "shares_outstanding": 64117391, "operating_cash_flow": -8130000, "stock_based_compensation": 2646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3348000, "free_cash_flow": 8754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53433000", "ebitda": "74704000", "netIncome": "29494000", "grossProfit": "97998000", "depreciation": "None", "totalRevenue": "312440000", "costOfRevenue": "214442000", "interestIncome": "1679000", "incomeBeforeTax": "41781000", "interestExpense": "11652000", "operatingIncome": "41787000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12287000", "reportedCurrency": "USD", "netInterestIncome": "-11652000", "nonInterestIncome": "None", "operatingExpenses": "56211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21271000", "sellingGeneralAndAdministrative": "34940000", "netIncomeFromContinuingOperations": "29494000" }, "balance": { "goodwill": "123703000", "inventory": "None", "commonStock": "626000", "currentDebt": "None", "investments": "None", "totalAssets": "1683861000", "longTermDebt": "598656000", "shortTermDebt": "104445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "175764000", "reportedCurrency": "USD", "retainedEarnings": "-597541000", "totalLiabilities": "1148988000", "otherCurrentAssets": "22250000", "totalCurrentAssets": "236533000", "currentLongTermDebt": "104445000", "longTermInvestments": "114606000", "shortTermInvestments": "None", "currentNetReceivables": "60662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1447328000", "currentAccountsPayable": "111043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "881067000", "shortLongTermDebtTotal": "803940000", "totalShareholderEquity": "522828000", "capitalLeaseObligations": "100839000", "otherCurrentLiabilities": "11232000", "totalCurrentLiabilities": "371162000", "otherNonCurrentLiabilities": "36183000", "totalNonCurrentLiabilities": "777826000", "cashAndShortTermInvestments": "153621000", "commonStockSharesOutstanding": "64117391", "intangibleAssetsExcludingGoodwill": "175764000", "cashAndCashEquivalentsAtCarryingValue": "153621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8130000", "capitalExpenditures": "16884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3348000", "cashflowFromInvestment": "-108588000", "stockBasedCompensation": "2646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 47211000, "cost_of_revenue": 51171000, "gross_profit": -3960000, "ebit": -43554000, "ebitda": -30297000, "pretax_income": -53898000, "tax_provision": -12507000, "net_income": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244679000, "total_current_assets": 321362000, "total_assets": 1681439000, "short_term_debt": 104344000, "long_term_debt": 595122000, "total_debt": 699466000, "total_liabilities": 1183273000, "total_equity": 486121000, "shares_outstanding": 62590828, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 95770000, "capital_expenditure": 19516000, "free_cash_flow": 115286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25927, "ticker_id": 4977, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43554000", "ebitda": "-30297000", "netIncome": "-41391000", "grossProfit": "-3960000", "depreciation": "None", "totalRevenue": "47211000", "costOfRevenue": "51171000", "interestIncome": "10659000", "incomeBeforeTax": "-53898000", "interestExpense": "10344000", "operatingIncome": "-44452000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12507000", "reportedCurrency": "USD", "netInterestIncome": "-10344000", "nonInterestIncome": "None", "operatingExpenses": "40492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13257000", "sellingGeneralAndAdministrative": "27235000", "netIncomeFromContinuingOperations": "-41391000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "1681439000", "longTermDebt": "595122000", "shortTermDebt": "104344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-627035000", "totalLiabilities": "1183273000", "otherCurrentAssets": "49064000", "totalCurrentAssets": "321362000", "currentLongTermDebt": "104344000", "longTermInvestments": "108908000", "shortTermInvestments": "None", "currentNetReceivables": "27619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1360077000", "currentAccountsPayable": "82300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "818527000", "shortLongTermDebtTotal": "803347000", "totalShareholderEquity": "486121000", "capitalLeaseObligations": "103881000", "otherCurrentLiabilities": "7113000", "totalCurrentLiabilities": "413865000", "otherNonCurrentLiabilities": "35195000", "totalNonCurrentLiabilities": "769408000", "cashAndShortTermInvestments": "244679000", "commonStockSharesOutstanding": "62590828", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "244679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95770000", "capitalExpenditures": "19516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80139000", "cashflowFromInvestment": "-21517000", "stockBasedCompensation": "2646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47211000, "cost_of_revenue": 51171000, "gross_profit": -3960000, "research_and_development": null, "selling_general_admin": 27235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43554000, "depreciation_amortisation": 13257000, "ebitda": -30297000, "interest_expense": 10344000, "interest_income": null, "other_non_operating": null, "pretax_income": -53898000, "tax_provision": -12507000, "effective_tax_rate": null, "net_income": -41391000, "net_income_continuing_ops": -41391000, "net_income_to_common": -41391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244679000, "short_term_investments": null, "net_receivables": 27619000, "inventory": null, "other_current_assets": null, "total_current_assets": 321362000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1360077000, "total_assets": 1681439000, "short_term_debt": 104344000, "accounts_payable": 82300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413865000, "long_term_debt": 595122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 769408000, "total_liabilities": 1183273000, "total_debt": 699466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -627035000, "total_equity": 486121000, "shares_outstanding": 62590828, "operating_cash_flow": 95770000, "stock_based_compensation": 2646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80139000, "free_cash_flow": 115286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43554000", "ebitda": "-30297000", "netIncome": "-41391000", "grossProfit": "-3960000", "depreciation": "None", "totalRevenue": "47211000", "costOfRevenue": "51171000", "interestIncome": "10659000", "incomeBeforeTax": "-53898000", "interestExpense": "10344000", "operatingIncome": "-44452000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12507000", "reportedCurrency": "USD", "netInterestIncome": "-10344000", "nonInterestIncome": "None", "operatingExpenses": "40492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13257000", "sellingGeneralAndAdministrative": "27235000", "netIncomeFromContinuingOperations": "-41391000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "1681439000", "longTermDebt": "595122000", "shortTermDebt": "104344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-627035000", "totalLiabilities": "1183273000", "otherCurrentAssets": "49064000", "totalCurrentAssets": "321362000", "currentLongTermDebt": "104344000", "longTermInvestments": "108908000", "shortTermInvestments": "None", "currentNetReceivables": "27619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1360077000", "currentAccountsPayable": "82300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "818527000", "shortLongTermDebtTotal": "803347000", "totalShareholderEquity": "486121000", "capitalLeaseObligations": "103881000", "otherCurrentLiabilities": "7113000", "totalCurrentLiabilities": "413865000", "otherNonCurrentLiabilities": "35195000", "totalNonCurrentLiabilities": "769408000", "cashAndShortTermInvestments": "244679000", "commonStockSharesOutstanding": "62590828", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "244679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95770000", "capitalExpenditures": "19516000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80139000", "cashflowFromInvestment": "-21517000", "stockBasedCompensation": "2646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 52118000, "cost_of_revenue": 30496000, "gross_profit": 21622000, "ebit": -16675999, "ebitda": -9516000, "pretax_income": -20411000, "tax_provision": -1286000, "net_income": -19125000, "net_income_to_common": -19125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110144000, "total_current_assets": 179146000, "total_assets": 1523846000, "short_term_debt": 104193000, "long_term_debt": 512927000, "total_debt": 617120000, "total_liabilities": 987622000, "total_equity": 524179000, "shares_outstanding": 61693548, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 28903000, "capital_expenditure": 12091000, "free_cash_flow": 40994000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25928, "ticker_id": 4977, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16675999", "ebitda": "-9516000", "netIncome": "-19125000", "grossProfit": "21622000", "depreciation": "None", "totalRevenue": "52118000", "costOfRevenue": "30496000", "interestIncome": "4568000", "incomeBeforeTax": "-20411000", "interestExpense": "10072000", "operatingIncome": "-18648000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1286000", "reportedCurrency": "USD", "netInterestIncome": "-10072000", "nonInterestIncome": "None", "operatingExpenses": "40270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7159999", "sellingGeneralAndAdministrative": "28110000", "netIncomeFromContinuingOperations": "-19125000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "1523846000", "longTermDebt": "512927000", "shortTermDebt": "104193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-585644000", "totalLiabilities": "987622000", "otherCurrentAssets": "19011000", "totalCurrentAssets": "179146000", "currentLongTermDebt": "104193000", "longTermInvestments": "108786000", "shortTermInvestments": "None", "currentNetReceivables": "49991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344700000", "currentAccountsPayable": "63711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "807485000", "shortLongTermDebtTotal": "720965000", "totalShareholderEquity": "524179000", "capitalLeaseObligations": "103845000", "otherCurrentLiabilities": "6905000", "totalCurrentLiabilities": "286660000", "otherNonCurrentLiabilities": "34116000", "totalNonCurrentLiabilities": "700962000", "cashAndShortTermInvestments": "110144000", "commonStockSharesOutstanding": "61693548", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "110144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19125000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28903000", "capitalExpenditures": "12091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20232000", "cashflowFromInvestment": "-12092000", "stockBasedCompensation": "-13789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52118000, "cost_of_revenue": 30496000, "gross_profit": 21622000, "research_and_development": null, "selling_general_admin": 28110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16675999, "depreciation_amortisation": 7159999, "ebitda": -9516000, "interest_expense": 10072000, "interest_income": null, "other_non_operating": null, "pretax_income": -20411000, "tax_provision": -1286000, "effective_tax_rate": null, "net_income": -19125000, "net_income_continuing_ops": -19125000, "net_income_to_common": -19125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110144000, "short_term_investments": null, "net_receivables": 49991000, "inventory": null, "other_current_assets": null, "total_current_assets": 179146000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1344700000, "total_assets": 1523846000, "short_term_debt": 104193000, "accounts_payable": 63711000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286660000, "long_term_debt": 512927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700962000, "total_liabilities": 987622000, "total_debt": 617120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -585644000, "total_equity": 524179000, "shares_outstanding": 61693548, "operating_cash_flow": 28903000, "stock_based_compensation": -13789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12092000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20232000, "free_cash_flow": 40994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16675999", "ebitda": "-9516000", "netIncome": "-19125000", "grossProfit": "21622000", "depreciation": "None", "totalRevenue": "52118000", "costOfRevenue": "30496000", "interestIncome": "4568000", "incomeBeforeTax": "-20411000", "interestExpense": "10072000", "operatingIncome": "-18648000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1286000", "reportedCurrency": "USD", "netInterestIncome": "-10072000", "nonInterestIncome": "None", "operatingExpenses": "40270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7159999", "sellingGeneralAndAdministrative": "28110000", "netIncomeFromContinuingOperations": "-19125000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "624000", "currentDebt": "None", "investments": "None", "totalAssets": "1523846000", "longTermDebt": "512927000", "shortTermDebt": "104193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-585644000", "totalLiabilities": "987622000", "otherCurrentAssets": "19011000", "totalCurrentAssets": "179146000", "currentLongTermDebt": "104193000", "longTermInvestments": "108786000", "shortTermInvestments": "None", "currentNetReceivables": "49991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344700000", "currentAccountsPayable": "63711000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "807485000", "shortLongTermDebtTotal": "720965000", "totalShareholderEquity": "524179000", "capitalLeaseObligations": "103845000", "otherCurrentLiabilities": "6905000", "totalCurrentLiabilities": "286660000", "otherNonCurrentLiabilities": "34116000", "totalNonCurrentLiabilities": "700962000", "cashAndShortTermInvestments": "110144000", "commonStockSharesOutstanding": "61693548", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "110144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19125000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28903000", "capitalExpenditures": "12091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20232000", "cashflowFromInvestment": "-12092000", "stockBasedCompensation": "-13789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12160000", "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": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 290674000, "cost_of_revenue": 228472000, "gross_profit": 62202000, "ebit": 19466000, "ebitda": 38144000, "pretax_income": 9905000, "tax_provision": -115000, "net_income": 10020000, "net_income_to_common": 10020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116020000, "total_current_assets": 224138000, "total_assets": 1557247000, "short_term_debt": 137626000, "long_term_debt": 502473000, "total_debt": 640099000, "total_liabilities": 1014780000, "total_equity": 530422000, "shares_outstanding": 62159000, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": -69024000, "capital_expenditure": 57432000, "free_cash_flow": -11592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25930, "ticker_id": 4977, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19466000", "ebitda": "38144000", "netIncome": "10020000", "grossProfit": "62202000", "depreciation": "None", "totalRevenue": "290674000", "costOfRevenue": "228472000", "interestIncome": "1665000", "incomeBeforeTax": "9905000", "interestExpense": "9561000", "operatingIncome": "6402000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-115000", "reportedCurrency": "USD", "netInterestIncome": "-9561000", "nonInterestIncome": "None", "operatingExpenses": "55800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18678000", "sellingGeneralAndAdministrative": "37122000", "netIncomeFromContinuingOperations": "10020000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "621000", "currentDebt": "None", "investments": "None", "totalAssets": "1557247000", "longTermDebt": "502473000", "shortTermDebt": "137626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-566519000", "totalLiabilities": "1014780000", "otherCurrentAssets": "20065000", "totalCurrentAssets": "224138000", "currentLongTermDebt": "137626000", "longTermInvestments": "113929000", "shortTermInvestments": "None", "currentNetReceivables": "88053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1333109000", "currentAccountsPayable": "92525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801136000", "shortLongTermDebtTotal": "743619000", "totalShareholderEquity": "530422000", "capitalLeaseObligations": "103520000", "otherCurrentLiabilities": "9093000", "totalCurrentLiabilities": "321658000", "otherNonCurrentLiabilities": "35633000", "totalNonCurrentLiabilities": "693122000", "cashAndShortTermInvestments": "116020000", "commonStockSharesOutstanding": "62159000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "116020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-69024000", "capitalExpenditures": "57432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39798000", "cashflowFromInvestment": "-16110000", "stockBasedCompensation": "6365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290674000, "cost_of_revenue": 228472000, "gross_profit": 62202000, "research_and_development": null, "selling_general_admin": 37122000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19466000, "depreciation_amortisation": 18678000, "ebitda": 38144000, "interest_expense": 9561000, "interest_income": null, "other_non_operating": null, "pretax_income": 9905000, "tax_provision": -115000, "effective_tax_rate": null, "net_income": 10020000, "net_income_continuing_ops": 10020000, "net_income_to_common": 10020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116020000, "short_term_investments": null, "net_receivables": 88053000, "inventory": null, "other_current_assets": null, "total_current_assets": 224138000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1333109000, "total_assets": 1557247000, "short_term_debt": 137626000, "accounts_payable": 92525000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321658000, "long_term_debt": 502473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693122000, "total_liabilities": 1014780000, "total_debt": 640099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566519000, "total_equity": 530422000, "shares_outstanding": 62159000, "operating_cash_flow": -69024000, "stock_based_compensation": 6365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39798000, "free_cash_flow": -11592000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19466000", "ebitda": "38144000", "netIncome": "10020000", "grossProfit": "62202000", "depreciation": "None", "totalRevenue": "290674000", "costOfRevenue": "228472000", "interestIncome": "1665000", "incomeBeforeTax": "9905000", "interestExpense": "9561000", "operatingIncome": "6402000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-115000", "reportedCurrency": "USD", "netInterestIncome": "-9561000", "nonInterestIncome": "None", "operatingExpenses": "55800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18678000", "sellingGeneralAndAdministrative": "37122000", "netIncomeFromContinuingOperations": "10020000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "621000", "currentDebt": "None", "investments": "None", "totalAssets": "1557247000", "longTermDebt": "502473000", "shortTermDebt": "137626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-566519000", "totalLiabilities": "1014780000", "otherCurrentAssets": "20065000", "totalCurrentAssets": "224138000", "currentLongTermDebt": "137626000", "longTermInvestments": "113929000", "shortTermInvestments": "None", "currentNetReceivables": "88053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1333109000", "currentAccountsPayable": "92525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "801136000", "shortLongTermDebtTotal": "743619000", "totalShareholderEquity": "530422000", "capitalLeaseObligations": "103520000", "otherCurrentLiabilities": "9093000", "totalCurrentLiabilities": "321658000", "otherNonCurrentLiabilities": "35633000", "totalNonCurrentLiabilities": "693122000", "cashAndShortTermInvestments": "116020000", "commonStockSharesOutstanding": "62159000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "116020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-69024000", "capitalExpenditures": "57432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39798000", "cashflowFromInvestment": "-16110000", "stockBasedCompensation": "6365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18678000", "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": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 282876000, "cost_of_revenue": 207480000, "gross_profit": 75396000, "ebit": 39706000, "ebitda": 56815000, "pretax_income": 29993000, "tax_provision": 884000, "net_income": 29109000, "net_income_to_common": 29109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121239000, "total_current_assets": 248296000, "total_assets": 1573817000, "short_term_debt": 137673000, "long_term_debt": 462363000, "total_debt": 600036000, "total_liabilities": 1049099000, "total_equity": 512673000, "shares_outstanding": 62792000, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": -34312000, "capital_expenditure": 29790000, "free_cash_flow": -4522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25931, "ticker_id": 4977, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39706000", "ebitda": "56815000", "netIncome": "29109000", "grossProfit": "75396000", "depreciation": "None", "totalRevenue": "282876000", "costOfRevenue": "207480000", "interestIncome": "None", "incomeBeforeTax": "29993000", "interestExpense": "9713000", "operatingIncome": "24936000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "884000", "reportedCurrency": "USD", "netInterestIncome": "-9713000", "nonInterestIncome": "None", "operatingExpenses": "50460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17109000", "sellingGeneralAndAdministrative": "33351000", "netIncomeFromContinuingOperations": "29109000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "620000", "currentDebt": "None", "investments": "None", "totalAssets": "1573817000", "longTermDebt": "462363000", "shortTermDebt": "137673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-576539000", "totalLiabilities": "1049099000", "otherCurrentAssets": "68327000", "totalCurrentAssets": "248296000", "currentLongTermDebt": "137673000", "longTermInvestments": "107321000", "shortTermInvestments": "None", "currentNetReceivables": "58730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1325521000", "currentAccountsPayable": "99483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702486000", "totalShareholderEquity": "512673000", "capitalLeaseObligations": "102450000", "otherCurrentLiabilities": "4733000", "totalCurrentLiabilities": "388170000", "otherNonCurrentLiabilities": "35288000", "totalNonCurrentLiabilities": "660929000", "cashAndShortTermInvestments": "121239000", "commonStockSharesOutstanding": "62792000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "121239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34312000", "capitalExpenditures": "29790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17161000", "cashflowFromInvestment": "-30510000", "stockBasedCompensation": "3705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282876000, "cost_of_revenue": 207480000, "gross_profit": 75396000, "research_and_development": null, "selling_general_admin": 33351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39706000, "depreciation_amortisation": 17109000, "ebitda": 56815000, "interest_expense": 9713000, "interest_income": null, "other_non_operating": null, "pretax_income": 29993000, "tax_provision": 884000, "effective_tax_rate": null, "net_income": 29109000, "net_income_continuing_ops": 29109000, "net_income_to_common": 29109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121239000, "short_term_investments": null, "net_receivables": 58730000, "inventory": null, "other_current_assets": null, "total_current_assets": 248296000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1325521000, "total_assets": 1573817000, "short_term_debt": 137673000, "accounts_payable": 99483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388170000, "long_term_debt": 462363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 660929000, "total_liabilities": 1049099000, "total_debt": 600036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -576539000, "total_equity": 512673000, "shares_outstanding": 62792000, "operating_cash_flow": -34312000, "stock_based_compensation": 3705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17161000, "free_cash_flow": -4522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39706000", "ebitda": "56815000", "netIncome": "29109000", "grossProfit": "75396000", "depreciation": "None", "totalRevenue": "282876000", "costOfRevenue": "207480000", "interestIncome": "None", "incomeBeforeTax": "29993000", "interestExpense": "9713000", "operatingIncome": "24936000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "884000", "reportedCurrency": "USD", "netInterestIncome": "-9713000", "nonInterestIncome": "None", "operatingExpenses": "50460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17109000", "sellingGeneralAndAdministrative": "33351000", "netIncomeFromContinuingOperations": "29109000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "620000", "currentDebt": "None", "investments": "None", "totalAssets": "1573817000", "longTermDebt": "462363000", "shortTermDebt": "137673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-576539000", "totalLiabilities": "1049099000", "otherCurrentAssets": "68327000", "totalCurrentAssets": "248296000", "currentLongTermDebt": "137673000", "longTermInvestments": "107321000", "shortTermInvestments": "None", "currentNetReceivables": "58730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1325521000", "currentAccountsPayable": "99483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702486000", "totalShareholderEquity": "512673000", "capitalLeaseObligations": "102450000", "otherCurrentLiabilities": "4733000", "totalCurrentLiabilities": "388170000", "otherNonCurrentLiabilities": "35288000", "totalNonCurrentLiabilities": "660929000", "cashAndShortTermInvestments": "121239000", "commonStockSharesOutstanding": "62792000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "121239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34312000", "capitalExpenditures": "29790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17161000", "cashflowFromInvestment": "-30510000", "stockBasedCompensation": "3705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 37080000, "cost_of_revenue": 47460000, "gross_profit": -10380000, "ebit": -45985000, "ebitda": -31103000, "pretax_income": -55428000, "tax_provision": -4156000, "net_income": -51272000, "net_income_to_common": -51272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181461000, "total_current_assets": 287441000, "total_assets": 1602189000, "short_term_debt": 42547000, "long_term_debt": 537366000, "total_debt": 579913000, "total_liabilities": 1110942000, "total_equity": 479202000, "shares_outstanding": 61879000, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 91064000, "capital_expenditure": 27642000, "free_cash_flow": 118706000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25932, "ticker_id": 4977, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45985000", "ebitda": "-31103000", "netIncome": "-51272000", "grossProfit": "-10380000", "depreciation": "None", "totalRevenue": "37080000", "costOfRevenue": "47460000", "interestIncome": "None", "incomeBeforeTax": "-55428000", "interestExpense": "9443000", "operatingIncome": "-52355000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4156000", "reportedCurrency": "USD", "netInterestIncome": "-9443000", "nonInterestIncome": "None", "operatingExpenses": "41975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14882000", "sellingGeneralAndAdministrative": "27093000", "netIncomeFromContinuingOperations": "-51272000" }, "balance": { "goodwill": "175764000", "inventory": "1", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "1602189000", "longTermDebt": "537366000", "shortTermDebt": "42547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-605648000", "totalLiabilities": "1110942000", "otherCurrentAssets": "65738000", "totalCurrentAssets": "287441000", "currentLongTermDebt": "42547000", "longTermInvestments": "100140000", "shortTermInvestments": "1895860000", "currentNetReceivables": "40242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1314748000", "currentAccountsPayable": "99118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "685757000", "totalShareholderEquity": "479202000", "capitalLeaseObligations": "105844000", "otherCurrentLiabilities": "5839000", "totalCurrentLiabilities": "359871000", "otherNonCurrentLiabilities": "37657000", "totalNonCurrentLiabilities": "751071000", "cashAndShortTermInvestments": "181461000", "commonStockSharesOutstanding": "61879000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "181461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51272000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91064000", "capitalExpenditures": "27642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7831000", "cashflowFromInvestment": "-27595000", "stockBasedCompensation": "3719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37080000, "cost_of_revenue": 47460000, "gross_profit": -10380000, "research_and_development": null, "selling_general_admin": 27093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45985000, "depreciation_amortisation": 14882000, "ebitda": -31103000, "interest_expense": 9443000, "interest_income": null, "other_non_operating": null, "pretax_income": -55428000, "tax_provision": -4156000, "effective_tax_rate": null, "net_income": -51272000, "net_income_continuing_ops": -51272000, "net_income_to_common": -51272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181461000, "short_term_investments": 1895860000, "net_receivables": 40242000, "inventory": 1, "other_current_assets": null, "total_current_assets": 287441000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1314748000, "total_assets": 1602189000, "short_term_debt": 42547000, "accounts_payable": 99118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359871000, "long_term_debt": 537366000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751071000, "total_liabilities": 1110942000, "total_debt": 579913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605648000, "total_equity": 479202000, "shares_outstanding": 61879000, "operating_cash_flow": 91064000, "stock_based_compensation": 3719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27595000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7831000, "free_cash_flow": 118706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45985000", "ebitda": "-31103000", "netIncome": "-51272000", "grossProfit": "-10380000", "depreciation": "None", "totalRevenue": "37080000", "costOfRevenue": "47460000", "interestIncome": "None", "incomeBeforeTax": "-55428000", "interestExpense": "9443000", "operatingIncome": "-52355000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4156000", "reportedCurrency": "USD", "netInterestIncome": "-9443000", "nonInterestIncome": "None", "operatingExpenses": "41975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14882000", "sellingGeneralAndAdministrative": "27093000", "netIncomeFromContinuingOperations": "-51272000" }, "balance": { "goodwill": "175764000", "inventory": "1", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "1602189000", "longTermDebt": "537366000", "shortTermDebt": "42547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-605648000", "totalLiabilities": "1110942000", "otherCurrentAssets": "65738000", "totalCurrentAssets": "287441000", "currentLongTermDebt": "42547000", "longTermInvestments": "100140000", "shortTermInvestments": "1895860000", "currentNetReceivables": "40242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1314748000", "currentAccountsPayable": "99118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "685757000", "totalShareholderEquity": "479202000", "capitalLeaseObligations": "105844000", "otherCurrentLiabilities": "5839000", "totalCurrentLiabilities": "359871000", "otherNonCurrentLiabilities": "37657000", "totalNonCurrentLiabilities": "751071000", "cashAndShortTermInvestments": "181461000", "commonStockSharesOutstanding": "61879000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "181461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51272000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91064000", "capitalExpenditures": "27642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7831000", "cashflowFromInvestment": "-27595000", "stockBasedCompensation": "3719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14882000", "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": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 67748000, "cost_of_revenue": 54350000, "gross_profit": 13398000, "ebit": -30154000, "ebitda": -19089000, "pretax_income": -26389999, "tax_provision": 5968000, "net_income": -32357999, "net_income_to_common": -32357999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125148000, "total_current_assets": 218019000, "total_assets": 1504330000, "short_term_debt": 42153000, "long_term_debt": 527116000, "total_debt": 569269000, "total_liabilities": 963688000, "total_equity": 528597000, "shares_outstanding": 62226923, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": 22932000, "capital_expenditure": 23723000, "free_cash_flow": 46655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25933, "ticker_id": 4977, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30154000", "ebitda": "-19089000", "netIncome": "-32357999", "grossProfit": "13398000", "depreciation": "None", "totalRevenue": "67748000", "costOfRevenue": "54350000", "interestIncome": "None", "incomeBeforeTax": "-26389999", "interestExpense": "9656000", "operatingIncome": "-32366000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5968000", "reportedCurrency": "USD", "netInterestIncome": "-9656000", "nonInterestIncome": "None", "operatingExpenses": "45764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11065000", "sellingGeneralAndAdministrative": "29999000", "netIncomeFromContinuingOperations": "-32358000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "1504330000", "longTermDebt": "527116000", "shortTermDebt": "42153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-554376000", "totalLiabilities": "963688000", "otherCurrentAssets": "29949000", "totalCurrentAssets": "218019000", "currentLongTermDebt": "42153000", "longTermInvestments": "99213000", "shortTermInvestments": "None", "currentNetReceivables": "62922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286311000", "currentAccountsPayable": "73096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "672855000", "totalShareholderEquity": "528597000", "capitalLeaseObligations": "103586000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "233673000", "otherNonCurrentLiabilities": "33676000", "totalNonCurrentLiabilities": "730015000", "cashAndShortTermInvestments": "125148000", "commonStockSharesOutstanding": "62226923", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "125148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22932000", "capitalExpenditures": "23723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11979000", "cashflowFromInvestment": "-23723000", "stockBasedCompensation": "3568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67748000, "cost_of_revenue": 54350000, "gross_profit": 13398000, "research_and_development": null, "selling_general_admin": 29999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30154000, "depreciation_amortisation": 11065000, "ebitda": -19089000, "interest_expense": 9656000, "interest_income": null, "other_non_operating": null, "pretax_income": -26389999, "tax_provision": 5968000, "effective_tax_rate": null, "net_income": -32357999, "net_income_continuing_ops": -32358000, "net_income_to_common": -32357999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125148000, "short_term_investments": null, "net_receivables": 62922000, "inventory": null, "other_current_assets": null, "total_current_assets": 218019000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1286311000, "total_assets": 1504330000, "short_term_debt": 42153000, "accounts_payable": 73096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233673000, "long_term_debt": 527116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 730015000, "total_liabilities": 963688000, "total_debt": 569269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -554376000, "total_equity": 528597000, "shares_outstanding": 62226923, "operating_cash_flow": 22932000, "stock_based_compensation": 3568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23723000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11979000, "free_cash_flow": 46655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30154000", "ebitda": "-19089000", "netIncome": "-32357999", "grossProfit": "13398000", "depreciation": "None", "totalRevenue": "67748000", "costOfRevenue": "54350000", "interestIncome": "None", "incomeBeforeTax": "-26389999", "interestExpense": "9656000", "operatingIncome": "-32366000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5968000", "reportedCurrency": "USD", "netInterestIncome": "-9656000", "nonInterestIncome": "None", "operatingExpenses": "45764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11065000", "sellingGeneralAndAdministrative": "29999000", "netIncomeFromContinuingOperations": "-32358000" }, "balance": { "goodwill": "175764000", "inventory": "None", "commonStock": "619000", "currentDebt": "None", "investments": "None", "totalAssets": "1504330000", "longTermDebt": "527116000", "shortTermDebt": "42153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-554376000", "totalLiabilities": "963688000", "otherCurrentAssets": "29949000", "totalCurrentAssets": "218019000", "currentLongTermDebt": "42153000", "longTermInvestments": "99213000", "shortTermInvestments": "None", "currentNetReceivables": "62922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286311000", "currentAccountsPayable": "73096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "672855000", "totalShareholderEquity": "528597000", "capitalLeaseObligations": "103586000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "233673000", "otherNonCurrentLiabilities": "33676000", "totalNonCurrentLiabilities": "730015000", "cashAndShortTermInvestments": "125148000", "commonStockSharesOutstanding": "62226923", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "125148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22932000", "capitalExpenditures": "23723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11979000", "cashflowFromInvestment": "-23723000", "stockBasedCompensation": "3568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15765000", "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": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 271824000, "cost_of_revenue": 200442000, "gross_profit": 71382000, "ebit": 11866000, "ebitda": 33152000, "pretax_income": 2209000, "tax_provision": 8256000, "net_income": -6047000, "net_income_to_common": -6047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106715000, "total_current_assets": 243848000, "total_assets": 1518839000, "short_term_debt": 7786000, "long_term_debt": 547485000, "total_debt": 555271000, "total_liabilities": 943188000, "total_equity": 563606000, "shares_outstanding": 62588000, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": -57198000, "capital_expenditure": 15613000, "free_cash_flow": -41585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25935, "ticker_id": 4977, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11866000", "ebitda": "33152000", "netIncome": "-6047000", "grossProfit": "71382000", "depreciation": "None", "totalRevenue": "271824000", "costOfRevenue": "200442000", "interestIncome": "None", "incomeBeforeTax": "2209000", "interestExpense": "9657000", "operatingIncome": "15716000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8256000", "reportedCurrency": "USD", "netInterestIncome": "-9657000", "nonInterestIncome": "None", "operatingExpenses": "55666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21286000", "sellingGeneralAndAdministrative": "34346000", "netIncomeFromContinuingOperations": "-6047000" }, "balance": { "goodwill": "175764000", "inventory": "19814000", "commonStock": "617000", "currentDebt": "None", "investments": "None", "totalAssets": "1518839000", "longTermDebt": "547485000", "shortTermDebt": "7786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-522018000", "totalLiabilities": "943188000", "otherCurrentAssets": "38038000", "totalCurrentAssets": "243848000", "currentLongTermDebt": "7786000", "longTermInvestments": "105614000", "shortTermInvestments": "1039386000", "currentNetReceivables": "99095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1274991000", "currentAccountsPayable": "68339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "662022000", "totalShareholderEquity": "563606000", "capitalLeaseObligations": "106751000", "otherCurrentLiabilities": "7056000", "totalCurrentLiabilities": "189301000", "otherNonCurrentLiabilities": "32257000", "totalNonCurrentLiabilities": "753887000", "cashAndShortTermInvestments": "106715000", "commonStockSharesOutstanding": "62588000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "106715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57198000", "capitalExpenditures": "15613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16895000", "cashflowFromInvestment": "-15738000", "stockBasedCompensation": "3309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271824000, "cost_of_revenue": 200442000, "gross_profit": 71382000, "research_and_development": null, "selling_general_admin": 34346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11866000, "depreciation_amortisation": 21286000, "ebitda": 33152000, "interest_expense": 9657000, "interest_income": null, "other_non_operating": null, "pretax_income": 2209000, "tax_provision": 8256000, "effective_tax_rate": null, "net_income": -6047000, "net_income_continuing_ops": -6047000, "net_income_to_common": -6047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106715000, "short_term_investments": 1039386000, "net_receivables": 99095000, "inventory": 19814000, "other_current_assets": null, "total_current_assets": 243848000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1274991000, "total_assets": 1518839000, "short_term_debt": 7786000, "accounts_payable": 68339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189301000, "long_term_debt": 547485000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 753887000, "total_liabilities": 943188000, "total_debt": 555271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -522018000, "total_equity": 563606000, "shares_outstanding": 62588000, "operating_cash_flow": -57198000, "stock_based_compensation": 3309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16895000, "free_cash_flow": -41585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11866000", "ebitda": "33152000", "netIncome": "-6047000", "grossProfit": "71382000", "depreciation": "None", "totalRevenue": "271824000", "costOfRevenue": "200442000", "interestIncome": "None", "incomeBeforeTax": "2209000", "interestExpense": "9657000", "operatingIncome": "15716000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8256000", "reportedCurrency": "USD", "netInterestIncome": "-9657000", "nonInterestIncome": "None", "operatingExpenses": "55666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21286000", "sellingGeneralAndAdministrative": "34346000", "netIncomeFromContinuingOperations": "-6047000" }, "balance": { "goodwill": "175764000", "inventory": "19814000", "commonStock": "617000", "currentDebt": "None", "investments": "None", "totalAssets": "1518839000", "longTermDebt": "547485000", "shortTermDebt": "7786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-522018000", "totalLiabilities": "943188000", "otherCurrentAssets": "38038000", "totalCurrentAssets": "243848000", "currentLongTermDebt": "7786000", "longTermInvestments": "105614000", "shortTermInvestments": "1039386000", "currentNetReceivables": "99095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1274991000", "currentAccountsPayable": "68339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "662022000", "totalShareholderEquity": "563606000", "capitalLeaseObligations": "106751000", "otherCurrentLiabilities": "7056000", "totalCurrentLiabilities": "189301000", "otherNonCurrentLiabilities": "32257000", "totalNonCurrentLiabilities": "753887000", "cashAndShortTermInvestments": "106715000", "commonStockSharesOutstanding": "62588000", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "106715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57198000", "capitalExpenditures": "15613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16895000", "cashflowFromInvestment": "-15738000", "stockBasedCompensation": "3309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21286000", "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": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "income_statement": { "revenue": 270123000, "cost_of_revenue": 197731000, "gross_profit": 72392000, "ebit": -11324000, "ebitda": 7926000, "pretax_income": -20772000, "tax_provision": 8141000, "net_income": -28913000, "net_income_to_common": -28913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130537000, "total_current_assets": 264129000, "total_assets": 1509102000, "short_term_debt": 7205000, "long_term_debt": 15432000000, "total_debt": 15439205000, "total_liabilities": 1287220000, "total_equity": 210593000, "shares_outstanding": 61719290, "goodwill_and_intangibles": 299467000 }, "cash_flow": { "operating_cash_flow": -48673000, "capital_expenditure": 16053000, "free_cash_flow": -32620000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 25936, "ticker_id": 4977, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:42:01.184583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11324000", "ebitda": "7926000", "netIncome": "-28913000", "grossProfit": "72392000", "depreciation": "None", "totalRevenue": "270123000", "costOfRevenue": "197731000", "interestIncome": "None", "incomeBeforeTax": "-20772000", "interestExpense": "9448000", "operatingIncome": "19467000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8141000", "reportedCurrency": "USD", "netInterestIncome": "-9448000", "nonInterestIncome": "None", "operatingExpenses": "52925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44000000", "costofGoodsAndServicesSold": "197731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19250000", "sellingGeneralAndAdministrative": "490000000", "netIncomeFromContinuingOperations": "303000000" }, "balance": { "goodwill": "175764000", "inventory": "52033000", "commonStock": "730620000", "currentDebt": "None", "investments": "None", "totalAssets": "1509102000", "longTermDebt": "15432000000", "shortTermDebt": "7205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-515971000", "totalLiabilities": "1287220000", "otherCurrentAssets": "27068000", "totalCurrentAssets": "264129000", "currentLongTermDebt": "7205000", "longTermInvestments": "1126000000", "shortTermInvestments": "None", "currentNetReceivables": "54491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244973000", "currentAccountsPayable": "65426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15439205000", "totalShareholderEquity": "210593000", "capitalLeaseObligations": "106014000", "otherCurrentLiabilities": "5524000", "totalCurrentLiabilities": "220165000", "otherNonCurrentLiabilities": "2938000000", "totalNonCurrentLiabilities": "1067055000", "cashAndShortTermInvestments": "130537000", "commonStockSharesOutstanding": "61719290", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "130537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28913000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48673000", "capitalExpenditures": "16053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2891000", "cashflowFromInvestment": "-11409000", "stockBasedCompensation": "3153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-276000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270123000, "cost_of_revenue": 197731000, "gross_profit": 72392000, "research_and_development": null, "selling_general_admin": 490000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11324000, "depreciation_amortisation": 19250000, "ebitda": 7926000, "interest_expense": 9448000, "interest_income": null, "other_non_operating": null, "pretax_income": -20772000, "tax_provision": 8141000, "effective_tax_rate": null, "net_income": -28913000, "net_income_continuing_ops": 303000000, "net_income_to_common": -28913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130537000, "short_term_investments": null, "net_receivables": 54491000, "inventory": 52033000, "other_current_assets": null, "total_current_assets": 264129000, "net_ppe": null, "goodwill": 175764000, "intangible_assets": 123703000, "goodwill_and_intangibles": 299467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244973000, "total_assets": 1509102000, "short_term_debt": 7205000, "accounts_payable": 65426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220165000, "long_term_debt": 15432000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1067055000, "total_liabilities": 1287220000, "total_debt": 15439205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -515971000, "total_equity": 210593000, "shares_outstanding": 61719290, "operating_cash_flow": -48673000, "stock_based_compensation": 3153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11409000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2891000, "free_cash_flow": -32620000, "net_change_in_cash": -276000000 }, "raw_data": { "income": { "ebit": "-11324000", "ebitda": "7926000", "netIncome": "-28913000", "grossProfit": "72392000", "depreciation": "None", "totalRevenue": "270123000", "costOfRevenue": "197731000", "interestIncome": "None", "incomeBeforeTax": "-20772000", "interestExpense": "9448000", "operatingIncome": "19467000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "8141000", "reportedCurrency": "USD", "netInterestIncome": "-9448000", "nonInterestIncome": "None", "operatingExpenses": "52925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44000000", "costofGoodsAndServicesSold": "197731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19250000", "sellingGeneralAndAdministrative": "490000000", "netIncomeFromContinuingOperations": "303000000" }, "balance": { "goodwill": "175764000", "inventory": "52033000", "commonStock": "730620000", "currentDebt": "None", "investments": "None", "totalAssets": "1509102000", "longTermDebt": "15432000000", "shortTermDebt": "7205000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "123703000", "reportedCurrency": "USD", "retainedEarnings": "-515971000", "totalLiabilities": "1287220000", "otherCurrentAssets": "27068000", "totalCurrentAssets": "264129000", "currentLongTermDebt": "7205000", "longTermInvestments": "1126000000", "shortTermInvestments": "None", "currentNetReceivables": "54491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244973000", "currentAccountsPayable": "65426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15439205000", "totalShareholderEquity": "210593000", "capitalLeaseObligations": "106014000", "otherCurrentLiabilities": "5524000", "totalCurrentLiabilities": "220165000", "otherNonCurrentLiabilities": "2938000000", "totalNonCurrentLiabilities": "1067055000", "cashAndShortTermInvestments": "130537000", "commonStockSharesOutstanding": "61719290", "intangibleAssetsExcludingGoodwill": "123703000", "cashAndCashEquivalentsAtCarryingValue": "130537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28913000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-48673000", "capitalExpenditures": "16053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2891000", "cashflowFromInvestment": "-11409000", "stockBasedCompensation": "3153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-276000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "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" ] } } }