{ "ticker": { "uuid": "053f032f-87e6-49c6-a607-b79b0d9320d3", "symbol": "ILPT", "name": "Industrial Logistics Properties Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/053f032f-87e6-49c6-a607-b79b0d9320d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/053f032f-87e6-49c6-a607-b79b0d9320d3/" }, "ticker_metadata": { "id": 6595, "uuid": "053f032f-87e6-49c6-a607-b79b0d9320d3", "symbol": "ILPT", "name": "Industrial Logistics Properties Trust", "asset_type": "equity", "market_cap": 597989000, "stock_exchange_id": 2, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "ILPT is a real estate investment trust, or REIT, that owns and rents industrial and logistics properties throughout the United States. The company is headquartered in Newton, MA.", "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": "053f032f-87e6-49c6-a607-b79b0d9320d3", "symbol": "ILPT", "name": "Industrial Logistics Properties Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/053f032f-87e6-49c6-a607-b79b0d9320d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/053f032f-87e6-49c6-a607-b79b0d9320d3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.32, "quality": 0.06, "momentum": 0.96, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.61, "market_cap": 569792580, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0684, "shareholder_yield": 0.014, "roe": -0.1127, "piotroski_f_score": 4, "momentum_12_1": 1.5654, "volatility_252d": 0.594 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:21.706310+00:00", "batch_id": "" }, "size": { "price_close": 8.61, "market_cap": 569792580, "market_cap_usd": 569792580, "enterprise_value": 4659723580, "shares_outstanding": 66178000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1878, "ptbv_ratio": 1.8058, "ps_ratio": 1.2568, "pcf_ratio": 8.7401, "pfcf_ratio": 8.2401, "ev_ebitda": 14.6196, "ev_ebit": 28.5815, "ev_sales": 10.2782, "ev_fcf": 67.3867, "earnings_yield": null, "fcf_yield": 0.0148, "price_to_sales": 1.2568, "price_to_book": 1.1878, "price_to_cashflow": 8.7401, "ebitda_to_ev": 0.0684, "sales_yield": 0.0973 }, "yield": { "dividend_yield": 0.014, "buyback_yield": 0, "shareholder_yield": 0.014, "debt_paydown_yield": null, "total_yield": 0.014 }, "quality": { "gross_margin": 0.1087, "operating_margin": 0.3596, "net_margin": -0.1193, "ebitda_margin": 0.703, "fcf_margin": 0.1525, "roe": -0.1127, "roa": -0.0105, "roic": 0.0268, "roc_greenblatt": null, "asset_turnover": 0.0877, "cash_conversion": -1.2786, "accruals_ratio": -0.0231, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 0.2837, "earnings_stability_5y": 0.4497, "revenue_stability_5y": 0.3076, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0095, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.9283, "net_debt_to_ebitda": 12.8319, "debt_to_assets": 0.8108, "interest_coverage": 0.6342, "current_ratio": 3.9126, "quick_ratio": 3.9126, "net_debt": 4089931000, "local_beta": 0.0015, "volatility_252d": 0.594, "volatility_60d": 1.044, "max_drawdown_12m": -0.1815, "risk_adjusted_momentum": 2.6355 }, "growth": { "revenue_growth_1y": 0.0257, "revenue_growth_3y_cagr": 0.0496, "revenue_growth_5y_cagr": 0.1201, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 6.3917, "book_value_growth_1y": -0.1328, "revenue_growth": 0.0257, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0564, "price_return_3m": 0.3885, "price_return_6m": 0.5075, "price_return_9m": 0.4387, "price_return_12m": 1.7102, "price_return_12m_ex1m": 1.5654, "momentum_6m": 0.5075, "momentum_12m": 1.7102, "momentum_12_1": 1.5654, "distance_from_52w_high": -0.0401, "distance_from_52w_low": 1.6149, "relative_strength": 1.5522 }, "raw_ttm": { "revenue_ttm": 453362000, "gross_profit_ttm": 49271000, "ebit_ttm": 163032999, "ebitda_ttm": 318730999, "net_income_ttm": -54082000, "eps_diluted_ttm": -0.8172, "operating_cash_flow_ttm": 65193000, "capital_expenditure_ttm": 3956000, "fcf_ttm": 69149000, "dividends_paid_ttm": 7964000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257057999, "cash_and_equivalents": 99500000, "total_current_assets": 323375000, "total_current_liabilities": 82650000, "net_ppe": null, "total_assets": 5166764000, "total_debt": 4189431000, "total_equity": 479718000, "net_working_capital": 1560724000, "book_value_per_share": 7.2489, "retained_earnings": -162087000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 315532000, "tangible_book_per_share": 4.7679 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 39, "rank_ps": 34, "rank_pcf": 37, "rank_ev_ebitda": 62, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 81, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 92, "rank_fcf_margin": 58, "rank_piotroski": 73, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6 }, "composites": { "value_composite": 68, "quality_composite": 94, "momentum_composite": 4, "growth_composite": 73, "yield_composite": 28, "svqf_composite": 52, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.1386, "os_score": 0.34, "value_percentile": 0.32, "quality_percentile": 0.06, "momentum_percentile": 0.96, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 31, "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": 1526, "ticker_id": 6595, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:21.706310+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.61, "market_cap": 569792580, "market_cap_usd": 569792580, "enterprise_value": 4659723580, "shares_outstanding": 66178000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.18776569, "ptbv_ratio": 1.80581551, "ps_ratio": 1.25681592, "pcf_ratio": 8.74008835, "pfcf_ratio": 8.2400697, "ev_ebitda": 14.61961213, "ev_ebit": 28.58147497, "ev_sales": 10.27815207, "ev_fcf": 67.38670957, "earnings_yield": null, "fcf_yield": 0.01483972, "dividend_yield": 0.01397702, "buyback_yield": 0, "shareholder_yield": 0.01397702, "debt_paydown_yield": null, "total_yield": 0.01397702, "gross_margin": 0.10867916, "operating_margin": 0.35960888, "net_margin": -0.11929099, "ebitda_margin": 0.70303863, "fcf_margin": 0.15252491, "roe": -0.11273707, "roa": -0.01046729, "roic": 0.02675802, "roc_greenblatt": null, "asset_turnover": 0.08774583, "cash_conversion": -1.27859547, "accruals_ratio": -0.02308505, "sbc_to_revenue": null, "debt_to_equity": 8.92831413, "net_debt_to_ebitda": 12.831921, "debt_to_assets": 0.81084234, "interest_coverage": 0.63422652, "current_ratio": 3.91258318, "quick_ratio": 3.91258318, "net_debt": 4089931000, "revenue_growth_1y": 0.02572445, "revenue_growth_3y_cagr": 0.04962185, "revenue_growth_5y_cagr": 0.12009977, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 6.39166221, "book_value_growth_1y": -0.13276146, "piotroski_f_score": 4, "altman_z_score": 0.28368453, "earnings_stability_5y": 0.449699, "revenue_stability_5y": 0.307611, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05644172, "price_return_3m": 0.38853051, "price_return_6m": 0.50753769, "price_return_9m": 0.4386686, "price_return_12m": 1.71018918, "price_return_12m_ex1m": 1.56539394, "distance_from_52w_high": -0.04013378, "distance_from_52w_low": 1.61487533, "relative_strength": 1.55224813, "local_beta": 0.0015, "volatility_252d": 0.593965, "volatility_60d": 1.044035, "max_drawdown_12m": -0.1815394, "revenue_ttm": 453362000, "gross_profit_ttm": 49271000, "ebit_ttm": 163032999, "ebitda_ttm": 318730999, "net_income_ttm": -54082000, "eps_diluted_ttm": -0.81722022, "operating_cash_flow_ttm": 65193000, "capital_expenditure_ttm": 3956000, "fcf_ttm": 69149000, "dividends_paid_ttm": 7964000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257057999, "cash_and_equivalents": 99500000, "total_current_assets": 323375000, "total_current_liabilities": 82650000, "net_ppe": null, "total_assets": 5166764000, "total_debt": 4189431000, "total_equity": 479718000, "net_working_capital": 1560724000, "book_value_per_share": 7.24890447, "retained_earnings": -162087000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 315532000, "tangible_book_per_share": 4.76792892, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 39, "rank_ps": 34, "rank_pcf": 37, "rank_ev_ebitda": 62, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 81, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 92, "rank_fcf_margin": 58, "rank_piotroski": 73, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 68, "quality_composite": 94, "momentum_composite": 4, "growth_composite": 73, "yield_composite": 28, "svqf_composite": 52, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 31, "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": 8.61, "os": 0.34, "value": 0.32, "quality": 0.06, "momentum": 0.96, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.014, "roe": -0.1127, "momentum_12_1": 1.5654, "complete_fields": { "id": 1526, "ticker_id": 6595, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:21.706310+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.61, "market_cap": 569792580, "market_cap_usd": 569792580, "enterprise_value": 4659723580, "shares_outstanding": 66178000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.18776569, "ptbv_ratio": 1.80581551, "ps_ratio": 1.25681592, "pcf_ratio": 8.74008835, "pfcf_ratio": 8.2400697, "ev_ebitda": 14.61961213, "ev_ebit": 28.58147497, "ev_sales": 10.27815207, "ev_fcf": 67.38670957, "earnings_yield": null, "fcf_yield": 0.01483972, "dividend_yield": 0.01397702, "buyback_yield": 0, "shareholder_yield": 0.01397702, "debt_paydown_yield": null, "total_yield": 0.01397702, "gross_margin": 0.10867916, "operating_margin": 0.35960888, "net_margin": -0.11929099, "ebitda_margin": 0.70303863, "fcf_margin": 0.15252491, "roe": -0.11273707, "roa": -0.01046729, "roic": 0.02675802, "roc_greenblatt": null, "asset_turnover": 0.08774583, "cash_conversion": -1.27859547, "accruals_ratio": -0.02308505, "sbc_to_revenue": null, "debt_to_equity": 8.92831413, "net_debt_to_ebitda": 12.831921, "debt_to_assets": 0.81084234, "interest_coverage": 0.63422652, "current_ratio": 3.91258318, "quick_ratio": 3.91258318, "net_debt": 4089931000, "revenue_growth_1y": 0.02572445, "revenue_growth_3y_cagr": 0.04962185, "revenue_growth_5y_cagr": 0.12009977, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 6.39166221, "book_value_growth_1y": -0.13276146, "piotroski_f_score": 4, "altman_z_score": 0.28368453, "earnings_stability_5y": 0.449699, "revenue_stability_5y": 0.307611, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05644172, "price_return_3m": 0.38853051, "price_return_6m": 0.50753769, "price_return_9m": 0.4386686, "price_return_12m": 1.71018918, "price_return_12m_ex1m": 1.56539394, "distance_from_52w_high": -0.04013378, "distance_from_52w_low": 1.61487533, "relative_strength": 1.55224813, "local_beta": 0.0015, "volatility_252d": 0.593965, "volatility_60d": 1.044035, "max_drawdown_12m": -0.1815394, "revenue_ttm": 453362000, "gross_profit_ttm": 49271000, "ebit_ttm": 163032999, "ebitda_ttm": 318730999, "net_income_ttm": -54082000, "eps_diluted_ttm": -0.81722022, "operating_cash_flow_ttm": 65193000, "capital_expenditure_ttm": 3956000, "fcf_ttm": 69149000, "dividends_paid_ttm": 7964000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 257057999, "cash_and_equivalents": 99500000, "total_current_assets": 323375000, "total_current_liabilities": 82650000, "net_ppe": null, "total_assets": 5166764000, "total_debt": 4189431000, "total_equity": 479718000, "net_working_capital": 1560724000, "book_value_per_share": 7.24890447, "retained_earnings": -162087000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 315532000, "tangible_book_per_share": 4.76792892, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 39, "rank_ps": 34, "rank_pcf": 37, "rank_ev_ebitda": 62, "rank_ev_ebit": 82, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 41, "rank_roe": 81, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 92, "rank_fcf_margin": 58, "rank_piotroski": 73, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 68, "quality_composite": 94, "momentum_composite": 4, "growth_composite": 73, "yield_composite": 28, "svqf_composite": 52, "vc1_composite": 26, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 65, "small_cap_core_rank": 31, "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 448848000, "cost_of_revenue": 392133000, "gross_profit": 56715000, "ebit": 162704999, "ebitda": 327931999, "pretax_income": -102464000, "tax_provision": 104000, "net_income": -66187000, "net_income_to_common": -66187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183031000, "total_current_assets": 319700000, "total_assets": 5189944000, "short_term_debt": 1419499000, "long_term_debt": 4193194000, "total_debt": 5612693000, "total_liabilities": 4289246000, "total_equity": 489697000, "shares_outstanding": 66006000, "goodwill_and_intangibles": 164186000 }, "cash_flow": { "operating_cash_flow": 60672000, "capital_expenditure": 18638000, "free_cash_flow": 79310000, "dividends_paid": 7973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95171, "ticker_id": 6595, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162704999", "ebitda": "327931999", "netIncome": "-66187000", "grossProfit": "56715000", "depreciation": "None", "totalRevenue": "448848000", "costOfRevenue": "392133000", "interestIncome": "6716000", "incomeBeforeTax": "-102464000", "interestExpense": "265168999", "operatingIncome": "147925000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-257843000", "nonInterestIncome": "None", "operatingExpenses": "-91210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165227000", "sellingGeneralAndAdministrative": "36961000", "netIncomeFromContinuingOperations": "-102568000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5189944000", "longTermDebt": "4193194000", "shortTermDebt": "1419499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164186000", "reportedCurrency": "USD", "retainedEarnings": "-529119000", "totalLiabilities": "4289246000", "otherCurrentAssets": "None", "totalCurrentAssets": "319700000", "currentLongTermDebt": "None", "longTermInvestments": "132753000", "shortTermInvestments": "None", "currentNetReceivables": "136669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4870244000", "currentAccountsPayable": "74571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4224194000", "totalShareholderEquity": "489697000", "capitalLeaseObligations": "11679000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1419499000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2869747000", "cashAndShortTermInvestments": "183031000", "commonStockSharesOutstanding": "66006000", "intangibleAssetsExcludingGoodwill": "164186000", "cashAndCashEquivalentsAtCarryingValue": "183031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102568000", "profitLoss": "None", "dividendPayout": "7973000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60672000", "capitalExpenditures": "18638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124080000", "cashflowFromInvestment": "3959000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448848000, "cost_of_revenue": 392133000, "gross_profit": 56715000, "research_and_development": null, "selling_general_admin": 36961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162704999, "depreciation_amortisation": 165227000, "ebitda": 327931999, "interest_expense": 265168999, "interest_income": null, "other_non_operating": null, "pretax_income": -102464000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": -66187000, "net_income_continuing_ops": -102568000, "net_income_to_common": -66187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183031000, "short_term_investments": null, "net_receivables": 136669000, "inventory": null, "other_current_assets": null, "total_current_assets": 319700000, "net_ppe": null, "goodwill": null, "intangible_assets": 164186000, "goodwill_and_intangibles": 164186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4870244000, "total_assets": 5189944000, "short_term_debt": 1419499000, "accounts_payable": 74571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1419499000, "long_term_debt": 4193194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2869747000, "total_liabilities": 4289246000, "total_debt": 5612693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -529119000, "total_equity": 489697000, "shares_outstanding": 66006000, "operating_cash_flow": 60672000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3959000, "dividends_paid": 7973000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124080000, "free_cash_flow": 79310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162704999", "ebitda": "327931999", "netIncome": "-66187000", "grossProfit": "56715000", "depreciation": "None", "totalRevenue": "448848000", "costOfRevenue": "392133000", "interestIncome": "6716000", "incomeBeforeTax": "-102464000", "interestExpense": "265168999", "operatingIncome": "147925000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-257843000", "nonInterestIncome": "None", "operatingExpenses": "-91210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165227000", "sellingGeneralAndAdministrative": "36961000", "netIncomeFromContinuingOperations": "-102568000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5189944000", "longTermDebt": "4193194000", "shortTermDebt": "1419499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164186000", "reportedCurrency": "USD", "retainedEarnings": "-529119000", "totalLiabilities": "4289246000", "otherCurrentAssets": "None", "totalCurrentAssets": "319700000", "currentLongTermDebt": "None", "longTermInvestments": "132753000", "shortTermInvestments": "None", "currentNetReceivables": "136669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4870244000", "currentAccountsPayable": "74571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4224194000", "totalShareholderEquity": "489697000", "capitalLeaseObligations": "11679000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1419499000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2869747000", "cashAndShortTermInvestments": "183031000", "commonStockSharesOutstanding": "66006000", "intangibleAssetsExcludingGoodwill": "164186000", "cashAndCashEquivalentsAtCarryingValue": "183031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102568000", "profitLoss": "None", "dividendPayout": "7973000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60672000", "capitalExpenditures": "18638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124080000", "cashflowFromInvestment": "3959000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7973000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127588000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 442322000, "cost_of_revenue": 62563000, "gross_profit": 379759000, "ebit": 150198000, "ebitda": 322185000, "pretax_income": -137006000, "tax_provision": 162000, "net_income": -95669000, "net_income_to_common": -95669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131706000, "total_current_assets": 371642000, "total_assets": 5406331000, "short_term_debt": 2653793000, "long_term_debt": 4300537000, "total_debt": 6954330000, "total_liabilities": 4397001000, "total_equity": 562019000, "shares_outstanding": 65697000, "goodwill_and_intangibles": 10807000 }, "cash_flow": { "operating_cash_flow": 1963000, "capital_expenditure": 5698000, "free_cash_flow": 7661000, "dividends_paid": 2638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95176, "ticker_id": 6595, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150198000", "ebitda": "322185000", "netIncome": "-95669000", "grossProfit": "379759000", "depreciation": "None", "totalRevenue": "442322000", "costOfRevenue": "62563000", "interestIncome": "11427000", "incomeBeforeTax": "-137006000", "interestExpense": "292536000", "operatingIncome": "138771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-281109000", "nonInterestIncome": "None", "operatingExpenses": "240988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171987000", "sellingGeneralAndAdministrative": "30454000", "netIncomeFromContinuingOperations": "-137168000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5406331000", "longTermDebt": "4300537000", "shortTermDebt": "2653793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10807000", "reportedCurrency": "USD", "retainedEarnings": "-86473000", "totalLiabilities": "4397001000", "otherCurrentAssets": "110774000", "totalCurrentAssets": "371642000", "currentLongTermDebt": "None", "longTermInvestments": "116732000", "shortTermInvestments": "110774000", "currentNetReceivables": "129162000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5034689000", "currentAccountsPayable": "76753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4315474000", "totalShareholderEquity": "562019000", "capitalLeaseObligations": "14937000", "otherCurrentLiabilities": "4774000", "totalCurrentLiabilities": "81527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4315474000", "cashAndShortTermInvestments": "131706000", "commonStockSharesOutstanding": "65697000", "intangibleAssetsExcludingGoodwill": "10807000", "cashAndCashEquivalentsAtCarryingValue": "131706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137168000", "profitLoss": "None", "dividendPayout": "2638000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1963000", "capitalExpenditures": "5698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21626000", "cashflowFromInvestment": "16420000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167256000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442322000, "cost_of_revenue": 62563000, "gross_profit": 379759000, "research_and_development": null, "selling_general_admin": 30454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150198000, "depreciation_amortisation": 171987000, "ebitda": 322185000, "interest_expense": 292536000, "interest_income": null, "other_non_operating": null, "pretax_income": -137006000, "tax_provision": 162000, "effective_tax_rate": null, "net_income": -95669000, "net_income_continuing_ops": -137168000, "net_income_to_common": -95669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131706000, "short_term_investments": 110774000, "net_receivables": 129162000, "inventory": null, "other_current_assets": null, "total_current_assets": 371642000, "net_ppe": null, "goodwill": null, "intangible_assets": 10807000, "goodwill_and_intangibles": 10807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5034689000, "total_assets": 5406331000, "short_term_debt": 2653793000, "accounts_payable": 76753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81527000, "long_term_debt": 4300537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4315474000, "total_liabilities": 4397001000, "total_debt": 6954330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86473000, "total_equity": 562019000, "shares_outstanding": 65697000, "operating_cash_flow": 1963000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16420000, "dividends_paid": 2638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21626000, "free_cash_flow": 7661000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150198000", "ebitda": "322185000", "netIncome": "-95669000", "grossProfit": "379759000", "depreciation": "None", "totalRevenue": "442322000", "costOfRevenue": "62563000", "interestIncome": "11427000", "incomeBeforeTax": "-137006000", "interestExpense": "292536000", "operatingIncome": "138771000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-281109000", "nonInterestIncome": "None", "operatingExpenses": "240988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171987000", "sellingGeneralAndAdministrative": "30454000", "netIncomeFromContinuingOperations": "-137168000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5406331000", "longTermDebt": "4300537000", "shortTermDebt": "2653793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10807000", "reportedCurrency": "USD", "retainedEarnings": "-86473000", "totalLiabilities": "4397001000", "otherCurrentAssets": "110774000", "totalCurrentAssets": "371642000", "currentLongTermDebt": "None", "longTermInvestments": "116732000", "shortTermInvestments": "110774000", "currentNetReceivables": "129162000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5034689000", "currentAccountsPayable": "76753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4315474000", "totalShareholderEquity": "562019000", "capitalLeaseObligations": "14937000", "otherCurrentLiabilities": "4774000", "totalCurrentLiabilities": "81527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4315474000", "cashAndShortTermInvestments": "131706000", "commonStockSharesOutstanding": "65697000", "intangibleAssetsExcludingGoodwill": "10807000", "cashAndCashEquivalentsAtCarryingValue": "131706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137168000", "profitLoss": "None", "dividendPayout": "2638000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1963000", "capitalExpenditures": "5698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21626000", "cashflowFromInvestment": "16420000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167256000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 437338000, "cost_of_revenue": 60053000, "gross_profit": 377285000, "ebit": 138020000, "ebitda": 316748000, "pretax_income": -149615000, "tax_provision": 104000, "net_income": -107989000, "net_income_to_common": -107989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112341000, "total_current_assets": 364893000, "total_assets": 5563675000, "short_term_debt": 20989000, "long_term_debt": 4305941000, "total_debt": 4326930000, "total_liabilities": 4401896000, "total_equity": 669954000, "shares_outstanding": 65430000, "goodwill_and_intangibles": 12856000 }, "cash_flow": { "operating_cash_flow": 6059000, "capital_expenditure": 19415000, "free_cash_flow": 25474000, "dividends_paid": 2627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95181, "ticker_id": 6595, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138020000", "ebitda": "316748000", "netIncome": "-107989000", "grossProfit": "377285000", "depreciation": "None", "totalRevenue": "437338000", "costOfRevenue": "60053000", "interestIncome": "7911000", "incomeBeforeTax": "-149615000", "interestExpense": "288537000", "operatingIncome": "129201000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-280626000", "nonInterestIncome": "None", "operatingExpenses": "248084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178728000", "sellingGeneralAndAdministrative": "31164000", "netIncomeFromContinuingOperations": "-149719000" }, "balance": { "goodwill": "None", "inventory": "498275000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5563675000", "longTermDebt": "4305941000", "shortTermDebt": "20989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12856000", "reportedCurrency": "USD", "retainedEarnings": "9196000", "totalLiabilities": "4401896000", "otherCurrentAssets": "133382000", "totalCurrentAssets": "364893000", "currentLongTermDebt": "None", "longTermInvestments": "115360000", "shortTermInvestments": "30576000", "currentNetReceivables": "119170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5198782000", "currentAccountsPayable": "60950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4324475000", "totalShareholderEquity": "669954000", "capitalLeaseObligations": "18534000", "otherCurrentLiabilities": "16471000", "totalCurrentLiabilities": "77421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4324475000", "cashAndShortTermInvestments": "112341000", "commonStockSharesOutstanding": "65430000", "intangibleAssetsExcludingGoodwill": "12856000", "cashAndCashEquivalentsAtCarryingValue": "112341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149719000", "profitLoss": "None", "dividendPayout": "2627000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6059000", "capitalExpenditures": "19415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31144000", "cashflowFromInvestment": "67740000", "stockBasedCompensation": "1741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437338000, "cost_of_revenue": 60053000, "gross_profit": 377285000, "research_and_development": 0.34, "selling_general_admin": 31164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138020000, "depreciation_amortisation": 178728000, "ebitda": 316748000, "interest_expense": 288537000, "interest_income": null, "other_non_operating": null, "pretax_income": -149615000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": -107989000, "net_income_continuing_ops": -149719000, "net_income_to_common": -107989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112341000, "short_term_investments": 30576000, "net_receivables": 119170000, "inventory": 498275000, "other_current_assets": null, "total_current_assets": 364893000, "net_ppe": null, "goodwill": null, "intangible_assets": 12856000, "goodwill_and_intangibles": 12856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5198782000, "total_assets": 5563675000, "short_term_debt": 20989000, "accounts_payable": 60950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77421000, "long_term_debt": 4305941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4324475000, "total_liabilities": 4401896000, "total_debt": 4326930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9196000, "total_equity": 669954000, "shares_outstanding": 65430000, "operating_cash_flow": 6059000, "stock_based_compensation": 1741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 67740000, "dividends_paid": 2627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31144000, "free_cash_flow": 25474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138020000", "ebitda": "316748000", "netIncome": "-107989000", "grossProfit": "377285000", "depreciation": "None", "totalRevenue": "437338000", "costOfRevenue": "60053000", "interestIncome": "7911000", "incomeBeforeTax": "-149615000", "interestExpense": "288537000", "operatingIncome": "129201000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-280626000", "nonInterestIncome": "None", "operatingExpenses": "248084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178728000", "sellingGeneralAndAdministrative": "31164000", "netIncomeFromContinuingOperations": "-149719000" }, "balance": { "goodwill": "None", "inventory": "498275000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5563675000", "longTermDebt": "4305941000", "shortTermDebt": "20989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12856000", "reportedCurrency": "USD", "retainedEarnings": "9196000", "totalLiabilities": "4401896000", "otherCurrentAssets": "133382000", "totalCurrentAssets": "364893000", "currentLongTermDebt": "None", "longTermInvestments": "115360000", "shortTermInvestments": "30576000", "currentNetReceivables": "119170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5198782000", "currentAccountsPayable": "60950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4324475000", "totalShareholderEquity": "669954000", "capitalLeaseObligations": "18534000", "otherCurrentLiabilities": "16471000", "totalCurrentLiabilities": "77421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4324475000", "cashAndShortTermInvestments": "112341000", "commonStockSharesOutstanding": "65430000", "intangibleAssetsExcludingGoodwill": "12856000", "cashAndCashEquivalentsAtCarryingValue": "112341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149719000", "profitLoss": "None", "dividendPayout": "2627000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6059000", "capitalExpenditures": "19415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31144000", "cashflowFromInvestment": "67740000", "stockBasedCompensation": "1741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175197000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 388151000, "cost_of_revenue": 50624000, "gross_profit": 337527000, "ebit": -13823000, "ebitda": 147159000, "pretax_income": -286796000, "tax_provision": 45000, "net_income": -226723000, "net_income_to_common": -226723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48261000, "total_current_assets": 247791000, "total_assets": 5676166000, "short_term_debt": 22428000, "long_term_debt": 4244501000, "total_debt": 4266929000, "total_liabilities": 4345395000, "total_equity": 790724000, "shares_outstanding": 65248000, "goodwill_and_intangibles": 15715000 }, "cash_flow": { "operating_cash_flow": 83251000, "capital_expenditure": 3607121000, "free_cash_flow": 3690372000, "dividends_paid": 44477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95186, "ticker_id": 6595, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13823000", "ebitda": "147159000", "netIncome": "-226723000", "grossProfit": "337527000", "depreciation": "None", "totalRevenue": "388151000", "costOfRevenue": "50624000", "interestIncome": "2663000", "incomeBeforeTax": "-286796000", "interestExpense": "280051000", "operatingIncome": "112813000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-277388000", "nonInterestIncome": "None", "operatingExpenses": "224714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.76", "otherNonOperatingIncome": "-12467000", "costofGoodsAndServicesSold": "50624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160982000", "sellingGeneralAndAdministrative": "32877000", "netIncomeFromContinuingOperations": "-286841000" }, "balance": { "goodwill": "None", "inventory": "-73133000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "5676166000", "longTermDebt": "4244501000", "shortTermDebt": "22428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15715000", "reportedCurrency": "USD", "retainedEarnings": "117185000", "totalLiabilities": "4345395000", "otherCurrentAssets": "92519000", "totalCurrentAssets": "247791000", "currentLongTermDebt": "None", "longTermInvestments": "124358000", "shortTermInvestments": "124358000", "currentNetReceivables": "107011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5428375000", "currentAccountsPayable": "73547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4902641000", "shortLongTermDebtTotal": "4267024000", "totalShareholderEquity": "790724000", "capitalLeaseObligations": "22523000", "otherCurrentLiabilities": "4824000", "totalCurrentLiabilities": "78371000", "otherNonCurrentLiabilities": "22523000", "totalNonCurrentLiabilities": "4267024000", "cashAndShortTermInvestments": "48261000", "commonStockSharesOutstanding": "65248000", "intangibleAssetsExcludingGoodwill": "15715000", "cashAndCashEquivalentsAtCarryingValue": "48261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-286841000", "profitLoss": "None", "dividendPayout": "44477000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83251000", "capitalExpenditures": "3607121000", "changeInReceivables": "-19596000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3474001000", "cashflowFromInvestment": "-3445869000", "stockBasedCompensation": "2221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "111383000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388151000, "cost_of_revenue": 50624000, "gross_profit": 337527000, "research_and_development": 0.76, "selling_general_admin": 32877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13823000, "depreciation_amortisation": 160982000, "ebitda": 147159000, "interest_expense": 280051000, "interest_income": null, "other_non_operating": null, "pretax_income": -286796000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": -226723000, "net_income_continuing_ops": -286841000, "net_income_to_common": -226723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48261000, "short_term_investments": 124358000, "net_receivables": 107011000, "inventory": -73133000, "other_current_assets": null, "total_current_assets": 247791000, "net_ppe": null, "goodwill": null, "intangible_assets": 15715000, "goodwill_and_intangibles": 15715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5428375000, "total_assets": 5676166000, "short_term_debt": 22428000, "accounts_payable": 73547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78371000, "long_term_debt": 4244501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4267024000, "total_liabilities": 4345395000, "total_debt": 4266929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 117185000, "total_equity": 790724000, "shares_outstanding": 65248000, "operating_cash_flow": 83251000, "stock_based_compensation": 2221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3607121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3445869000, "dividends_paid": 44477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3474001000, "free_cash_flow": 3690372000, "net_change_in_cash": 111383000 }, "raw_data": { "income": { "ebit": "-13823000", "ebitda": "147159000", "netIncome": "-226723000", "grossProfit": "337527000", "depreciation": "None", "totalRevenue": "388151000", "costOfRevenue": "50624000", "interestIncome": "2663000", "incomeBeforeTax": "-286796000", "interestExpense": "280051000", "operatingIncome": "112813000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-277388000", "nonInterestIncome": "None", "operatingExpenses": "224714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.76", "otherNonOperatingIncome": "-12467000", "costofGoodsAndServicesSold": "50624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160982000", "sellingGeneralAndAdministrative": "32877000", "netIncomeFromContinuingOperations": "-286841000" }, "balance": { "goodwill": "None", "inventory": "-73133000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "5676166000", "longTermDebt": "4244501000", "shortTermDebt": "22428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15715000", "reportedCurrency": "USD", "retainedEarnings": "117185000", "totalLiabilities": "4345395000", "otherCurrentAssets": "92519000", "totalCurrentAssets": "247791000", "currentLongTermDebt": "None", "longTermInvestments": "124358000", "shortTermInvestments": "124358000", "currentNetReceivables": "107011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5428375000", "currentAccountsPayable": "73547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4902641000", "shortLongTermDebtTotal": "4267024000", "totalShareholderEquity": "790724000", "capitalLeaseObligations": "22523000", "otherCurrentLiabilities": "4824000", "totalCurrentLiabilities": "78371000", "otherNonCurrentLiabilities": "22523000", "totalNonCurrentLiabilities": "4267024000", "cashAndShortTermInvestments": "48261000", "commonStockSharesOutstanding": "65248000", "intangibleAssetsExcludingGoodwill": "15715000", "cashAndCashEquivalentsAtCarryingValue": "48261000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-286841000", "profitLoss": "None", "dividendPayout": "44477000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83251000", "capitalExpenditures": "3607121000", "changeInReceivables": "-19596000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3474001000", "cashflowFromInvestment": "-3445869000", "stockBasedCompensation": "2221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "111383000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154806000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 219874000, "cost_of_revenue": 30134000, "gross_profit": 189740000, "ebit": 114662000, "ebitda": 165260000, "pretax_income": 119955000, "tax_provision": 273000, "net_income": 119682000, "net_income_to_common": 119682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29397000, "total_current_assets": 105274000, "total_assets": 1908558000, "short_term_debt": 182000000, "long_term_debt": 646124000, "total_debt": 828124000, "total_liabilities": 870516000, "total_equity": 1038042000, "shares_outstanding": 65211000, "goodwill_and_intangibles": 7500000 }, "cash_flow": { "operating_cash_flow": 110650000, "capital_expenditure": 139641000, "free_cash_flow": 250291000, "dividends_paid": 86236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95191, "ticker_id": 6595, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114662000", "ebitda": "165260000", "netIncome": "119682000", "grossProfit": "189740000", "depreciation": "None", "totalRevenue": "219874000", "costOfRevenue": "30134000", "interestIncome": "832000", "incomeBeforeTax": "119955000", "interestExpense": "35625000", "operatingIncome": "103740000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "273000", "reportedCurrency": "USD", "netInterestIncome": "-35625000", "nonInterestIncome": "None", "operatingExpenses": "86000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "52972000", "costofGoodsAndServicesSold": "30134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50598000", "sellingGeneralAndAdministrative": "16724000", "netIncomeFromContinuingOperations": "78764000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "1908558000", "longTermDebt": "646124000", "shortTermDebt": "182000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7500000", "reportedCurrency": "USD", "retainedEarnings": "343908000", "totalLiabilities": "870516000", "otherCurrentAssets": "-105274000", "totalCurrentAssets": "105274000", "currentLongTermDebt": "182000000", "longTermInvestments": "143021000", "shortTermInvestments": "143021000", "currentNetReceivables": "75877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803284000", "currentAccountsPayable": "27772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1581343000", "shortLongTermDebtTotal": "840559000", "totalShareholderEquity": "1038042000", "capitalLeaseObligations": "12435000", "otherCurrentLiabilities": "-6209000", "totalCurrentLiabilities": "211957000", "otherNonCurrentLiabilities": "20829000", "totalNonCurrentLiabilities": "658559000", "cashAndShortTermInvestments": "29397000", "commonStockSharesOutstanding": "65211000", "intangibleAssetsExcludingGoodwill": "7500000", "cashAndCashEquivalentsAtCarryingValue": "29397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119682000", "profitLoss": "None", "dividendPayout": "86236000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4306000", "operatingCashflow": "110650000", "capitalExpenditures": "139641000", "changeInReceivables": "2719000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126962000", "cashflowFromInvestment": "22875000", "stockBasedCompensation": "2329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219874000, "cost_of_revenue": 30134000, "gross_profit": 189740000, "research_and_development": 0.36, "selling_general_admin": 16724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114662000, "depreciation_amortisation": 50598000, "ebitda": 165260000, "interest_expense": 35625000, "interest_income": null, "other_non_operating": null, "pretax_income": 119955000, "tax_provision": 273000, "effective_tax_rate": null, "net_income": 119682000, "net_income_continuing_ops": 78764000, "net_income_to_common": 119682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29397000, "short_term_investments": 143021000, "net_receivables": 75877000, "inventory": 0, "other_current_assets": null, "total_current_assets": 105274000, "net_ppe": null, "goodwill": null, "intangible_assets": 7500000, "goodwill_and_intangibles": 7500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1803284000, "total_assets": 1908558000, "short_term_debt": 182000000, "accounts_payable": 27772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211957000, "long_term_debt": 646124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658559000, "total_liabilities": 870516000, "total_debt": 828124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 343908000, "total_equity": 1038042000, "shares_outstanding": 65211000, "operating_cash_flow": 110650000, "stock_based_compensation": 2329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22875000, "dividends_paid": 86236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126962000, "free_cash_flow": 250291000, "net_change_in_cash": 6563000 }, "raw_data": { "income": { "ebit": "114662000", "ebitda": "165260000", "netIncome": "119682000", "grossProfit": "189740000", "depreciation": "None", "totalRevenue": "219874000", "costOfRevenue": "30134000", "interestIncome": "832000", "incomeBeforeTax": "119955000", "interestExpense": "35625000", "operatingIncome": "103740000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "273000", "reportedCurrency": "USD", "netInterestIncome": "-35625000", "nonInterestIncome": "None", "operatingExpenses": "86000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "52972000", "costofGoodsAndServicesSold": "30134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50598000", "sellingGeneralAndAdministrative": "16724000", "netIncomeFromContinuingOperations": "78764000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "654000", "currentDebt": "None", "investments": "None", "totalAssets": "1908558000", "longTermDebt": "646124000", "shortTermDebt": "182000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7500000", "reportedCurrency": "USD", "retainedEarnings": "343908000", "totalLiabilities": "870516000", "otherCurrentAssets": "-105274000", "totalCurrentAssets": "105274000", "currentLongTermDebt": "182000000", "longTermInvestments": "143021000", "shortTermInvestments": "143021000", "currentNetReceivables": "75877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803284000", "currentAccountsPayable": "27772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1581343000", "shortLongTermDebtTotal": "840559000", "totalShareholderEquity": "1038042000", "capitalLeaseObligations": "12435000", "otherCurrentLiabilities": "-6209000", "totalCurrentLiabilities": "211957000", "otherNonCurrentLiabilities": "20829000", "totalNonCurrentLiabilities": "658559000", "cashAndShortTermInvestments": "29397000", "commonStockSharesOutstanding": "65211000", "intangibleAssetsExcludingGoodwill": "7500000", "cashAndCashEquivalentsAtCarryingValue": "29397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119682000", "profitLoss": "None", "dividendPayout": "86236000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4306000", "operatingCashflow": "110650000", "capitalExpenditures": "139641000", "changeInReceivables": "2719000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126962000", "cashflowFromInvestment": "22875000", "stockBasedCompensation": "2329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49113000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 254575000, "cost_of_revenue": 54765000, "gross_profit": 199810000, "ebit": 108343000, "ebitda": 176737000, "pretax_income": 81482000, "tax_provision": 277000, "net_income": 82071000, "net_income_to_common": 82071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22834000, "total_current_assets": 95010000, "total_assets": 1915745000, "short_term_debt": 221000000, "long_term_debt": 645579000, "total_debt": 866579000, "total_liabilities": 912555000, "total_equity": 1003190000, "shares_outstanding": 65114000, "goodwill_and_intangibles": 8923000 }, "cash_flow": { "operating_cash_flow": 114564000, "capital_expenditure": 121670000, "free_cash_flow": 236234000, "dividends_paid": 86089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95196, "ticker_id": 6595, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108343000", "ebitda": "176737000", "netIncome": "82071000", "grossProfit": "199810000", "depreciation": "None", "totalRevenue": "254575000", "costOfRevenue": "54765000", "interestIncome": "113000", "incomeBeforeTax": "81482000", "interestExpense": "51619000", "operatingIncome": "199610000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "277000", "reportedCurrency": "USD", "netInterestIncome": "-51506000", "nonInterestIncome": "None", "operatingExpenses": "200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "24758000", "costofGoodsAndServicesSold": "54765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68394000", "sellingGeneralAndAdministrative": "200000", "netIncomeFromContinuingOperations": "80676000" }, "balance": { "goodwill": "None", "inventory": "92345000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "1915745000", "longTermDebt": "645579000", "shortTermDebt": "221000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8923000", "reportedCurrency": "USD", "retainedEarnings": "224226000", "totalLiabilities": "912555000", "otherCurrentAssets": "2665000", "totalCurrentAssets": "95010000", "currentLongTermDebt": "221000000", "longTermInvestments": "60590000", "shortTermInvestments": "None", "currentNetReceivables": "69511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820735000", "currentAccountsPayable": "7776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1667664000", "shortLongTermDebtTotal": "866579000", "totalShareholderEquity": "1003190000", "capitalLeaseObligations": "14630000", "otherCurrentLiabilities": "6940000", "totalCurrentLiabilities": "14716000", "otherNonCurrentLiabilities": "22441000", "totalNonCurrentLiabilities": "897839000", "cashAndShortTermInvestments": "22834000", "commonStockSharesOutstanding": "65114000", "intangibleAssetsExcludingGoodwill": "8923000", "cashAndCashEquivalentsAtCarryingValue": "22834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81205000", "profitLoss": "None", "dividendPayout": "86089000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5060000", "operatingCashflow": "114564000", "capitalExpenditures": "121670000", "changeInReceivables": "-6778000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121758000", "cashflowFromInvestment": "-4522000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11716000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254575000, "cost_of_revenue": 54765000, "gross_profit": 199810000, "research_and_development": 0.32, "selling_general_admin": 200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108343000, "depreciation_amortisation": 68394000, "ebitda": 176737000, "interest_expense": 51619000, "interest_income": null, "other_non_operating": null, "pretax_income": 81482000, "tax_provision": 277000, "effective_tax_rate": null, "net_income": 82071000, "net_income_continuing_ops": 80676000, "net_income_to_common": 82071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22834000, "short_term_investments": null, "net_receivables": 69511000, "inventory": 92345000, "other_current_assets": null, "total_current_assets": 95010000, "net_ppe": null, "goodwill": null, "intangible_assets": 8923000, "goodwill_and_intangibles": 8923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820735000, "total_assets": 1915745000, "short_term_debt": 221000000, "accounts_payable": 7776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14716000, "long_term_debt": 645579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 897839000, "total_liabilities": 912555000, "total_debt": 866579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 224226000, "total_equity": 1003190000, "shares_outstanding": 65114000, "operating_cash_flow": 114564000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4522000, "dividends_paid": 86089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121758000, "free_cash_flow": 236234000, "net_change_in_cash": -11716000 }, "raw_data": { "income": { "ebit": "108343000", "ebitda": "176737000", "netIncome": "82071000", "grossProfit": "199810000", "depreciation": "None", "totalRevenue": "254575000", "costOfRevenue": "54765000", "interestIncome": "113000", "incomeBeforeTax": "81482000", "interestExpense": "51619000", "operatingIncome": "199610000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "277000", "reportedCurrency": "USD", "netInterestIncome": "-51506000", "nonInterestIncome": "None", "operatingExpenses": "200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "24758000", "costofGoodsAndServicesSold": "54765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68394000", "sellingGeneralAndAdministrative": "200000", "netIncomeFromContinuingOperations": "80676000" }, "balance": { "goodwill": "None", "inventory": "92345000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "1915745000", "longTermDebt": "645579000", "shortTermDebt": "221000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8923000", "reportedCurrency": "USD", "retainedEarnings": "224226000", "totalLiabilities": "912555000", "otherCurrentAssets": "2665000", "totalCurrentAssets": "95010000", "currentLongTermDebt": "221000000", "longTermInvestments": "60590000", "shortTermInvestments": "None", "currentNetReceivables": "69511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820735000", "currentAccountsPayable": "7776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1667664000", "shortLongTermDebtTotal": "866579000", "totalShareholderEquity": "1003190000", "capitalLeaseObligations": "14630000", "otherCurrentLiabilities": "6940000", "totalCurrentLiabilities": "14716000", "otherNonCurrentLiabilities": "22441000", "totalNonCurrentLiabilities": "897839000", "cashAndShortTermInvestments": "22834000", "commonStockSharesOutstanding": "65114000", "intangibleAssetsExcludingGoodwill": "8923000", "cashAndCashEquivalentsAtCarryingValue": "22834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81205000", "profitLoss": "None", "dividendPayout": "86089000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-5060000", "operatingCashflow": "114564000", "capitalExpenditures": "121670000", "changeInReceivables": "-6778000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121758000", "cashflowFromInvestment": "-4522000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11716000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68394000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 229234000, "cost_of_revenue": 30367000, "gross_profit": 198867000, "ebit": 102851000, "ebitda": 162493000, "pretax_income": 52669000, "tax_provision": 171000, "net_income": 52498000, "net_income_to_common": 52498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28415000, "total_current_assets": 98836000, "total_assets": 2454901000, "short_term_debt": 310000000, "long_term_debt": 1406608000, "total_debt": 1716608000, "total_liabilities": 1459211000, "total_equity": 995690000, "shares_outstanding": 65055000, "goodwill_and_intangibles": 138596000 }, "cash_flow": { "operating_cash_flow": 116300000, "capital_expenditure": 901727000, "free_cash_flow": 1018027000, "dividends_paid": 85937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95201, "ticker_id": 6595, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102851000", "ebitda": "162493000", "netIncome": "52498000", "grossProfit": "198867000", "depreciation": "None", "totalRevenue": "229234000", "costOfRevenue": "30367000", "interestIncome": "743000", "incomeBeforeTax": "52669000", "interestExpense": "50848000", "operatingIncome": "102108000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "171000", "reportedCurrency": "USD", "netInterestIncome": "-50105000", "nonInterestIncome": "None", "operatingExpenses": "96759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "1409000", "costofGoodsAndServicesSold": "30367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59642000", "sellingGeneralAndAdministrative": "17189000", "netIncomeFromContinuingOperations": "52498000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "2454901000", "longTermDebt": "1406608000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "138596000", "reportedCurrency": "USD", "retainedEarnings": "142155000", "totalLiabilities": "1459211000", "otherCurrentAssets": "-98836000", "totalCurrentAssets": "98836000", "currentLongTermDebt": "310000000", "longTermInvestments": "298000", "shortTermInvestments": "None", "currentNetReceivables": "64286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2356065000", "currentAccountsPayable": "16475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2204496000", "shortLongTermDebtTotal": "1667858000", "totalShareholderEquity": "995690000", "capitalLeaseObligations": "17508000", "otherCurrentLiabilities": "2498000", "totalCurrentLiabilities": "338415000", "otherNonCurrentLiabilities": "6680000", "totalNonCurrentLiabilities": "1120796000", "cashAndShortTermInvestments": "28415000", "commonStockSharesOutstanding": "65055000", "intangibleAssetsExcludingGoodwill": "138596000", "cashAndCashEquivalentsAtCarryingValue": "28415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52498000", "profitLoss": "None", "dividendPayout": "85937000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "687000", "operatingCashflow": "116300000", "capitalExpenditures": "901727000", "changeInReceivables": "-1611000", "changeInExchangeRate": "None", "cashflowFromFinancing": "802035000", "cashflowFromInvestment": "-893393000", "stockBasedCompensation": "1109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24942000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59642000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229234000, "cost_of_revenue": 30367000, "gross_profit": 198867000, "research_and_development": 0.23, "selling_general_admin": 17189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102851000, "depreciation_amortisation": 59642000, "ebitda": 162493000, "interest_expense": 50848000, "interest_income": null, "other_non_operating": null, "pretax_income": 52669000, "tax_provision": 171000, "effective_tax_rate": null, "net_income": 52498000, "net_income_continuing_ops": 52498000, "net_income_to_common": 52498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28415000, "short_term_investments": null, "net_receivables": 64286000, "inventory": 1, "other_current_assets": null, "total_current_assets": 98836000, "net_ppe": null, "goodwill": null, "intangible_assets": 138596000, "goodwill_and_intangibles": 138596000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2356065000, "total_assets": 2454901000, "short_term_debt": 310000000, "accounts_payable": 16475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 338415000, "long_term_debt": 1406608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1120796000, "total_liabilities": 1459211000, "total_debt": 1716608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142155000, "total_equity": 995690000, "shares_outstanding": 65055000, "operating_cash_flow": 116300000, "stock_based_compensation": 1109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 901727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -893393000, "dividends_paid": 85937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 802035000, "free_cash_flow": 1018027000, "net_change_in_cash": 24942000 }, "raw_data": { "income": { "ebit": "102851000", "ebitda": "162493000", "netIncome": "52498000", "grossProfit": "198867000", "depreciation": "None", "totalRevenue": "229234000", "costOfRevenue": "30367000", "interestIncome": "743000", "incomeBeforeTax": "52669000", "interestExpense": "50848000", "operatingIncome": "102108000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "171000", "reportedCurrency": "USD", "netInterestIncome": "-50105000", "nonInterestIncome": "None", "operatingExpenses": "96759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "1409000", "costofGoodsAndServicesSold": "30367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59642000", "sellingGeneralAndAdministrative": "17189000", "netIncomeFromContinuingOperations": "52498000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "2454901000", "longTermDebt": "1406608000", "shortTermDebt": "310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "138596000", "reportedCurrency": "USD", "retainedEarnings": "142155000", "totalLiabilities": "1459211000", "otherCurrentAssets": "-98836000", "totalCurrentAssets": "98836000", "currentLongTermDebt": "310000000", "longTermInvestments": "298000", "shortTermInvestments": "None", "currentNetReceivables": "64286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2356065000", "currentAccountsPayable": "16475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2204496000", "shortLongTermDebtTotal": "1667858000", "totalShareholderEquity": "995690000", "capitalLeaseObligations": "17508000", "otherCurrentLiabilities": "2498000", "totalCurrentLiabilities": "338415000", "otherNonCurrentLiabilities": "6680000", "totalNonCurrentLiabilities": "1120796000", "cashAndShortTermInvestments": "28415000", "commonStockSharesOutstanding": "65055000", "intangibleAssetsExcludingGoodwill": "138596000", "cashAndCashEquivalentsAtCarryingValue": "28415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52498000", "profitLoss": "None", "dividendPayout": "85937000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "687000", "operatingCashflow": "116300000", "capitalExpenditures": "901727000", "changeInReceivables": "-1611000", "changeInExchangeRate": "None", "cashflowFromFinancing": "802035000", "cashflowFromInvestment": "-893393000", "stockBasedCompensation": "1109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24942000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59642000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 162530000, "cost_of_revenue": 19342000, "gross_profit": 143188000, "ebit": 91703000, "ebitda": 119076000, "pretax_income": 74420000, "tax_provision": 32000, "net_income": 74388000, "net_income_to_common": 74388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9608000, "total_current_assets": 67938000, "total_assets": 1534611000, "short_term_debt": 413000000, "long_term_debt": 462195000, "total_debt": 875195000, "total_liabilities": 506338000, "total_equity": 1028273000, "shares_outstanding": 64140000, "goodwill_and_intangibles": 75803000 }, "cash_flow": { "operating_cash_flow": 96763000, "capital_expenditure": 5004000, "free_cash_flow": 101767000, "dividends_paid": 69669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95206, "ticker_id": 6595, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91703000", "ebitda": "119076000", "netIncome": "74388000", "grossProfit": "143188000", "depreciation": "None", "totalRevenue": "162530000", "costOfRevenue": "19342000", "interestIncome": "200000", "incomeBeforeTax": "74420000", "interestExpense": "16081000", "operatingIncome": "90301000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "-15881000", "nonInterestIncome": "None", "operatingExpenses": "52887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "200000", "costofGoodsAndServicesSold": "19342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27373000", "sellingGeneralAndAdministrative": "11307000", "netIncomeFromContinuingOperations": "74388000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "1534611000", "longTermDebt": "462195000", "shortTermDebt": "413000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "75803000", "reportedCurrency": "USD", "retainedEarnings": "89657000", "totalLiabilities": "506338000", "otherCurrentAssets": "None", "totalCurrentAssets": "67938000", "currentLongTermDebt": "413000000", "longTermInvestments": "8632000", "shortTermInvestments": "None", "currentNetReceivables": "58330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466673000", "currentAccountsPayable": "12040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1369105000", "shortLongTermDebtTotal": "875195000", "totalShareholderEquity": "1028273000", "capitalLeaseObligations": "18316000", "otherCurrentLiabilities": "1653000", "totalCurrentLiabilities": "432697000", "otherNonCurrentLiabilities": "6130000", "totalNonCurrentLiabilities": "73641000", "cashAndShortTermInvestments": "9608000", "commonStockSharesOutstanding": "64140000", "intangibleAssetsExcludingGoodwill": "75803000", "cashAndCashEquivalentsAtCarryingValue": "9608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74388000", "profitLoss": "None", "dividendPayout": "69669000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2804000", "operatingCashflow": "96763000", "capitalExpenditures": "5004000", "changeInReceivables": "-3117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "48372000", "cashflowFromInvestment": "-135527000", "stockBasedCompensation": "927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9608000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162530000, "cost_of_revenue": 19342000, "gross_profit": 143188000, "research_and_development": 0.46, "selling_general_admin": 11307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91703000, "depreciation_amortisation": 27373000, "ebitda": 119076000, "interest_expense": 16081000, "interest_income": null, "other_non_operating": null, "pretax_income": 74420000, "tax_provision": 32000, "effective_tax_rate": null, "net_income": 74388000, "net_income_continuing_ops": 74388000, "net_income_to_common": 74388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9608000, "short_term_investments": null, "net_receivables": 58330000, "inventory": 1, "other_current_assets": null, "total_current_assets": 67938000, "net_ppe": null, "goodwill": null, "intangible_assets": 75803000, "goodwill_and_intangibles": 75803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1466673000, "total_assets": 1534611000, "short_term_debt": 413000000, "accounts_payable": 12040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432697000, "long_term_debt": 462195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73641000, "total_liabilities": 506338000, "total_debt": 875195000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 89657000, "total_equity": 1028273000, "shares_outstanding": 64140000, "operating_cash_flow": 96763000, "stock_based_compensation": 927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135527000, "dividends_paid": 69669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48372000, "free_cash_flow": 101767000, "net_change_in_cash": 9608000 }, "raw_data": { "income": { "ebit": "91703000", "ebitda": "119076000", "netIncome": "74388000", "grossProfit": "143188000", "depreciation": "None", "totalRevenue": "162530000", "costOfRevenue": "19342000", "interestIncome": "200000", "incomeBeforeTax": "74420000", "interestExpense": "16081000", "operatingIncome": "90301000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "-15881000", "nonInterestIncome": "None", "operatingExpenses": "52887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.46", "otherNonOperatingIncome": "200000", "costofGoodsAndServicesSold": "19342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27373000", "sellingGeneralAndAdministrative": "11307000", "netIncomeFromContinuingOperations": "74388000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "651000", "currentDebt": "None", "investments": "None", "totalAssets": "1534611000", "longTermDebt": "462195000", "shortTermDebt": "413000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "75803000", "reportedCurrency": "USD", "retainedEarnings": "89657000", "totalLiabilities": "506338000", "otherCurrentAssets": "None", "totalCurrentAssets": "67938000", "currentLongTermDebt": "413000000", "longTermInvestments": "8632000", "shortTermInvestments": "None", "currentNetReceivables": "58330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466673000", "currentAccountsPayable": "12040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1369105000", "shortLongTermDebtTotal": "875195000", "totalShareholderEquity": "1028273000", "capitalLeaseObligations": "18316000", "otherCurrentLiabilities": "1653000", "totalCurrentLiabilities": "432697000", "otherNonCurrentLiabilities": "6130000", "totalNonCurrentLiabilities": "73641000", "cashAndShortTermInvestments": "9608000", "commonStockSharesOutstanding": "64140000", "intangibleAssetsExcludingGoodwill": "75803000", "cashAndCashEquivalentsAtCarryingValue": "9608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74388000", "profitLoss": "None", "dividendPayout": "69669000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2804000", "operatingCashflow": "96763000", "capitalExpenditures": "5004000", "changeInReceivables": "-3117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "48372000", "cashflowFromInvestment": "-135527000", "stockBasedCompensation": "927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9608000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27373000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 116419000, "cost_of_revenue": 26112000, "gross_profit": 90307000, "ebit": 40042000, "ebitda": 72031000, "pretax_income": -20616000, "tax_provision": 114000, "net_income": -9427000, "net_income_to_common": -9427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99500000, "total_current_assets": 323375000, "total_assets": 5166764000, "short_term_debt": null, "long_term_debt": 4189431000, "total_debt": 4189431000, "total_liabilities": 4283073000, "total_equity": 479718000, "shares_outstanding": 66178000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15892000, "capital_expenditure": 0, "free_cash_flow": 15892000, "dividends_paid": 3333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95169, "ticker_id": 6595, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40042000", "ebitda": "72031000", "netIncome": "-9427000", "grossProfit": "90307000", "depreciation": "None", "totalRevenue": "116419000", "costOfRevenue": "26112000", "interestIncome": "1044000", "incomeBeforeTax": "-20616000", "interestExpense": "61702000", "operatingIncome": "40042000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "114000", "reportedCurrency": "USD", "netInterestIncome": "-60658000", "nonInterestIncome": "None", "operatingExpenses": "50265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31989000", "sellingGeneralAndAdministrative": "9464000", "netIncomeFromContinuingOperations": "-17859000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5166764000", "longTermDebt": "4189431000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-162087000", "totalLiabilities": "4283073000", "otherCurrentAssets": "86290000", "totalCurrentAssets": "323375000", "currentLongTermDebt": "None", "longTermInvestments": "134436000", "shortTermInvestments": "None", "currentNetReceivables": "137585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4843389000", "currentAccountsPayable": "76255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4200423000", "totalShareholderEquity": "479718000", "capitalLeaseObligations": "10992000", "otherCurrentLiabilities": "6395000", "totalCurrentLiabilities": "82650000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4200423000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "66178000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17859000", "profitLoss": "None", "dividendPayout": "3333000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15892000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8438000", "cashflowFromInvestment": "-4695000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116419000, "cost_of_revenue": 26112000, "gross_profit": 90307000, "research_and_development": null, "selling_general_admin": 9464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40042000, "depreciation_amortisation": 31989000, "ebitda": 72031000, "interest_expense": 61702000, "interest_income": null, "other_non_operating": null, "pretax_income": -20616000, "tax_provision": 114000, "effective_tax_rate": null, "net_income": -9427000, "net_income_continuing_ops": -17859000, "net_income_to_common": -9427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99500000, "short_term_investments": null, "net_receivables": 137585000, "inventory": null, "other_current_assets": null, "total_current_assets": 323375000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4843389000, "total_assets": 5166764000, "short_term_debt": null, "accounts_payable": 76255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82650000, "long_term_debt": 4189431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4200423000, "total_liabilities": 4283073000, "total_debt": 4189431000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162087000, "total_equity": 479718000, "shares_outstanding": 66178000, "operating_cash_flow": 15892000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4695000, "dividends_paid": 3333000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8438000, "free_cash_flow": 15892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40042000", "ebitda": "72031000", "netIncome": "-9427000", "grossProfit": "90307000", "depreciation": "None", "totalRevenue": "116419000", "costOfRevenue": "26112000", "interestIncome": "1044000", "incomeBeforeTax": "-20616000", "interestExpense": "61702000", "operatingIncome": "40042000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "114000", "reportedCurrency": "USD", "netInterestIncome": "-60658000", "nonInterestIncome": "None", "operatingExpenses": "50265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31989000", "sellingGeneralAndAdministrative": "9464000", "netIncomeFromContinuingOperations": "-17859000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5166764000", "longTermDebt": "4189431000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-162087000", "totalLiabilities": "4283073000", "otherCurrentAssets": "86290000", "totalCurrentAssets": "323375000", "currentLongTermDebt": "None", "longTermInvestments": "134436000", "shortTermInvestments": "None", "currentNetReceivables": "137585000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4843389000", "currentAccountsPayable": "76255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4200423000", "totalShareholderEquity": "479718000", "capitalLeaseObligations": "10992000", "otherCurrentLiabilities": "6395000", "totalCurrentLiabilities": "82650000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4200423000", "cashAndShortTermInvestments": "99500000", "commonStockSharesOutstanding": "66178000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17859000", "profitLoss": "None", "dividendPayout": "3333000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15892000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8438000", "cashflowFromInvestment": "-4695000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3333000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31989000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 113910000, "cost_of_revenue": 347112000, "gross_profit": -233202000, "ebit": 56514999, "ebitda": 97746999, "pretax_income": -10559000, "tax_provision": 15000, "net_income": -1780000, "net_income_to_common": -1780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183031000, "total_current_assets": 319700000, "total_assets": 5189944000, "short_term_debt": 1419499000, "long_term_debt": 4193194000, "total_debt": 5612693000, "total_liabilities": 4289246000, "total_equity": 489697000, "shares_outstanding": 66171000, "goodwill_and_intangibles": 164186000 }, "cash_flow": { "operating_cash_flow": 8178000, "capital_expenditure": 3956000, "free_cash_flow": 12134000, "dividends_paid": 2646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95170, "ticker_id": 6595, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56514999", "ebitda": "97746999", "netIncome": "-1780000", "grossProfit": "-233202000", "depreciation": "None", "totalRevenue": "113910000", "costOfRevenue": "347112000", "interestIncome": "1139000", "incomeBeforeTax": "-10559000", "interestExpense": "63971999", "operatingIncome": "-13223000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-62223000", "nonInterestIncome": "None", "operatingExpenses": "-219979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41232000", "sellingGeneralAndAdministrative": "8475000", "netIncomeFromContinuingOperations": "-10574000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5189944000", "longTermDebt": "4193194000", "shortTermDebt": "1419499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164186000", "reportedCurrency": "USD", "retainedEarnings": "-529119000", "totalLiabilities": "4289246000", "otherCurrentAssets": "None", "totalCurrentAssets": "319700000", "currentLongTermDebt": "None", "longTermInvestments": "132753000", "shortTermInvestments": "None", "currentNetReceivables": "136669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4870244000", "currentAccountsPayable": "74571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4224194000", "totalShareholderEquity": "489697000", "capitalLeaseObligations": "11679000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1419499000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2869747000", "cashAndShortTermInvestments": "183031000", "commonStockSharesOutstanding": "66171000", "intangibleAssetsExcludingGoodwill": "164186000", "cashAndCashEquivalentsAtCarryingValue": "183031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10574000", "profitLoss": "None", "dividendPayout": "2646000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8178000", "capitalExpenditures": "3956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8166000", "cashflowFromInvestment": "5315000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113910000, "cost_of_revenue": 347112000, "gross_profit": -233202000, "research_and_development": null, "selling_general_admin": 8475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56514999, "depreciation_amortisation": 41232000, "ebitda": 97746999, "interest_expense": 63971999, "interest_income": null, "other_non_operating": null, "pretax_income": -10559000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": -1780000, "net_income_continuing_ops": -10574000, "net_income_to_common": -1780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183031000, "short_term_investments": null, "net_receivables": 136669000, "inventory": null, "other_current_assets": null, "total_current_assets": 319700000, "net_ppe": null, "goodwill": null, "intangible_assets": 164186000, "goodwill_and_intangibles": 164186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4870244000, "total_assets": 5189944000, "short_term_debt": 1419499000, "accounts_payable": 74571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1419499000, "long_term_debt": 4193194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2869747000, "total_liabilities": 4289246000, "total_debt": 5612693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -529119000, "total_equity": 489697000, "shares_outstanding": 66171000, "operating_cash_flow": 8178000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5315000, "dividends_paid": 2646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8166000, "free_cash_flow": 12134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56514999", "ebitda": "97746999", "netIncome": "-1780000", "grossProfit": "-233202000", "depreciation": "None", "totalRevenue": "113910000", "costOfRevenue": "347112000", "interestIncome": "1139000", "incomeBeforeTax": "-10559000", "interestExpense": "63971999", "operatingIncome": "-13223000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-62223000", "nonInterestIncome": "None", "operatingExpenses": "-219979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41232000", "sellingGeneralAndAdministrative": "8475000", "netIncomeFromContinuingOperations": "-10574000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5189944000", "longTermDebt": "4193194000", "shortTermDebt": "1419499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164186000", "reportedCurrency": "USD", "retainedEarnings": "-529119000", "totalLiabilities": "4289246000", "otherCurrentAssets": "None", "totalCurrentAssets": "319700000", "currentLongTermDebt": "None", "longTermInvestments": "132753000", "shortTermInvestments": "None", "currentNetReceivables": "136669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4870244000", "currentAccountsPayable": "74571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4224194000", "totalShareholderEquity": "489697000", "capitalLeaseObligations": "11679000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1419499000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2869747000", "cashAndShortTermInvestments": "183031000", "commonStockSharesOutstanding": "66171000", "intangibleAssetsExcludingGoodwill": "164186000", "cashAndCashEquivalentsAtCarryingValue": "183031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10574000", "profitLoss": "None", "dividendPayout": "2646000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8178000", "capitalExpenditures": "3956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8166000", "cashflowFromInvestment": "5315000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32100000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 110936000, "cost_of_revenue": 15205000, "gross_profit": 95731000, "ebit": 33070000, "ebitda": 74104000, "pretax_income": -30400000, "tax_provision": 31000, "net_income": -21565000, "net_income_to_common": -21565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83173000, "total_current_assets": 338750000, "total_assets": 5218846000, "short_term_debt": 4763000, "long_term_debt": 4196825000, "total_debt": 4201588000, "total_liabilities": 4305216000, "total_equity": 494120000, "shares_outstanding": 66089000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22714000, "capital_expenditure": 0, "free_cash_flow": 22714000, "dividends_paid": 1323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95172, "ticker_id": 6595, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33070000", "ebitda": "74104000", "netIncome": "-21565000", "grossProfit": "95731000", "depreciation": "None", "totalRevenue": "110936000", "costOfRevenue": "15205000", "interestIncome": "1585000", "incomeBeforeTax": "-30400000", "interestExpense": "63470000", "operatingIncome": "86950000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-61885000", "nonInterestIncome": "None", "operatingExpenses": "8781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41034000", "sellingGeneralAndAdministrative": "10586000", "netIncomeFromContinuingOperations": "-30431000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5218846000", "longTermDebt": "4196825000", "shortTermDebt": "4763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-150880000", "totalLiabilities": "4305216000", "otherCurrentAssets": "125490000", "totalCurrentAssets": "338750000", "currentLongTermDebt": "None", "longTermInvestments": "119100000", "shortTermInvestments": "None", "currentNetReceivables": "130087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4880096000", "currentAccountsPayable": "87145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4209234000", "totalShareholderEquity": "494120000", "capitalLeaseObligations": "12409000", "otherCurrentLiabilities": "8837000", "totalCurrentLiabilities": "95982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4209234000", "cashAndShortTermInvestments": "83173000", "commonStockSharesOutstanding": "66089000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "83173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30431000", "profitLoss": "None", "dividendPayout": "1323000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22714000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8486000", "cashflowFromInvestment": "4411000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110936000, "cost_of_revenue": 15205000, "gross_profit": 95731000, "research_and_development": null, "selling_general_admin": 10586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33070000, "depreciation_amortisation": 41034000, "ebitda": 74104000, "interest_expense": 63470000, "interest_income": null, "other_non_operating": null, "pretax_income": -30400000, "tax_provision": 31000, "effective_tax_rate": null, "net_income": -21565000, "net_income_continuing_ops": -30431000, "net_income_to_common": -21565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83173000, "short_term_investments": null, "net_receivables": 130087000, "inventory": null, "other_current_assets": null, "total_current_assets": 338750000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4880096000, "total_assets": 5218846000, "short_term_debt": 4763000, "accounts_payable": 87145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95982000, "long_term_debt": 4196825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4209234000, "total_liabilities": 4305216000, "total_debt": 4201588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150880000, "total_equity": 494120000, "shares_outstanding": 66089000, "operating_cash_flow": 22714000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4411000, "dividends_paid": 1323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8486000, "free_cash_flow": 22714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33070000", "ebitda": "74104000", "netIncome": "-21565000", "grossProfit": "95731000", "depreciation": "None", "totalRevenue": "110936000", "costOfRevenue": "15205000", "interestIncome": "1585000", "incomeBeforeTax": "-30400000", "interestExpense": "63470000", "operatingIncome": "86950000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-61885000", "nonInterestIncome": "None", "operatingExpenses": "8781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41034000", "sellingGeneralAndAdministrative": "10586000", "netIncomeFromContinuingOperations": "-30431000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "667000", "currentDebt": "None", "investments": "None", "totalAssets": "5218846000", "longTermDebt": "4196825000", "shortTermDebt": "4763000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-150880000", "totalLiabilities": "4305216000", "otherCurrentAssets": "125490000", "totalCurrentAssets": "338750000", "currentLongTermDebt": "None", "longTermInvestments": "119100000", "shortTermInvestments": "None", "currentNetReceivables": "130087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4880096000", "currentAccountsPayable": "87145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4209234000", "totalShareholderEquity": "494120000", "capitalLeaseObligations": "12409000", "otherCurrentLiabilities": "8837000", "totalCurrentLiabilities": "95982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4209234000", "cashAndShortTermInvestments": "83173000", "commonStockSharesOutstanding": "66089000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "83173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30431000", "profitLoss": "None", "dividendPayout": "1323000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22714000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8486000", "cashflowFromInvestment": "4411000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30378000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 112097000, "cost_of_revenue": 15662000, "gross_profit": 96435000, "ebit": 33406000, "ebitda": 74849000, "pretax_income": -30364000, "tax_provision": 30000, "net_income": -21310000, "net_income_to_common": -21310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159065000, "total_current_assets": 289958000, "total_assets": 5238548000, "short_term_debt": 9483000, "long_term_debt": 4200314000, "total_debt": 4209797000, "total_liabilities": 4290784000, "total_equity": 519114000, "shares_outstanding": 65927000, "goodwill_and_intangibles": 180977000 }, "cash_flow": { "operating_cash_flow": 18409000, "capital_expenditure": 0, "free_cash_flow": 18409000, "dividends_paid": 662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95173, "ticker_id": 6595, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33406000", "ebitda": "74849000", "netIncome": "-21310000", "grossProfit": "96435000", "depreciation": "None", "totalRevenue": "112097000", "costOfRevenue": "15662000", "interestIncome": "2024000", "incomeBeforeTax": "-30364000", "interestExpense": "67914000", "operatingIncome": "36452000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-65890000", "nonInterestIncome": "None", "operatingExpenses": "59983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41443000", "sellingGeneralAndAdministrative": "9662000", "netIncomeFromContinuingOperations": "-30394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "663000", "currentDebt": "None", "investments": "None", "totalAssets": "5238548000", "longTermDebt": "4200314000", "shortTermDebt": "9483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "180977000", "reportedCurrency": "USD", "retainedEarnings": "-499124000", "totalLiabilities": "4290784000", "otherCurrentAssets": "None", "totalCurrentAssets": "289958000", "currentLongTermDebt": "None", "longTermInvestments": "117854000", "shortTermInvestments": "None", "currentNetReceivables": "130893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922864000", "currentAccountsPayable": "70283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4213557000", "totalShareholderEquity": "519114000", "capitalLeaseObligations": "13243000", "otherCurrentLiabilities": "-2539000", "totalCurrentLiabilities": "77227000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4213557000", "cashAndShortTermInvestments": "159065000", "commonStockSharesOutstanding": "65927000", "intangibleAssetsExcludingGoodwill": "180977000", "cashAndCashEquivalentsAtCarryingValue": "159065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30394000", "profitLoss": "None", "dividendPayout": "662000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18409000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101968000", "cashflowFromInvestment": "5922000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112097000, "cost_of_revenue": 15662000, "gross_profit": 96435000, "research_and_development": null, "selling_general_admin": 9662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33406000, "depreciation_amortisation": 41443000, "ebitda": 74849000, "interest_expense": 67914000, "interest_income": null, "other_non_operating": null, "pretax_income": -30364000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -21310000, "net_income_continuing_ops": -30394000, "net_income_to_common": -21310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159065000, "short_term_investments": null, "net_receivables": 130893000, "inventory": null, "other_current_assets": null, "total_current_assets": 289958000, "net_ppe": null, "goodwill": null, "intangible_assets": 180977000, "goodwill_and_intangibles": 180977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4922864000, "total_assets": 5238548000, "short_term_debt": 9483000, "accounts_payable": 70283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77227000, "long_term_debt": 4200314000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4213557000, "total_liabilities": 4290784000, "total_debt": 4209797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499124000, "total_equity": 519114000, "shares_outstanding": 65927000, "operating_cash_flow": 18409000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5922000, "dividends_paid": 662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101968000, "free_cash_flow": 18409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33406000", "ebitda": "74849000", "netIncome": "-21310000", "grossProfit": "96435000", "depreciation": "None", "totalRevenue": "112097000", "costOfRevenue": "15662000", "interestIncome": "2024000", "incomeBeforeTax": "-30364000", "interestExpense": "67914000", "operatingIncome": "36452000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-65890000", "nonInterestIncome": "None", "operatingExpenses": "59983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41443000", "sellingGeneralAndAdministrative": "9662000", "netIncomeFromContinuingOperations": "-30394000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "663000", "currentDebt": "None", "investments": "None", "totalAssets": "5238548000", "longTermDebt": "4200314000", "shortTermDebt": "9483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "180977000", "reportedCurrency": "USD", "retainedEarnings": "-499124000", "totalLiabilities": "4290784000", "otherCurrentAssets": "None", "totalCurrentAssets": "289958000", "currentLongTermDebt": "None", "longTermInvestments": "117854000", "shortTermInvestments": "None", "currentNetReceivables": "130893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922864000", "currentAccountsPayable": "70283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4213557000", "totalShareholderEquity": "519114000", "capitalLeaseObligations": "13243000", "otherCurrentLiabilities": "-2539000", "totalCurrentLiabilities": "77227000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4213557000", "cashAndShortTermInvestments": "159065000", "commonStockSharesOutstanding": "65927000", "intangibleAssetsExcludingGoodwill": "180977000", "cashAndCashEquivalentsAtCarryingValue": "159065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30394000", "profitLoss": "None", "dividendPayout": "662000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18409000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101968000", "cashflowFromInvestment": "5922000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23651000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 111905000, "cost_of_revenue": 14154000, "gross_profit": 97751000, "ebit": 39714000, "ebitda": 81232000, "pretax_income": -31141000, "tax_provision": 28000, "net_income": -21532000, "net_income_to_common": -21532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107951000, "total_current_assets": 368166000, "total_assets": 5363625000, "short_term_debt": 1249159000, "long_term_debt": 4296146000, "total_debt": 5545305000, "total_liabilities": 4386712000, "total_equity": 539525000, "shares_outstanding": 65834000, "goodwill_and_intangibles": 190123000 }, "cash_flow": { "operating_cash_flow": 11371000, "capital_expenditure": 0, "free_cash_flow": 11371000, "dividends_paid": 661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95174, "ticker_id": 6595, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39714000", "ebitda": "81232000", "netIncome": "-21532000", "grossProfit": "97751000", "depreciation": "None", "totalRevenue": "111905000", "costOfRevenue": "14154000", "interestIncome": "1968000", "incomeBeforeTax": "-31141000", "interestExpense": "69813000", "operatingIncome": "37746000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-67845000", "nonInterestIncome": "None", "operatingExpenses": "60005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41518000", "sellingGeneralAndAdministrative": "8238000", "netIncomeFromContinuingOperations": "-31169000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5363625000", "longTermDebt": "4296146000", "shortTermDebt": "1249159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "190123000", "reportedCurrency": "USD", "retainedEarnings": "-477152000", "totalLiabilities": "4386712000", "otherCurrentAssets": "128751000", "totalCurrentAssets": "368166000", "currentLongTermDebt": "None", "longTermInvestments": "114700000", "shortTermInvestments": "None", "currentNetReceivables": "131464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4995459000", "currentAccountsPayable": "67122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4310235000", "totalShareholderEquity": "539525000", "capitalLeaseObligations": "14089000", "otherCurrentLiabilities": "5182000", "totalCurrentLiabilities": "1316281000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3070431000", "cashAndShortTermInvestments": "107951000", "commonStockSharesOutstanding": "65834000", "intangibleAssetsExcludingGoodwill": "190123000", "cashAndCashEquivalentsAtCarryingValue": "107951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31169000", "profitLoss": "None", "dividendPayout": "661000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11371000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5460000", "cashflowFromInvestment": "-11689000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111905000, "cost_of_revenue": 14154000, "gross_profit": 97751000, "research_and_development": null, "selling_general_admin": 8238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39714000, "depreciation_amortisation": 41518000, "ebitda": 81232000, "interest_expense": 69813000, "interest_income": null, "other_non_operating": null, "pretax_income": -31141000, "tax_provision": 28000, "effective_tax_rate": null, "net_income": -21532000, "net_income_continuing_ops": -31169000, "net_income_to_common": -21532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107951000, "short_term_investments": null, "net_receivables": 131464000, "inventory": null, "other_current_assets": null, "total_current_assets": 368166000, "net_ppe": null, "goodwill": null, "intangible_assets": 190123000, "goodwill_and_intangibles": 190123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4995459000, "total_assets": 5363625000, "short_term_debt": 1249159000, "accounts_payable": 67122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1316281000, "long_term_debt": 4296146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3070431000, "total_liabilities": 4386712000, "total_debt": 5545305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477152000, "total_equity": 539525000, "shares_outstanding": 65834000, "operating_cash_flow": 11371000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11689000, "dividends_paid": 661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5460000, "free_cash_flow": 11371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39714000", "ebitda": "81232000", "netIncome": "-21532000", "grossProfit": "97751000", "depreciation": "None", "totalRevenue": "111905000", "costOfRevenue": "14154000", "interestIncome": "1968000", "incomeBeforeTax": "-31141000", "interestExpense": "69813000", "operatingIncome": "37746000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-67845000", "nonInterestIncome": "None", "operatingExpenses": "60005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41518000", "sellingGeneralAndAdministrative": "8238000", "netIncomeFromContinuingOperations": "-31169000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5363625000", "longTermDebt": "4296146000", "shortTermDebt": "1249159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "190123000", "reportedCurrency": "USD", "retainedEarnings": "-477152000", "totalLiabilities": "4386712000", "otherCurrentAssets": "128751000", "totalCurrentAssets": "368166000", "currentLongTermDebt": "None", "longTermInvestments": "114700000", "shortTermInvestments": "None", "currentNetReceivables": "131464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4995459000", "currentAccountsPayable": "67122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4310235000", "totalShareholderEquity": "539525000", "capitalLeaseObligations": "14089000", "otherCurrentLiabilities": "5182000", "totalCurrentLiabilities": "1316281000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3070431000", "cashAndShortTermInvestments": "107951000", "commonStockSharesOutstanding": "65834000", "intangibleAssetsExcludingGoodwill": "190123000", "cashAndCashEquivalentsAtCarryingValue": "107951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31169000", "profitLoss": "None", "dividendPayout": "661000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11371000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5460000", "cashflowFromInvestment": "-11689000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41459000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 110521000, "cost_of_revenue": 16214000, "gross_profit": 94307000, "ebit": 37319000, "ebitda": 79103000, "pretax_income": -34320000, "tax_provision": 60000, "net_income": -24101000, "net_income_to_common": -24101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131706000, "total_current_assets": 371642000, "total_assets": 5406331000, "short_term_debt": 2653793000, "long_term_debt": 4300537000, "total_debt": 6954330000, "total_liabilities": 4397001000, "total_equity": 562019000, "shares_outstanding": 65833000, "goodwill_and_intangibles": 10807000 }, "cash_flow": { "operating_cash_flow": -13463000, "capital_expenditure": 0, "free_cash_flow": -13463000, "dividends_paid": 662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95175, "ticker_id": 6595, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37319000", "ebitda": "79103000", "netIncome": "-24101000", "grossProfit": "94307000", "depreciation": "None", "totalRevenue": "110521000", "costOfRevenue": "16214000", "interestIncome": "2506000", "incomeBeforeTax": "-34320000", "interestExpense": "71739000", "operatingIncome": "34813000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-69233000", "nonInterestIncome": "None", "operatingExpenses": "59494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41784000", "sellingGeneralAndAdministrative": "7589000", "netIncomeFromContinuingOperations": "-34380000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5406331000", "longTermDebt": "4300537000", "shortTermDebt": "2653793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10807000", "reportedCurrency": "USD", "retainedEarnings": "-86473000", "totalLiabilities": "4397001000", "otherCurrentAssets": "110774000", "totalCurrentAssets": "371642000", "currentLongTermDebt": "None", "longTermInvestments": "116732000", "shortTermInvestments": "None", "currentNetReceivables": "129162000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5034689000", "currentAccountsPayable": "76753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4315474000", "totalShareholderEquity": "562019000", "capitalLeaseObligations": "14937000", "otherCurrentLiabilities": "4774000", "totalCurrentLiabilities": "81527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4315474000", "cashAndShortTermInvestments": "131706000", "commonStockSharesOutstanding": "65833000", "intangibleAssetsExcludingGoodwill": "10807000", "cashAndCashEquivalentsAtCarryingValue": "131706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34380000", "profitLoss": "None", "dividendPayout": "662000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13463000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5360000", "cashflowFromInvestment": "-3628000", "stockBasedCompensation": "-1263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110521000, "cost_of_revenue": 16214000, "gross_profit": 94307000, "research_and_development": null, "selling_general_admin": 7589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37319000, "depreciation_amortisation": 41784000, "ebitda": 79103000, "interest_expense": 71739000, "interest_income": null, "other_non_operating": null, "pretax_income": -34320000, "tax_provision": 60000, "effective_tax_rate": null, "net_income": -24101000, "net_income_continuing_ops": -34380000, "net_income_to_common": -24101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131706000, "short_term_investments": null, "net_receivables": 129162000, "inventory": null, "other_current_assets": null, "total_current_assets": 371642000, "net_ppe": null, "goodwill": null, "intangible_assets": 10807000, "goodwill_and_intangibles": 10807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5034689000, "total_assets": 5406331000, "short_term_debt": 2653793000, "accounts_payable": 76753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81527000, "long_term_debt": 4300537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4315474000, "total_liabilities": 4397001000, "total_debt": 6954330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86473000, "total_equity": 562019000, "shares_outstanding": 65833000, "operating_cash_flow": -13463000, "stock_based_compensation": -1263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3628000, "dividends_paid": 662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5360000, "free_cash_flow": -13463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37319000", "ebitda": "79103000", "netIncome": "-24101000", "grossProfit": "94307000", "depreciation": "None", "totalRevenue": "110521000", "costOfRevenue": "16214000", "interestIncome": "2506000", "incomeBeforeTax": "-34320000", "interestExpense": "71739000", "operatingIncome": "34813000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-69233000", "nonInterestIncome": "None", "operatingExpenses": "59494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41784000", "sellingGeneralAndAdministrative": "7589000", "netIncomeFromContinuingOperations": "-34380000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5406331000", "longTermDebt": "4300537000", "shortTermDebt": "2653793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10807000", "reportedCurrency": "USD", "retainedEarnings": "-86473000", "totalLiabilities": "4397001000", "otherCurrentAssets": "110774000", "totalCurrentAssets": "371642000", "currentLongTermDebt": "None", "longTermInvestments": "116732000", "shortTermInvestments": "None", "currentNetReceivables": "129162000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5034689000", "currentAccountsPayable": "76753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4315474000", "totalShareholderEquity": "562019000", "capitalLeaseObligations": "14937000", "otherCurrentLiabilities": "4774000", "totalCurrentLiabilities": "81527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4315474000", "cashAndShortTermInvestments": "131706000", "commonStockSharesOutstanding": "65833000", "intangibleAssetsExcludingGoodwill": "10807000", "cashAndCashEquivalentsAtCarryingValue": "131706000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34380000", "profitLoss": "None", "dividendPayout": "662000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13463000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5360000", "cashflowFromInvestment": "-3628000", "stockBasedCompensation": "-1263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40492000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 108945000, "cost_of_revenue": 15339000, "gross_profit": 93606000, "ebit": 37401000, "ebitda": 80606000, "pretax_income": -35374000, "tax_provision": 33000, "net_income": -24990000, "net_income_to_common": -24990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153863000, "total_current_assets": 387661000, "total_assets": 5454808000, "short_term_debt": 2635000000, "long_term_debt": 1669868000, "total_debt": 4304868000, "total_liabilities": 4412049000, "total_equity": 585888000, "shares_outstanding": 65769000, "goodwill_and_intangibles": 208785000 }, "cash_flow": { "operating_cash_flow": -3413000, "capital_expenditure": 2536000, "free_cash_flow": -877000, "dividends_paid": 659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95177, "ticker_id": 6595, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37401000", "ebitda": "80606000", "netIncome": "-24990000", "grossProfit": "93606000", "depreciation": "None", "totalRevenue": "108945000", "costOfRevenue": "15339000", "interestIncome": "3134000", "incomeBeforeTax": "-35374000", "interestExpense": "73936000", "operatingIncome": "34267000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-70802000", "nonInterestIncome": "None", "operatingExpenses": "59339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43205000", "sellingGeneralAndAdministrative": "7237000", "netIncomeFromContinuingOperations": "-35407000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5454808000", "longTermDebt": "1669868000", "shortTermDebt": "2635000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "208785000", "reportedCurrency": "USD", "retainedEarnings": "-62372000", "totalLiabilities": "4412049000", "otherCurrentAssets": "111068000", "totalCurrentAssets": "387661000", "currentLongTermDebt": "2635000000", "longTermInvestments": "117622000", "shortTermInvestments": "111068000", "currentNetReceivables": "122730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5067147000", "currentAccountsPayable": "85566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4320663000", "totalShareholderEquity": "585888000", "capitalLeaseObligations": "15795000", "otherCurrentLiabilities": "5820000", "totalCurrentLiabilities": "2726386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1685663000", "cashAndShortTermInvestments": "153863000", "commonStockSharesOutstanding": "65769000", "intangibleAssetsExcludingGoodwill": "208785000", "cashAndCashEquivalentsAtCarryingValue": "153863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35407000", "profitLoss": "None", "dividendPayout": "659000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3413000", "capitalExpenditures": "2536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5625000", "cashflowFromInvestment": "15400000", "stockBasedCompensation": "-1263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108945000, "cost_of_revenue": 15339000, "gross_profit": 93606000, "research_and_development": null, "selling_general_admin": 7237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37401000, "depreciation_amortisation": 43205000, "ebitda": 80606000, "interest_expense": 73936000, "interest_income": null, "other_non_operating": null, "pretax_income": -35374000, "tax_provision": 33000, "effective_tax_rate": null, "net_income": -24990000, "net_income_continuing_ops": -35407000, "net_income_to_common": -24990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153863000, "short_term_investments": 111068000, "net_receivables": 122730000, "inventory": null, "other_current_assets": null, "total_current_assets": 387661000, "net_ppe": null, "goodwill": null, "intangible_assets": 208785000, "goodwill_and_intangibles": 208785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5067147000, "total_assets": 5454808000, "short_term_debt": 2635000000, "accounts_payable": 85566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2726386000, "long_term_debt": 1669868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1685663000, "total_liabilities": 4412049000, "total_debt": 4304868000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62372000, "total_equity": 585888000, "shares_outstanding": 65769000, "operating_cash_flow": -3413000, "stock_based_compensation": -1263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15400000, "dividends_paid": 659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5625000, "free_cash_flow": -877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37401000", "ebitda": "80606000", "netIncome": "-24990000", "grossProfit": "93606000", "depreciation": "None", "totalRevenue": "108945000", "costOfRevenue": "15339000", "interestIncome": "3134000", "incomeBeforeTax": "-35374000", "interestExpense": "73936000", "operatingIncome": "34267000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-70802000", "nonInterestIncome": "None", "operatingExpenses": "59339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43205000", "sellingGeneralAndAdministrative": "7237000", "netIncomeFromContinuingOperations": "-35407000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "661000", "currentDebt": "None", "investments": "None", "totalAssets": "5454808000", "longTermDebt": "1669868000", "shortTermDebt": "2635000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "208785000", "reportedCurrency": "USD", "retainedEarnings": "-62372000", "totalLiabilities": "4412049000", "otherCurrentAssets": "111068000", "totalCurrentAssets": "387661000", "currentLongTermDebt": "2635000000", "longTermInvestments": "117622000", "shortTermInvestments": "111068000", "currentNetReceivables": "122730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5067147000", "currentAccountsPayable": "85566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4320663000", "totalShareholderEquity": "585888000", "capitalLeaseObligations": "15795000", "otherCurrentLiabilities": "5820000", "totalCurrentLiabilities": "2726386000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1685663000", "cashAndShortTermInvestments": "153863000", "commonStockSharesOutstanding": "65769000", "intangibleAssetsExcludingGoodwill": "208785000", "cashAndCashEquivalentsAtCarryingValue": "153863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35407000", "profitLoss": "None", "dividendPayout": "659000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3413000", "capitalExpenditures": "2536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5625000", "cashflowFromInvestment": "15400000", "stockBasedCompensation": "-1263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41949000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 110621000, "cost_of_revenue": 15149000, "gross_profit": 95472000, "ebit": 37840000, "ebitda": 81261000, "pretax_income": -33443000, "tax_provision": 36000, "net_income": -23175000, "net_income_to_common": -23175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146150000, "total_current_assets": 376742000, "total_assets": 5489822000, "short_term_debt": 1235000000, "long_term_debt": 3071586000, "total_debt": 4306586000, "total_liabilities": 4402055000, "total_equity": 618328000, "shares_outstanding": 65626000, "goodwill_and_intangibles": 219975000 }, "cash_flow": { "operating_cash_flow": 10850000, "capital_expenditure": 1474000, "free_cash_flow": 12324000, "dividends_paid": 659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95178, "ticker_id": 6595, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37840000", "ebitda": "81261000", "netIncome": "-23175000", "grossProfit": "95472000", "depreciation": "None", "totalRevenue": "110621000", "costOfRevenue": "15149000", "interestIncome": "2935000", "incomeBeforeTax": "-33443000", "interestExpense": "73631000", "operatingIncome": "34905000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000", "reportedCurrency": "USD", "netInterestIncome": "-70696000", "nonInterestIncome": "None", "operatingExpenses": "60567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43421000", "sellingGeneralAndAdministrative": "7939000", "netIncomeFromContinuingOperations": "-33479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "5489822000", "longTermDebt": "3071586000", "shortTermDebt": "1235000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "219975000", "reportedCurrency": "USD", "retainedEarnings": "-37382000", "totalLiabilities": "4402055000", "otherCurrentAssets": "112419000", "totalCurrentAssets": "376742000", "currentLongTermDebt": "1235000000", "longTermInvestments": "117451000", "shortTermInvestments": "30929000", "currentNetReceivables": "118173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5113080000", "currentAccountsPayable": "74021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4323278000", "totalShareholderEquity": "618328000", "capitalLeaseObligations": "16692000", "otherCurrentLiabilities": "4756000", "totalCurrentLiabilities": "1313777000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3088278000", "cashAndShortTermInvestments": "146150000", "commonStockSharesOutstanding": "65626000", "intangibleAssetsExcludingGoodwill": "219975000", "cashAndCashEquivalentsAtCarryingValue": "146150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23175000", "profitLoss": "None", "dividendPayout": "659000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10850000", "capitalExpenditures": "1474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5176000", "cashflowFromInvestment": "16418000", "stockBasedCompensation": "924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110621000, "cost_of_revenue": 15149000, "gross_profit": 95472000, "research_and_development": null, "selling_general_admin": 7939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37840000, "depreciation_amortisation": 43421000, "ebitda": 81261000, "interest_expense": 73631000, "interest_income": null, "other_non_operating": null, "pretax_income": -33443000, "tax_provision": 36000, "effective_tax_rate": null, "net_income": -23175000, "net_income_continuing_ops": -33479000, "net_income_to_common": -23175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146150000, "short_term_investments": 30929000, "net_receivables": 118173000, "inventory": null, "other_current_assets": null, "total_current_assets": 376742000, "net_ppe": null, "goodwill": null, "intangible_assets": 219975000, "goodwill_and_intangibles": 219975000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5113080000, "total_assets": 5489822000, "short_term_debt": 1235000000, "accounts_payable": 74021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1313777000, "long_term_debt": 3071586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3088278000, "total_liabilities": 4402055000, "total_debt": 4306586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37382000, "total_equity": 618328000, "shares_outstanding": 65626000, "operating_cash_flow": 10850000, "stock_based_compensation": 924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16418000, "dividends_paid": 659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5176000, "free_cash_flow": 12324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37840000", "ebitda": "81261000", "netIncome": "-23175000", "grossProfit": "95472000", "depreciation": "None", "totalRevenue": "110621000", "costOfRevenue": "15149000", "interestIncome": "2935000", "incomeBeforeTax": "-33443000", "interestExpense": "73631000", "operatingIncome": "34905000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000", "reportedCurrency": "USD", "netInterestIncome": "-70696000", "nonInterestIncome": "None", "operatingExpenses": "60567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43421000", "sellingGeneralAndAdministrative": "7939000", "netIncomeFromContinuingOperations": "-33479000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "5489822000", "longTermDebt": "3071586000", "shortTermDebt": "1235000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "219975000", "reportedCurrency": "USD", "retainedEarnings": "-37382000", "totalLiabilities": "4402055000", "otherCurrentAssets": "112419000", "totalCurrentAssets": "376742000", "currentLongTermDebt": "1235000000", "longTermInvestments": "117451000", "shortTermInvestments": "30929000", "currentNetReceivables": "118173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5113080000", "currentAccountsPayable": "74021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4323278000", "totalShareholderEquity": "618328000", "capitalLeaseObligations": "16692000", "otherCurrentLiabilities": "4756000", "totalCurrentLiabilities": "1313777000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3088278000", "cashAndShortTermInvestments": "146150000", "commonStockSharesOutstanding": "65626000", "intangibleAssetsExcludingGoodwill": "219975000", "cashAndCashEquivalentsAtCarryingValue": "146150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23175000", "profitLoss": "None", "dividendPayout": "659000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10850000", "capitalExpenditures": "1474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5176000", "cashflowFromInvestment": "16418000", "stockBasedCompensation": "924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42301000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 112235000, "cost_of_revenue": 15861000, "gross_profit": 96374000, "ebit": 37638000, "ebitda": 81215000, "pretax_income": -33869000, "tax_provision": 33000, "net_income": -23403000, "net_income_to_common": -23403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128394000, "total_current_assets": 352647000, "total_assets": 5527569000, "short_term_debt": 1235000000, "long_term_debt": 4307999000, "total_debt": 5542999000, "total_liabilities": 4405069000, "total_equity": 643225000, "shares_outstanding": 65556000, "goodwill_and_intangibles": 231621000 }, "cash_flow": { "operating_cash_flow": 7989000, "capital_expenditure": 2132000, "free_cash_flow": 10121000, "dividends_paid": 658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95179, "ticker_id": 6595, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37638000", "ebitda": "81215000", "netIncome": "-23403000", "grossProfit": "96374000", "depreciation": "None", "totalRevenue": "112235000", "costOfRevenue": "15861000", "interestIncome": "2852000", "incomeBeforeTax": "-33869000", "interestExpense": "73230000", "operatingIncome": "34786000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-70378000", "nonInterestIncome": "None", "operatingExpenses": "61588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43577000", "sellingGeneralAndAdministrative": "7689000", "netIncomeFromContinuingOperations": "-33902000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5527569000", "longTermDebt": "4307999000", "shortTermDebt": "1235000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "231621000", "reportedCurrency": "USD", "retainedEarnings": "-14207000", "totalLiabilities": "4405069000", "otherCurrentAssets": "108083000", "totalCurrentAssets": "352647000", "currentLongTermDebt": "None", "longTermInvestments": "116093000", "shortTermInvestments": "44700000", "currentNetReceivables": "116170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5174922000", "currentAccountsPayable": "73923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4325607000", "totalShareholderEquity": "643225000", "capitalLeaseObligations": "17608000", "otherCurrentLiabilities": "5539000", "totalCurrentLiabilities": "79462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4325607000", "cashAndShortTermInvestments": "128394000", "commonStockSharesOutstanding": "65556000", "intangibleAssetsExcludingGoodwill": "231621000", "cashAndCashEquivalentsAtCarryingValue": "128394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23403000", "profitLoss": "None", "dividendPayout": "658000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7989000", "capitalExpenditures": "2132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5465000", "cashflowFromInvestment": "-11770000", "stockBasedCompensation": "339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112235000, "cost_of_revenue": 15861000, "gross_profit": 96374000, "research_and_development": null, "selling_general_admin": 7689000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37638000, "depreciation_amortisation": 43577000, "ebitda": 81215000, "interest_expense": 73230000, "interest_income": null, "other_non_operating": null, "pretax_income": -33869000, "tax_provision": 33000, "effective_tax_rate": null, "net_income": -23403000, "net_income_continuing_ops": -33902000, "net_income_to_common": -23403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128394000, "short_term_investments": 44700000, "net_receivables": 116170000, "inventory": 1, "other_current_assets": null, "total_current_assets": 352647000, "net_ppe": null, "goodwill": null, "intangible_assets": 231621000, "goodwill_and_intangibles": 231621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5174922000, "total_assets": 5527569000, "short_term_debt": 1235000000, "accounts_payable": 73923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79462000, "long_term_debt": 4307999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4325607000, "total_liabilities": 4405069000, "total_debt": 5542999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14207000, "total_equity": 643225000, "shares_outstanding": 65556000, "operating_cash_flow": 7989000, "stock_based_compensation": 339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11770000, "dividends_paid": 658000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5465000, "free_cash_flow": 10121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37638000", "ebitda": "81215000", "netIncome": "-23403000", "grossProfit": "96374000", "depreciation": "None", "totalRevenue": "112235000", "costOfRevenue": "15861000", "interestIncome": "2852000", "incomeBeforeTax": "-33869000", "interestExpense": "73230000", "operatingIncome": "34786000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-70378000", "nonInterestIncome": "None", "operatingExpenses": "61588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43577000", "sellingGeneralAndAdministrative": "7689000", "netIncomeFromContinuingOperations": "-33902000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5527569000", "longTermDebt": "4307999000", "shortTermDebt": "1235000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "231621000", "reportedCurrency": "USD", "retainedEarnings": "-14207000", "totalLiabilities": "4405069000", "otherCurrentAssets": "108083000", "totalCurrentAssets": "352647000", "currentLongTermDebt": "None", "longTermInvestments": "116093000", "shortTermInvestments": "44700000", "currentNetReceivables": "116170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5174922000", "currentAccountsPayable": "73923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4325607000", "totalShareholderEquity": "643225000", "capitalLeaseObligations": "17608000", "otherCurrentLiabilities": "5539000", "totalCurrentLiabilities": "79462000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4325607000", "cashAndShortTermInvestments": "128394000", "commonStockSharesOutstanding": "65556000", "intangibleAssetsExcludingGoodwill": "231621000", "cashAndCashEquivalentsAtCarryingValue": "128394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23403000", "profitLoss": "None", "dividendPayout": "658000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7989000", "capitalExpenditures": "2132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5465000", "cashflowFromInvestment": "-11770000", "stockBasedCompensation": "339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "658000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42514000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 108895000, "cost_of_revenue": 13560000, "gross_profit": 95335000, "ebit": 38089000, "ebitda": 81466000, "pretax_income": -41411000, "tax_provision": -9000, "net_income": -31240000, "net_income_to_common": -31240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112341000, "total_current_assets": 364893000, "total_assets": 5563675000, "short_term_debt": 20989000, "long_term_debt": 4305941000, "total_debt": 4326930000, "total_liabilities": 4401896000, "total_equity": 669954000, "shares_outstanding": 65551000, "goodwill_and_intangibles": 12856000 }, "cash_flow": { "operating_cash_flow": -8004000, "capital_expenditure": 5766000, "free_cash_flow": -2238000, "dividends_paid": 659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95180, "ticker_id": 6595, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38089000", "ebitda": "81466000", "netIncome": "-31240000", "grossProfit": "95335000", "depreciation": "None", "totalRevenue": "108895000", "costOfRevenue": "13560000", "interestIncome": "2571000", "incomeBeforeTax": "-41411000", "interestExpense": "72979000", "operatingIncome": "33023000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-70408000", "nonInterestIncome": "None", "operatingExpenses": "62312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43377000", "sellingGeneralAndAdministrative": "7414000", "netIncomeFromContinuingOperations": "-41402000" }, "balance": { "goodwill": "None", "inventory": "498275000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5563675000", "longTermDebt": "4305941000", "shortTermDebt": "20989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12856000", "reportedCurrency": "USD", "retainedEarnings": "9196000", "totalLiabilities": "4401896000", "otherCurrentAssets": "133382000", "totalCurrentAssets": "364893000", "currentLongTermDebt": "None", "longTermInvestments": "115360000", "shortTermInvestments": "30576000", "currentNetReceivables": "119170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5198782000", "currentAccountsPayable": "60950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4324475000", "totalShareholderEquity": "669954000", "capitalLeaseObligations": "18534000", "otherCurrentLiabilities": "16471000", "totalCurrentLiabilities": "77421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4324475000", "cashAndShortTermInvestments": "112341000", "commonStockSharesOutstanding": "65551000", "intangibleAssetsExcludingGoodwill": "12856000", "cashAndCashEquivalentsAtCarryingValue": "112341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41402000", "profitLoss": "None", "dividendPayout": "659000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7036000", "operatingCashflow": "-8004000", "capitalExpenditures": "5766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5096000", "cashflowFromInvestment": "36320000", "stockBasedCompensation": "1741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108895000, "cost_of_revenue": 13560000, "gross_profit": 95335000, "research_and_development": null, "selling_general_admin": 7414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38089000, "depreciation_amortisation": 43377000, "ebitda": 81466000, "interest_expense": 72979000, "interest_income": null, "other_non_operating": null, "pretax_income": -41411000, "tax_provision": -9000, "effective_tax_rate": null, "net_income": -31240000, "net_income_continuing_ops": -41402000, "net_income_to_common": -31240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112341000, "short_term_investments": 30576000, "net_receivables": 119170000, "inventory": 498275000, "other_current_assets": null, "total_current_assets": 364893000, "net_ppe": null, "goodwill": null, "intangible_assets": 12856000, "goodwill_and_intangibles": 12856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5198782000, "total_assets": 5563675000, "short_term_debt": 20989000, "accounts_payable": 60950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77421000, "long_term_debt": 4305941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4324475000, "total_liabilities": 4401896000, "total_debt": 4326930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9196000, "total_equity": 669954000, "shares_outstanding": 65551000, "operating_cash_flow": -8004000, "stock_based_compensation": 1741000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5766000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36320000, "dividends_paid": 659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5096000, "free_cash_flow": -2238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38089000", "ebitda": "81466000", "netIncome": "-31240000", "grossProfit": "95335000", "depreciation": "None", "totalRevenue": "108895000", "costOfRevenue": "13560000", "interestIncome": "2571000", "incomeBeforeTax": "-41411000", "interestExpense": "72979000", "operatingIncome": "33023000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-70408000", "nonInterestIncome": "None", "operatingExpenses": "62312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43377000", "sellingGeneralAndAdministrative": "7414000", "netIncomeFromContinuingOperations": "-41402000" }, "balance": { "goodwill": "None", "inventory": "498275000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5563675000", "longTermDebt": "4305941000", "shortTermDebt": "20989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12856000", "reportedCurrency": "USD", "retainedEarnings": "9196000", "totalLiabilities": "4401896000", "otherCurrentAssets": "133382000", "totalCurrentAssets": "364893000", "currentLongTermDebt": "None", "longTermInvestments": "115360000", "shortTermInvestments": "30576000", "currentNetReceivables": "119170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5198782000", "currentAccountsPayable": "60950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4324475000", "totalShareholderEquity": "669954000", "capitalLeaseObligations": "18534000", "otherCurrentLiabilities": "16471000", "totalCurrentLiabilities": "77421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4324475000", "cashAndShortTermInvestments": "112341000", "commonStockSharesOutstanding": "65551000", "intangibleAssetsExcludingGoodwill": "12856000", "cashAndCashEquivalentsAtCarryingValue": "112341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41402000", "profitLoss": "None", "dividendPayout": "659000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7036000", "operatingCashflow": "-8004000", "capitalExpenditures": "5766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5096000", "cashflowFromInvestment": "36320000", "stockBasedCompensation": "1741000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43377000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 110142000, "cost_of_revenue": 14926000, "gross_profit": 95216000, "ebit": 33685000, "ebitda": 76733000, "pretax_income": -36140000, "tax_provision": 51000, "net_income": -26112000, "net_income_to_common": -26112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83283000, "total_current_assets": 393774000, "total_assets": 5634315000, "short_term_debt": null, "long_term_debt": 4303631000, "total_debt": 4303631000, "total_liabilities": 4416177000, "total_equity": 713515000, "shares_outstanding": 65488000, "goodwill_and_intangibles": 254968000 }, "cash_flow": { "operating_cash_flow": 3432000, "capital_expenditure": 6348000, "free_cash_flow": 9780000, "dividends_paid": 656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95182, "ticker_id": 6595, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33685000", "ebitda": "76733000", "netIncome": "-26112000", "grossProfit": "95216000", "depreciation": "None", "totalRevenue": "110142000", "costOfRevenue": "14926000", "interestIncome": "2397000", "incomeBeforeTax": "-36140000", "interestExpense": "72941000", "operatingIncome": "87504000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-70544000", "nonInterestIncome": "None", "operatingExpenses": "7712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43048000", "sellingGeneralAndAdministrative": "7712000", "netIncomeFromContinuingOperations": "-36191000" }, "balance": { "goodwill": "None", "inventory": "-51322000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5634315000", "longTermDebt": "4303631000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "254968000", "reportedCurrency": "USD", "retainedEarnings": "-324753000", "totalLiabilities": "4416177000", "otherCurrentAssets": "196826000", "totalCurrentAssets": "393774000", "currentLongTermDebt": "None", "longTermInvestments": "124411000", "shortTermInvestments": "51322000", "currentNetReceivables": "113665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5240541000", "currentAccountsPayable": "81191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4323097000", "totalShareholderEquity": "713515000", "capitalLeaseObligations": "19466000", "otherCurrentLiabilities": "11889000", "totalCurrentLiabilities": "93080000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4323097000", "cashAndShortTermInvestments": "83283000", "commonStockSharesOutstanding": "65488000", "intangibleAssetsExcludingGoodwill": "254968000", "cashAndCashEquivalentsAtCarryingValue": "83283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36191000", "profitLoss": "None", "dividendPayout": "656000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3432000", "capitalExpenditures": "6348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5330000", "cashflowFromInvestment": "14033000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110142000, "cost_of_revenue": 14926000, "gross_profit": 95216000, "research_and_development": null, "selling_general_admin": 7712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33685000, "depreciation_amortisation": 43048000, "ebitda": 76733000, "interest_expense": 72941000, "interest_income": null, "other_non_operating": null, "pretax_income": -36140000, "tax_provision": 51000, "effective_tax_rate": null, "net_income": -26112000, "net_income_continuing_ops": -36191000, "net_income_to_common": -26112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83283000, "short_term_investments": 51322000, "net_receivables": 113665000, "inventory": -51322000, "other_current_assets": null, "total_current_assets": 393774000, "net_ppe": null, "goodwill": null, "intangible_assets": 254968000, "goodwill_and_intangibles": 254968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5240541000, "total_assets": 5634315000, "short_term_debt": null, "accounts_payable": 81191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93080000, "long_term_debt": 4303631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4323097000, "total_liabilities": 4416177000, "total_debt": 4303631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -324753000, "total_equity": 713515000, "shares_outstanding": 65488000, "operating_cash_flow": 3432000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14033000, "dividends_paid": 656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5330000, "free_cash_flow": 9780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33685000", "ebitda": "76733000", "netIncome": "-26112000", "grossProfit": "95216000", "depreciation": "None", "totalRevenue": "110142000", "costOfRevenue": "14926000", "interestIncome": "2397000", "incomeBeforeTax": "-36140000", "interestExpense": "72941000", "operatingIncome": "87504000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-70544000", "nonInterestIncome": "None", "operatingExpenses": "7712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43048000", "sellingGeneralAndAdministrative": "7712000", "netIncomeFromContinuingOperations": "-36191000" }, "balance": { "goodwill": "None", "inventory": "-51322000", "commonStock": "658000", "currentDebt": "None", "investments": "None", "totalAssets": "5634315000", "longTermDebt": "4303631000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "254968000", "reportedCurrency": "USD", "retainedEarnings": "-324753000", "totalLiabilities": "4416177000", "otherCurrentAssets": "196826000", "totalCurrentAssets": "393774000", "currentLongTermDebt": "None", "longTermInvestments": "124411000", "shortTermInvestments": "51322000", "currentNetReceivables": "113665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5240541000", "currentAccountsPayable": "81191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4323097000", "totalShareholderEquity": "713515000", "capitalLeaseObligations": "19466000", "otherCurrentLiabilities": "11889000", "totalCurrentLiabilities": "93080000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4323097000", "cashAndShortTermInvestments": "83283000", "commonStockSharesOutstanding": "65488000", "intangibleAssetsExcludingGoodwill": "254968000", "cashAndCashEquivalentsAtCarryingValue": "83283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36191000", "profitLoss": "None", "dividendPayout": "656000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3432000", "capitalExpenditures": "6348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5330000", "cashflowFromInvestment": "14033000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43048000", "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": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "income_statement": { "revenue": 108043000, "cost_of_revenue": 15100000, "gross_profit": 92943000, "ebit": 31384000, "ebitda": 75518000, "pretax_income": -36535000, "tax_provision": 45000, "net_income": -25828000, "net_income_to_common": -25828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71695000, "total_current_assets": 358267000, "total_assets": 5662080000, "short_term_debt": null, "long_term_debt": 4301276000, "total_debt": 4301276000, "total_liabilities": 4400791000, "total_equity": 744297000, "shares_outstanding": 65369000, "goodwill_and_intangibles": 267889000 }, "cash_flow": { "operating_cash_flow": 9464000, "capital_expenditure": 3517000, "free_cash_flow": 12981000, "dividends_paid": 656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 95183, "ticker_id": 6595, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:26:01.088390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31384000", "ebitda": "75518000", "netIncome": "-25828000", "grossProfit": "92943000", "depreciation": "None", "totalRevenue": "108043000", "costOfRevenue": "15100000", "interestIncome": "1797000", "incomeBeforeTax": "-36535000", "interestExpense": "71846000", "operatingIncome": "84812000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-70049000", "nonInterestIncome": "None", "operatingExpenses": "8131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4181000", "costofGoodsAndServicesSold": "15100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44134000", "sellingGeneralAndAdministrative": "8131000", "netIncomeFromContinuingOperations": "-36580000" }, "balance": { "goodwill": "None", "inventory": "496940000", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "5662080000", "longTermDebt": "4301276000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "267889000", "reportedCurrency": "USD", "retainedEarnings": "66548000", "totalLiabilities": "4400791000", "otherCurrentAssets": "175934000", "totalCurrentAssets": "358267000", "currentLongTermDebt": "None", "longTermInvestments": "129082000", "shortTermInvestments": "None", "currentNetReceivables": "110638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5303813000", "currentAccountsPayable": "68832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4850021000", "shortLongTermDebtTotal": "4321696000", "totalShareholderEquity": "744297000", "capitalLeaseObligations": "20420000", "otherCurrentLiabilities": "10263000", "totalCurrentLiabilities": "79095000", "otherNonCurrentLiabilities": "20451000", "totalNonCurrentLiabilities": "4321696000", "cashAndShortTermInvestments": "71695000", "commonStockSharesOutstanding": "65369000", "intangibleAssetsExcludingGoodwill": "267889000", "cashAndCashEquivalentsAtCarryingValue": "71695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36580000", "profitLoss": "None", "dividendPayout": "656000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7036000", "operatingCashflow": "9464000", "capitalExpenditures": "3517000", "changeInReceivables": "3307000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47793000", "cashflowFromInvestment": "7952000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65209000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108043000, "cost_of_revenue": 15100000, "gross_profit": 92943000, "research_and_development": null, "selling_general_admin": 8131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31384000, "depreciation_amortisation": 44134000, "ebitda": 75518000, "interest_expense": 71846000, "interest_income": null, "other_non_operating": null, "pretax_income": -36535000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": -25828000, "net_income_continuing_ops": -36580000, "net_income_to_common": -25828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71695000, "short_term_investments": null, "net_receivables": 110638000, "inventory": 496940000, "other_current_assets": null, "total_current_assets": 358267000, "net_ppe": null, "goodwill": null, "intangible_assets": 267889000, "goodwill_and_intangibles": 267889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5303813000, "total_assets": 5662080000, "short_term_debt": null, "accounts_payable": 68832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79095000, "long_term_debt": 4301276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4321696000, "total_liabilities": 4400791000, "total_debt": 4301276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 66548000, "total_equity": 744297000, "shares_outstanding": 65369000, "operating_cash_flow": 9464000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7952000, "dividends_paid": 656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47793000, "free_cash_flow": 12981000, "net_change_in_cash": 65209000 }, "raw_data": { "income": { "ebit": "31384000", "ebitda": "75518000", "netIncome": "-25828000", "grossProfit": "92943000", "depreciation": "None", "totalRevenue": "108043000", "costOfRevenue": "15100000", "interestIncome": "1797000", "incomeBeforeTax": "-36535000", "interestExpense": "71846000", "operatingIncome": "84812000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-70049000", "nonInterestIncome": "None", "operatingExpenses": "8131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4181000", "costofGoodsAndServicesSold": "15100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44134000", "sellingGeneralAndAdministrative": "8131000", "netIncomeFromContinuingOperations": "-36580000" }, "balance": { "goodwill": "None", "inventory": "496940000", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "5662080000", "longTermDebt": "4301276000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "267889000", "reportedCurrency": "USD", "retainedEarnings": "66548000", "totalLiabilities": "4400791000", "otherCurrentAssets": "175934000", "totalCurrentAssets": "358267000", "currentLongTermDebt": "None", "longTermInvestments": "129082000", "shortTermInvestments": "None", "currentNetReceivables": "110638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5303813000", "currentAccountsPayable": "68832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4850021000", "shortLongTermDebtTotal": "4321696000", "totalShareholderEquity": "744297000", "capitalLeaseObligations": "20420000", "otherCurrentLiabilities": "10263000", "totalCurrentLiabilities": "79095000", "otherNonCurrentLiabilities": "20451000", "totalNonCurrentLiabilities": "4321696000", "cashAndShortTermInvestments": "71695000", "commonStockSharesOutstanding": "65369000", "intangibleAssetsExcludingGoodwill": "267889000", "cashAndCashEquivalentsAtCarryingValue": "71695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36580000", "profitLoss": "None", "dividendPayout": "656000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7036000", "operatingCashflow": "9464000", "capitalExpenditures": "3517000", "changeInReceivables": "3307000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47793000", "cashflowFromInvestment": "7952000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "656000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65209000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }