{ "ticker": { "uuid": "0691e622-d9f8-4c5b-833e-1083ebe7b0d2", "symbol": "WTI", "name": "W&T Offshore Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/0691e622-d9f8-4c5b-833e-1083ebe7b0d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0691e622-d9f8-4c5b-833e-1083ebe7b0d2/" }, "ticker_metadata": { "id": 4385, "uuid": "0691e622-d9f8-4c5b-833e-1083ebe7b0d2", "symbol": "WTI", "name": "W&T Offshore Inc", "asset_type": "equity", "market_cap": 547502000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "W&T Offshore, Inc., an independent oil and natural gas producer, is engaged in the acquisition, exploration and development of oil and natural gas properties in the Gulf of Mexico. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0691e622-d9f8-4c5b-833e-1083ebe7b0d2", "symbol": "WTI", "name": "W&T Offshore Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/0691e622-d9f8-4c5b-833e-1083ebe7b0d2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0691e622-d9f8-4c5b-833e-1083ebe7b0d2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.62, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.7, "market_cap": 550478600, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1363, "shareholder_yield": 0.0109, "roe": 0.6404, "piotroski_f_score": 5, "momentum_12_1": 1.2403, "volatility_252d": 0.7199 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.879517+00:00", "batch_id": "" }, "size": { "price_close": 3.7, "market_cap": 550478600, "market_cap_usd": 550478600, "enterprise_value": 772538600, "shares_outstanding": 148778000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.0553, "pcf_ratio": 6.721, "pfcf_ratio": 4.203, "ev_ebitda": 7.3367, "ev_ebit": -34.6368, "ev_sales": 1.4811, "ev_fcf": 5.8985, "earnings_yield": null, "fcf_yield": 0.1695, "price_to_sales": 1.0553, "price_to_book": null, "price_to_cashflow": 6.721, "ebitda_to_ev": 0.1363, "sales_yield": 0.6752 }, "yield": { "dividend_yield": 0.0109, "buyback_yield": 0, "shareholder_yield": 0.0109, "debt_paydown_yield": null, "total_yield": 0.0109 }, "quality": { "gross_margin": 0.2639, "operating_margin": -0.0428, "net_margin": -0.2723, "ebitda_margin": 0.2019, "fcf_margin": 0.2511, "roe": 0.6404, "roa": -0.1481, "roic": -54.6667, "roc_greenblatt": null, "asset_turnover": 0.5438, "cash_conversion": -0.9222, "accruals_ratio": -0.2335, "sbc_to_revenue": 0.0337, "piotroski_f_score": 5, "altman_z_score": -0.4291, "earnings_stability_5y": 0.5666, "revenue_stability_5y": 0.3109, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1435, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.3253, "net_debt_to_ebitda": 2.1089, "debt_to_assets": 0.368, "interest_coverage": -0.6163, "current_ratio": 0.9949, "quick_ratio": 0.9949, "net_debt": 222060000, "local_beta": 0.0008, "volatility_252d": 0.7199, "volatility_60d": 1.7248, "max_drawdown_12m": -0.2838, "risk_adjusted_momentum": 1.7229 }, "growth": { "revenue_growth_1y": 0.0141, "revenue_growth_3y_cagr": -0.1834, "revenue_growth_5y_cagr": 0.0766, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5889, "book_value_growth_1y": null, "revenue_growth": 0.0141, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0004, "price_return_3m": 0.1849, "price_return_6m": 1.0112, "price_return_9m": 1.1253, "price_return_12m": 1.2393, "price_return_12m_ex1m": 1.2403, "momentum_6m": 1.0112, "momentum_12m": 1.2393, "momentum_12_1": 1.2403, "distance_from_52w_high": -0.2193, "distance_from_52w_low": 1.3111, "relative_strength": 1.1393 }, "raw_ttm": { "revenue_ttm": 521614000, "gross_profit_ttm": 137644000, "ebit_ttm": -22304000, "ebitda_ttm": 105298000, "net_income_ttm": -142015000, "eps_diluted_ttm": -0.9545, "operating_cash_flow_ttm": 81904000, "capital_expenditure_ttm": 49068000, "fcf_ttm": 130972000, "dividends_paid_ttm": 6001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36189000, "cash_and_equivalents": 130919000, "total_current_assets": 249360000, "total_current_liabilities": 250644000, "net_ppe": null, "total_assets": 959152000, "total_debt": 352979000, "total_equity": -221754000, "net_working_capital": -122103000, "book_value_per_share": -1.4905, "retained_earnings": -804477000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.62, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "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": 5230, "ticker_id": 4385, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.879517+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.7, "market_cap": 550478600, "market_cap_usd": 550478600, "enterprise_value": 772538600, "shares_outstanding": 148778000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.05533709, "pcf_ratio": 6.72102217, "pfcf_ratio": 4.20302507, "ev_ebitda": 7.33668826, "ev_ebit": -34.63677367, "ev_sales": 1.48105419, "ev_fcf": 5.89850197, "earnings_yield": null, "fcf_yield": 0.16953457, "dividend_yield": 0.01090142, "buyback_yield": 0, "shareholder_yield": 0.01090142, "debt_paydown_yield": null, "total_yield": 0.01090142, "gross_margin": 0.26388095, "operating_margin": -0.04275959, "net_margin": -0.27226071, "ebitda_margin": 0.20186958, "fcf_margin": 0.25108989, "roe": 0.64041686, "roa": -0.14806308, "roic": -54.66666667, "roc_greenblatt": null, "asset_turnover": 0.5438283, "cash_conversion": -0.92224061, "accruals_ratio": -0.23345518, "sbc_to_revenue": 0.03370692, "debt_to_equity": -5.3252974, "net_debt_to_ebitda": 2.10887196, "debt_to_assets": 0.36801154, "interest_coverage": -0.61631988, "current_ratio": 0.9948772, "quick_ratio": 0.9948772, "net_debt": 222060000, "revenue_growth_1y": 0.01414042, "revenue_growth_3y_cagr": -0.18343028, "revenue_growth_5y_cagr": 0.0766471, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.58894537, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.42905914, "earnings_stability_5y": 0.566643, "revenue_stability_5y": 0.310895, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00043225, "price_return_3m": 0.18494796, "price_return_6m": 1.01119748, "price_return_9m": 1.12533747, "price_return_12m": 1.23930279, "price_return_12m_ex1m": 1.24027114, "distance_from_52w_high": -0.21927752, "distance_from_52w_low": 1.31105559, "relative_strength": 1.13933921, "local_beta": 0.0008, "volatility_252d": 0.719868, "volatility_60d": 1.724767, "max_drawdown_12m": -0.28382912, "revenue_ttm": 521614000, "gross_profit_ttm": 137644000, "ebit_ttm": -22304000, "ebitda_ttm": 105298000, "net_income_ttm": -142015000, "eps_diluted_ttm": -0.95454301, "operating_cash_flow_ttm": 81904000, "capital_expenditure_ttm": 49068000, "fcf_ttm": 130972000, "dividends_paid_ttm": 6001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36189000, "cash_and_equivalents": 130919000, "total_current_assets": 249360000, "total_current_liabilities": 250644000, "net_ppe": null, "total_assets": 959152000, "total_debt": 352979000, "total_equity": -221754000, "net_working_capital": -122103000, "book_value_per_share": -1.49050263, "retained_earnings": -804477000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "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": 3.7, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.62, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0109, "roe": 0.6404, "momentum_12_1": 1.2403, "complete_fields": { "id": 5230, "ticker_id": 4385, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.879517+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.7, "market_cap": 550478600, "market_cap_usd": 550478600, "enterprise_value": 772538600, "shares_outstanding": 148778000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.05533709, "pcf_ratio": 6.72102217, "pfcf_ratio": 4.20302507, "ev_ebitda": 7.33668826, "ev_ebit": -34.63677367, "ev_sales": 1.48105419, "ev_fcf": 5.89850197, "earnings_yield": null, "fcf_yield": 0.16953457, "dividend_yield": 0.01090142, "buyback_yield": 0, "shareholder_yield": 0.01090142, "debt_paydown_yield": null, "total_yield": 0.01090142, "gross_margin": 0.26388095, "operating_margin": -0.04275959, "net_margin": -0.27226071, "ebitda_margin": 0.20186958, "fcf_margin": 0.25108989, "roe": 0.64041686, "roa": -0.14806308, "roic": -54.66666667, "roc_greenblatt": null, "asset_turnover": 0.5438283, "cash_conversion": -0.92224061, "accruals_ratio": -0.23345518, "sbc_to_revenue": 0.03370692, "debt_to_equity": -5.3252974, "net_debt_to_ebitda": 2.10887196, "debt_to_assets": 0.36801154, "interest_coverage": -0.61631988, "current_ratio": 0.9948772, "quick_ratio": 0.9948772, "net_debt": 222060000, "revenue_growth_1y": 0.01414042, "revenue_growth_3y_cagr": -0.18343028, "revenue_growth_5y_cagr": 0.0766471, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.58894537, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": -0.42905914, "earnings_stability_5y": 0.566643, "revenue_stability_5y": 0.310895, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00043225, "price_return_3m": 0.18494796, "price_return_6m": 1.01119748, "price_return_9m": 1.12533747, "price_return_12m": 1.23930279, "price_return_12m_ex1m": 1.24027114, "distance_from_52w_high": -0.21927752, "distance_from_52w_low": 1.31105559, "relative_strength": 1.13933921, "local_beta": 0.0008, "volatility_252d": 0.719868, "volatility_60d": 1.724767, "max_drawdown_12m": -0.28382912, "revenue_ttm": 521614000, "gross_profit_ttm": 137644000, "ebit_ttm": -22304000, "ebitda_ttm": 105298000, "net_income_ttm": -142015000, "eps_diluted_ttm": -0.95454301, "operating_cash_flow_ttm": 81904000, "capital_expenditure_ttm": 49068000, "fcf_ttm": 130972000, "dividends_paid_ttm": 6001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36189000, "cash_and_equivalents": 130919000, "total_current_assets": 249360000, "total_current_liabilities": 250644000, "net_ppe": null, "total_assets": 959152000, "total_debt": 352979000, "total_equity": -221754000, "net_working_capital": -122103000, "book_value_per_share": -1.49050263, "retained_earnings": -804477000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 38, "growth_composite": 38, "yield_composite": 38, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 46, "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 501462000, "cost_of_revenue": 142148000, "gross_profit": 359314000, "ebit": -62640000, "ebitda": 87146000, "pretax_income": -99135000, "tax_provision": 50927000, "net_income": -150062000, "net_income_to_common": -150062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140620000, "total_current_assets": 239269000, "total_assets": 955807000, "short_term_debt": 8458000, "long_term_debt": 342355000, "total_debt": 350813000, "total_liabilities": 1155559000, "total_equity": -199752000, "shares_outstanding": 148207000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77243000, "capital_expenditure": 49482000, "free_cash_flow": 126725000, "dividends_paid": 6006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356616, "ticker_id": 4385, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62640000", "ebitda": "87146000", "netIncome": "-150062000", "grossProfit": "359314000", "depreciation": "None", "totalRevenue": "501462000", "costOfRevenue": "142148000", "interestIncome": "22902000", "incomeBeforeTax": "-99135000", "interestExpense": "36495000", "operatingIncome": "-52803000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "50927000", "reportedCurrency": "USD", "netInterestIncome": "-36495000", "nonInterestIncome": "None", "operatingExpenses": "412117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149786000", "sellingGeneralAndAdministrative": "378736000", "netIncomeFromContinuingOperations": "-150062000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "955807000", "longTermDebt": "342355000", "shortTermDebt": "8458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-780319000", "totalLiabilities": "1155559000", "otherCurrentAssets": "14543000", "totalCurrentAssets": "239269000", "currentLongTermDebt": "8458000", "longTermInvestments": "13947000", "shortTermInvestments": "None", "currentNetReceivables": "84106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716538000", "currentAccountsPayable": "98406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "673111000", "shortLongTermDebtTotal": "350813000", "totalShareholderEquity": "-199752000", "capitalLeaseObligations": "12796000", "otherCurrentLiabilities": "68350000", "totalCurrentLiabilities": "234279000", "otherNonCurrentLiabilities": "30290000", "totalNonCurrentLiabilities": "921280000", "cashAndShortTermInvestments": "140620000", "commonStockSharesOutstanding": "148207000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150062000", "profitLoss": "None", "dividendPayout": "6006000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77243000", "capitalExpenditures": "49482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69039000", "cashflowFromInvestment": "21861000", "stockBasedCompensation": "12226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 501462000, "cost_of_revenue": 142148000, "gross_profit": 359314000, "research_and_development": null, "selling_general_admin": 378736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62640000, "depreciation_amortisation": 149786000, "ebitda": 87146000, "interest_expense": 36495000, "interest_income": null, "other_non_operating": null, "pretax_income": -99135000, "tax_provision": 50927000, "effective_tax_rate": null, "net_income": -150062000, "net_income_continuing_ops": -150062000, "net_income_to_common": -150062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140620000, "short_term_investments": null, "net_receivables": 84106000, "inventory": null, "other_current_assets": null, "total_current_assets": 239269000, "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": 716538000, "total_assets": 955807000, "short_term_debt": 8458000, "accounts_payable": 98406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234279000, "long_term_debt": 342355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 921280000, "total_liabilities": 1155559000, "total_debt": 350813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780319000, "total_equity": -199752000, "shares_outstanding": 148207000, "operating_cash_flow": 77243000, "stock_based_compensation": 12226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21861000, "dividends_paid": 6006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69039000, "free_cash_flow": 126725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62640000", "ebitda": "87146000", "netIncome": "-150062000", "grossProfit": "359314000", "depreciation": "None", "totalRevenue": "501462000", "costOfRevenue": "142148000", "interestIncome": "22902000", "incomeBeforeTax": "-99135000", "interestExpense": "36495000", "operatingIncome": "-52803000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "50927000", "reportedCurrency": "USD", "netInterestIncome": "-36495000", "nonInterestIncome": "None", "operatingExpenses": "412117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149786000", "sellingGeneralAndAdministrative": "378736000", "netIncomeFromContinuingOperations": "-150062000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "955807000", "longTermDebt": "342355000", "shortTermDebt": "8458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-780319000", "totalLiabilities": "1155559000", "otherCurrentAssets": "14543000", "totalCurrentAssets": "239269000", "currentLongTermDebt": "8458000", "longTermInvestments": "13947000", "shortTermInvestments": "None", "currentNetReceivables": "84106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716538000", "currentAccountsPayable": "98406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "673111000", "shortLongTermDebtTotal": "350813000", "totalShareholderEquity": "-199752000", "capitalLeaseObligations": "12796000", "otherCurrentLiabilities": "68350000", "totalCurrentLiabilities": "234279000", "otherNonCurrentLiabilities": "30290000", "totalNonCurrentLiabilities": "921280000", "cashAndShortTermInvestments": "140620000", "commonStockSharesOutstanding": "148207000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150062000", "profitLoss": "None", "dividendPayout": "6006000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77243000", "capitalExpenditures": "49482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69039000", "cashflowFromInvestment": "21861000", "stockBasedCompensation": "12226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149786000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 525261000, "cost_of_revenue": 171202000, "gross_profit": 354059000, "ebit": -56676000, "ebitda": 118723000, "pretax_income": -97130000, "tax_provision": -9985000, "net_income": -87145000, "net_income_to_common": -87145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109003000, "total_current_assets": 218458000, "total_assets": 1098930000, "short_term_debt": 28810000, "long_term_debt": 365935000, "total_debt": 394745000, "total_liabilities": 1151507000, "total_equity": -52577000, "shares_outstanding": 147133000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59539000, "capital_expenditure": 118177000, "free_cash_flow": 177716000, "dividends_paid": 5902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356621, "ticker_id": 4385, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56676000", "ebitda": "118723000", "netIncome": "-87145000", "grossProfit": "354059000", "depreciation": "None", "totalRevenue": "525261000", "costOfRevenue": "171202000", "interestIncome": "36865000", "incomeBeforeTax": "-97130000", "interestExpense": "40454000", "operatingIncome": "-42194000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9985000", "reportedCurrency": "USD", "netInterestIncome": "-40454000", "nonInterestIncome": "None", "operatingExpenses": "396253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175399000", "sellingGeneralAndAdministrative": "363879000", "netIncomeFromContinuingOperations": "-87145000" }, "balance": { "goodwill": "None", "inventory": "8540000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1098930000", "longTermDebt": "365935000", "shortTermDebt": "28810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623819000", "totalLiabilities": "1151507000", "otherCurrentAssets": "20056000", "totalCurrentAssets": "218458000", "currentLongTermDebt": "27288000", "longTermInvestments": "15333000", "shortTermInvestments": "None", "currentNetReceivables": "89399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "880472000", "currentAccountsPayable": "83625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "787786000", "shortLongTermDebtTotal": "394745000", "totalShareholderEquity": "-52577000", "capitalLeaseObligations": "1522000", "otherCurrentLiabilities": "133649000", "totalCurrentLiabilities": "246084000", "otherNonCurrentLiabilities": "36982000", "totalNonCurrentLiabilities": "905423000", "cashAndShortTermInvestments": "109003000", "commonStockSharesOutstanding": "147133000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87145000", "profitLoss": "None", "dividendPayout": "5902000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59539000", "capitalExpenditures": "118177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8562000", "cashflowFromInvestment": "-118177000", "stockBasedCompensation": "10192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525261000, "cost_of_revenue": 171202000, "gross_profit": 354059000, "research_and_development": null, "selling_general_admin": 363879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56676000, "depreciation_amortisation": 175399000, "ebitda": 118723000, "interest_expense": 40454000, "interest_income": null, "other_non_operating": null, "pretax_income": -97130000, "tax_provision": -9985000, "effective_tax_rate": null, "net_income": -87145000, "net_income_continuing_ops": -87145000, "net_income_to_common": -87145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109003000, "short_term_investments": null, "net_receivables": 89399000, "inventory": 8540000, "other_current_assets": null, "total_current_assets": 218458000, "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": 880472000, "total_assets": 1098930000, "short_term_debt": 28810000, "accounts_payable": 83625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246084000, "long_term_debt": 365935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 905423000, "total_liabilities": 1151507000, "total_debt": 394745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623819000, "total_equity": -52577000, "shares_outstanding": 147133000, "operating_cash_flow": 59539000, "stock_based_compensation": 10192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118177000, "dividends_paid": 5902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8562000, "free_cash_flow": 177716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56676000", "ebitda": "118723000", "netIncome": "-87145000", "grossProfit": "354059000", "depreciation": "None", "totalRevenue": "525261000", "costOfRevenue": "171202000", "interestIncome": "36865000", "incomeBeforeTax": "-97130000", "interestExpense": "40454000", "operatingIncome": "-42194000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9985000", "reportedCurrency": "USD", "netInterestIncome": "-40454000", "nonInterestIncome": "None", "operatingExpenses": "396253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175399000", "sellingGeneralAndAdministrative": "363879000", "netIncomeFromContinuingOperations": "-87145000" }, "balance": { "goodwill": "None", "inventory": "8540000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1098930000", "longTermDebt": "365935000", "shortTermDebt": "28810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623819000", "totalLiabilities": "1151507000", "otherCurrentAssets": "20056000", "totalCurrentAssets": "218458000", "currentLongTermDebt": "27288000", "longTermInvestments": "15333000", "shortTermInvestments": "None", "currentNetReceivables": "89399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "880472000", "currentAccountsPayable": "83625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "787786000", "shortLongTermDebtTotal": "394745000", "totalShareholderEquity": "-52577000", "capitalLeaseObligations": "1522000", "otherCurrentLiabilities": "133649000", "totalCurrentLiabilities": "246084000", "otherNonCurrentLiabilities": "36982000", "totalNonCurrentLiabilities": "905423000", "cashAndShortTermInvestments": "109003000", "commonStockSharesOutstanding": "147133000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87145000", "profitLoss": "None", "dividendPayout": "5902000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59539000", "capitalExpenditures": "118177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8562000", "cashflowFromInvestment": "-118177000", "stockBasedCompensation": "10192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175399000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 532656000, "cost_of_revenue": 140927000, "gross_profit": 391729000, "ebit": 78632000, "ebitda": 222327000, "pretax_income": 33943000, "tax_provision": 18345000, "net_income": 15598000, "net_income_to_common": 15598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173338000, "total_current_assets": 264980000, "total_assets": 1114005000, "short_term_debt": 30823000, "long_term_debt": 361236000, "total_debt": 392059000, "total_liabilities": 1082813000, "total_equity": 31192000, "shares_outstanding": 148302000, "goodwill_and_intangibles": 69778000 }, "cash_flow": { "operating_cash_flow": 115326000, "capital_expenditure": 81073000, "free_cash_flow": 196399000, "dividends_paid": 1466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356626, "ticker_id": 4385, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78632000", "ebitda": "222327000", "netIncome": "15598000", "grossProfit": "391729000", "depreciation": "None", "totalRevenue": "532656000", "costOfRevenue": "140927000", "interestIncome": "10070000", "incomeBeforeTax": "33943000", "interestExpense": "44689000", "operatingIncome": "29494000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18345000", "reportedCurrency": "USD", "netInterestIncome": "-49486000", "nonInterestIncome": "None", "operatingExpenses": "362235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143695000", "sellingGeneralAndAdministrative": "333217000", "netIncomeFromContinuingOperations": "59490000" }, "balance": { "goodwill": "None", "inventory": "-11699000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1114005000", "longTermDebt": "361236000", "shortTermDebt": "30823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "69778000", "reportedCurrency": "USD", "retainedEarnings": "-530656000", "totalLiabilities": "1082813000", "otherCurrentAssets": "21864000", "totalCurrentAssets": "264980000", "currentLongTermDebt": "29368000", "longTermInvestments": "13876000", "shortTermInvestments": "-20646000", "currentNetReceivables": "69778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849025000", "currentAccountsPayable": "78857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759571000", "shortLongTermDebtTotal": "402862000", "totalShareholderEquity": "31192000", "capitalLeaseObligations": "12258000", "otherCurrentLiabilities": "107073000", "totalCurrentLiabilities": "216852000", "otherNonCurrentLiabilities": "23853000", "totalNonCurrentLiabilities": "865961000", "cashAndShortTermInvestments": "173338000", "commonStockSharesOutstanding": "148302000", "intangibleAssetsExcludingGoodwill": "69778000", "cashAndCashEquivalentsAtCarryingValue": "173338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15598000", "profitLoss": "None", "dividendPayout": "1466000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4192000", "operatingCashflow": "115326000", "capitalExpenditures": "81073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321737000", "cashflowFromInvestment": "-81608000", "stockBasedCompensation": "10383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532656000, "cost_of_revenue": 140927000, "gross_profit": 391729000, "research_and_development": null, "selling_general_admin": 333217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78632000, "depreciation_amortisation": 143695000, "ebitda": 222327000, "interest_expense": 44689000, "interest_income": null, "other_non_operating": null, "pretax_income": 33943000, "tax_provision": 18345000, "effective_tax_rate": null, "net_income": 15598000, "net_income_continuing_ops": 59490000, "net_income_to_common": 15598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173338000, "short_term_investments": -20646000, "net_receivables": 69778000, "inventory": -11699000, "other_current_assets": null, "total_current_assets": 264980000, "net_ppe": null, "goodwill": null, "intangible_assets": 69778000, "goodwill_and_intangibles": 69778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 849025000, "total_assets": 1114005000, "short_term_debt": 30823000, "accounts_payable": 78857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216852000, "long_term_debt": 361236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865961000, "total_liabilities": 1082813000, "total_debt": 392059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530656000, "total_equity": 31192000, "shares_outstanding": 148302000, "operating_cash_flow": 115326000, "stock_based_compensation": 10383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81608000, "dividends_paid": 1466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321737000, "free_cash_flow": 196399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78632000", "ebitda": "222327000", "netIncome": "15598000", "grossProfit": "391729000", "depreciation": "None", "totalRevenue": "532656000", "costOfRevenue": "140927000", "interestIncome": "10070000", "incomeBeforeTax": "33943000", "interestExpense": "44689000", "operatingIncome": "29494000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18345000", "reportedCurrency": "USD", "netInterestIncome": "-49486000", "nonInterestIncome": "None", "operatingExpenses": "362235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143695000", "sellingGeneralAndAdministrative": "333217000", "netIncomeFromContinuingOperations": "59490000" }, "balance": { "goodwill": "None", "inventory": "-11699000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1114005000", "longTermDebt": "361236000", "shortTermDebt": "30823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "69778000", "reportedCurrency": "USD", "retainedEarnings": "-530656000", "totalLiabilities": "1082813000", "otherCurrentAssets": "21864000", "totalCurrentAssets": "264980000", "currentLongTermDebt": "29368000", "longTermInvestments": "13876000", "shortTermInvestments": "-20646000", "currentNetReceivables": "69778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849025000", "currentAccountsPayable": "78857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759571000", "shortLongTermDebtTotal": "402862000", "totalShareholderEquity": "31192000", "capitalLeaseObligations": "12258000", "otherCurrentLiabilities": "107073000", "totalCurrentLiabilities": "216852000", "otherNonCurrentLiabilities": "23853000", "totalNonCurrentLiabilities": "865961000", "cashAndShortTermInvestments": "173338000", "commonStockSharesOutstanding": "148302000", "intangibleAssetsExcludingGoodwill": "69778000", "cashAndCashEquivalentsAtCarryingValue": "173338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15598000", "profitLoss": "None", "dividendPayout": "1466000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4192000", "operatingCashflow": "115326000", "capitalExpenditures": "81073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321737000", "cashflowFromInvestment": "-81608000", "stockBasedCompensation": "10383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143695000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 920997000, "cost_of_revenue": 142250000, "gross_profit": 778747000, "ebit": 354250000, "ebitda": 487880000, "pretax_income": 284809000, "tax_provision": 53660000, "net_income": 231149000, "net_income_to_common": 231149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461357000, "total_current_assets": 570263000, "total_assets": 1431790000, "short_term_debt": 583877000, "long_term_debt": 111188000, "total_debt": 695065000, "total_liabilities": 1424156000, "total_equity": 7634000, "shares_outstanding": 145090000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 339530000, "capital_expenditure": 93186000, "free_cash_flow": 432716000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356631, "ticker_id": 4385, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "354250000", "ebitda": "487880000", "netIncome": "231149000", "grossProfit": "778747000", "depreciation": "None", "totalRevenue": "920997000", "costOfRevenue": "142250000", "interestIncome": "154974000", "incomeBeforeTax": "284809000", "interestExpense": "69441000", "operatingIncome": "454078000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53660000", "reportedCurrency": "USD", "netInterestIncome": "-69441000", "nonInterestIncome": "None", "operatingExpenses": "324669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-99828000", "costofGoodsAndServicesSold": "142250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133630000", "sellingGeneralAndAdministrative": "298161000", "netIncomeFromContinuingOperations": "231149000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1431790000", "longTermDebt": "111188000", "shortTermDebt": "583877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-544788000", "totalLiabilities": "1424156000", "otherCurrentAssets": "28760000", "totalCurrentAssets": "570263000", "currentLongTermDebt": "582249000", "longTermInvestments": "11774000", "shortTermInvestments": "None", "currentNetReceivables": "80146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861527000", "currentAccountsPayable": "65158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735215000", "shortLongTermDebtTotal": "705592000", "totalShareholderEquity": "7634000", "capitalLeaseObligations": "12155000", "otherCurrentLiabilities": "142887000", "totalCurrentLiabilities": "792334000", "otherNonCurrentLiabilities": "520562000", "totalNonCurrentLiabilities": "631822000", "cashAndShortTermInvestments": "461357000", "commonStockSharesOutstanding": "145090000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "461357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231149000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339530000", "capitalExpenditures": "93186000", "changeInReceivables": "-11227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28892000", "cashflowFromInvestment": "-95080000", "stockBasedCompensation": "7922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "215558000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 920997000, "cost_of_revenue": 142250000, "gross_profit": 778747000, "research_and_development": null, "selling_general_admin": 298161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 354250000, "depreciation_amortisation": 133630000, "ebitda": 487880000, "interest_expense": 69441000, "interest_income": null, "other_non_operating": null, "pretax_income": 284809000, "tax_provision": 53660000, "effective_tax_rate": null, "net_income": 231149000, "net_income_continuing_ops": 231149000, "net_income_to_common": 231149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 461357000, "short_term_investments": null, "net_receivables": 80146000, "inventory": 4417000, "other_current_assets": null, "total_current_assets": 570263000, "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": 861527000, "total_assets": 1431790000, "short_term_debt": 583877000, "accounts_payable": 65158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 792334000, "long_term_debt": 111188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631822000, "total_liabilities": 1424156000, "total_debt": 695065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -544788000, "total_equity": 7634000, "shares_outstanding": 145090000, "operating_cash_flow": 339530000, "stock_based_compensation": 7922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95080000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28892000, "free_cash_flow": 432716000, "net_change_in_cash": 215558000 }, "raw_data": { "income": { "ebit": "354250000", "ebitda": "487880000", "netIncome": "231149000", "grossProfit": "778747000", "depreciation": "None", "totalRevenue": "920997000", "costOfRevenue": "142250000", "interestIncome": "154974000", "incomeBeforeTax": "284809000", "interestExpense": "69441000", "operatingIncome": "454078000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53660000", "reportedCurrency": "USD", "netInterestIncome": "-69441000", "nonInterestIncome": "None", "operatingExpenses": "324669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-99828000", "costofGoodsAndServicesSold": "142250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133630000", "sellingGeneralAndAdministrative": "298161000", "netIncomeFromContinuingOperations": "231149000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1431790000", "longTermDebt": "111188000", "shortTermDebt": "583877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-544788000", "totalLiabilities": "1424156000", "otherCurrentAssets": "28760000", "totalCurrentAssets": "570263000", "currentLongTermDebt": "582249000", "longTermInvestments": "11774000", "shortTermInvestments": "None", "currentNetReceivables": "80146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861527000", "currentAccountsPayable": "65158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735215000", "shortLongTermDebtTotal": "705592000", "totalShareholderEquity": "7634000", "capitalLeaseObligations": "12155000", "otherCurrentLiabilities": "142887000", "totalCurrentLiabilities": "792334000", "otherNonCurrentLiabilities": "520562000", "totalNonCurrentLiabilities": "631822000", "cashAndShortTermInvestments": "461357000", "commonStockSharesOutstanding": "145090000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "461357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231149000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339530000", "capitalExpenditures": "93186000", "changeInReceivables": "-11227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28892000", "cashflowFromInvestment": "-95080000", "stockBasedCompensation": "7922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "215558000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133630000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 558010000, "cost_of_revenue": 118441000, "gross_profit": 439569000, "ebit": 20514000, "ebitda": 133961000, "pretax_income": -49535000, "tax_provision": -8057000, "net_income": -41478000, "net_income_to_common": -41478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245799000, "total_current_assets": 358259000, "total_assets": 1193207000, "short_term_debt": 44075000, "long_term_debt": 687938000, "total_debt": 732013000, "total_liabilities": 1440387000, "total_equity": -247180000, "shares_outstanding": 142271000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133668000, "capital_expenditure": 32723000, "free_cash_flow": 166391000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356636, "ticker_id": 4385, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20514000", "ebitda": "133961000", "netIncome": "-41478000", "grossProfit": "439569000", "depreciation": "None", "totalRevenue": "558010000", "costOfRevenue": "118441000", "interestIncome": "245362000", "incomeBeforeTax": "-49535000", "interestExpense": "70049000", "operatingIncome": "189662000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8057000", "reportedCurrency": "USD", "netInterestIncome": "-70049000", "nonInterestIncome": "None", "operatingExpenses": "249907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-169148000", "costofGoodsAndServicesSold": "118441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113447000", "sellingGeneralAndAdministrative": "226982000", "netIncomeFromContinuingOperations": "-41478000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1193207000", "longTermDebt": "687938000", "shortTermDebt": "44075000", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-775937000", "totalLiabilities": "1440387000", "otherCurrentAssets": "47796000", "totalCurrentAssets": "358259000", "currentLongTermDebt": "42960000", "longTermInvestments": "5044000", "shortTermInvestments": "None", "currentNetReceivables": "64664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "834948000", "currentAccountsPayable": "67409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665252000", "shortLongTermDebtTotal": "743240000", "totalShareholderEquity": "-247180000", "capitalLeaseObligations": "12342000", "otherCurrentLiabilities": "176516000", "totalCurrentLiabilities": "324376000", "otherNonCurrentLiabilities": "427960000", "totalNonCurrentLiabilities": "1116011000", "cashAndShortTermInvestments": "245799000", "commonStockSharesOutstanding": "142271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "245799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41478000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4008000", "operatingCashflow": "133668000", "capitalExpenditures": "32723000", "changeInReceivables": "-16089000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100266000", "cashflowFromInvestment": "-27444000", "stockBasedCompensation": "3364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "206490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 558010000, "cost_of_revenue": 118441000, "gross_profit": 439569000, "research_and_development": null, "selling_general_admin": 226982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20514000, "depreciation_amortisation": 113447000, "ebitda": 133961000, "interest_expense": 70049000, "interest_income": null, "other_non_operating": null, "pretax_income": -49535000, "tax_provision": -8057000, "effective_tax_rate": null, "net_income": -41478000, "net_income_continuing_ops": -41478000, "net_income_to_common": -41478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245799000, "short_term_investments": null, "net_receivables": 64664000, "inventory": 4417000, "other_current_assets": null, "total_current_assets": 358259000, "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": 834948000, "total_assets": 1193207000, "short_term_debt": 44075000, "accounts_payable": 67409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324376000, "long_term_debt": 687938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1116011000, "total_liabilities": 1440387000, "total_debt": 732013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -775937000, "total_equity": -247180000, "shares_outstanding": 142271000, "operating_cash_flow": 133668000, "stock_based_compensation": 3364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27444000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100266000, "free_cash_flow": 166391000, "net_change_in_cash": 206490000 }, "raw_data": { "income": { "ebit": "20514000", "ebitda": "133961000", "netIncome": "-41478000", "grossProfit": "439569000", "depreciation": "None", "totalRevenue": "558010000", "costOfRevenue": "118441000", "interestIncome": "245362000", "incomeBeforeTax": "-49535000", "interestExpense": "70049000", "operatingIncome": "189662000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8057000", "reportedCurrency": "USD", "netInterestIncome": "-70049000", "nonInterestIncome": "None", "operatingExpenses": "249907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-169148000", "costofGoodsAndServicesSold": "118441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113447000", "sellingGeneralAndAdministrative": "226982000", "netIncomeFromContinuingOperations": "-41478000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1193207000", "longTermDebt": "687938000", "shortTermDebt": "44075000", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-775937000", "totalLiabilities": "1440387000", "otherCurrentAssets": "47796000", "totalCurrentAssets": "358259000", "currentLongTermDebt": "42960000", "longTermInvestments": "5044000", "shortTermInvestments": "None", "currentNetReceivables": "64664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "834948000", "currentAccountsPayable": "67409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665252000", "shortLongTermDebtTotal": "743240000", "totalShareholderEquity": "-247180000", "capitalLeaseObligations": "12342000", "otherCurrentLiabilities": "176516000", "totalCurrentLiabilities": "324376000", "otherNonCurrentLiabilities": "427960000", "totalNonCurrentLiabilities": "1116011000", "cashAndShortTermInvestments": "245799000", "commonStockSharesOutstanding": "142271000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "245799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41478000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4008000", "operatingCashflow": "133668000", "capitalExpenditures": "32723000", "changeInReceivables": "-16089000", "changeInExchangeRate": "None", "cashflowFromFinancing": "100266000", "cashflowFromInvestment": "-27444000", "stockBasedCompensation": "3364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "206490000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113447000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 346634000, "cost_of_revenue": 118710000, "gross_profit": 227924000, "ebit": 69100000, "ebitda": 189384000, "pretax_income": 7637000, "tax_provision": -30153000, "net_income": 37790000, "net_income_to_common": 37790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43726000, "total_current_assets": 107228000, "total_assets": 940582000, "short_term_debt": 394000, "long_term_debt": 625286000, "total_debt": 625680000, "total_liabilities": 1148868000, "total_equity": -208286000, "shares_outstanding": 141622000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 108509000, "capital_expenditure": 21081000, "free_cash_flow": 129590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356641, "ticker_id": 4385, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69100000", "ebitda": "189384000", "netIncome": "37790000", "grossProfit": "227924000", "depreciation": "None", "totalRevenue": "346634000", "costOfRevenue": "118710000", "interestIncome": "61463000", "incomeBeforeTax": "7637000", "interestExpense": "61463000", "operatingIncome": "801000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30153000", "reportedCurrency": "USD", "netInterestIncome": "-61463000", "nonInterestIncome": "None", "operatingExpenses": "227123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44491000", "costofGoodsAndServicesSold": "118710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120284000", "sellingGeneralAndAdministrative": "204602000", "netIncomeFromContinuingOperations": "37790000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "940582000", "longTermDebt": "625286000", "shortTermDebt": "394000", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-734459000", "totalLiabilities": "1148868000", "otherCurrentAssets": "13832000", "totalCurrentAssets": "107228000", "currentLongTermDebt": "None", "longTermInvestments": "4481000", "shortTermInvestments": "None", "currentNetReceivables": "49670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833354000", "currentAccountsPayable": "41304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686878000", "shortLongTermDebtTotal": "625680000", "totalShareholderEquity": "-208286000", "capitalLeaseObligations": "11754000", "otherCurrentLiabilities": "54135000", "totalCurrentLiabilities": "115000000", "otherNonCurrentLiabilities": "408454000", "totalNonCurrentLiabilities": "1033868000", "cashAndShortTermInvestments": "43726000", "commonStockSharesOutstanding": "141622000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "20138000", "operatingCashflow": "108509000", "capitalExpenditures": "21081000", "changeInReceivables": "18537000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49600000", "cashflowFromInvestment": "-47616000", "stockBasedCompensation": "3959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11293000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346634000, "cost_of_revenue": 118710000, "gross_profit": 227924000, "research_and_development": null, "selling_general_admin": 204602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69100000, "depreciation_amortisation": 120284000, "ebitda": 189384000, "interest_expense": 61463000, "interest_income": null, "other_non_operating": null, "pretax_income": 7637000, "tax_provision": -30153000, "effective_tax_rate": null, "net_income": 37790000, "net_income_continuing_ops": 37790000, "net_income_to_common": 37790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43726000, "short_term_investments": null, "net_receivables": 49670000, "inventory": 1, "other_current_assets": null, "total_current_assets": 107228000, "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": 833354000, "total_assets": 940582000, "short_term_debt": 394000, "accounts_payable": 41304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115000000, "long_term_debt": 625286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1033868000, "total_liabilities": 1148868000, "total_debt": 625680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -734459000, "total_equity": -208286000, "shares_outstanding": 141622000, "operating_cash_flow": 108509000, "stock_based_compensation": 3959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49600000, "free_cash_flow": 129590000, "net_change_in_cash": 11293000 }, "raw_data": { "income": { "ebit": "69100000", "ebitda": "189384000", "netIncome": "37790000", "grossProfit": "227924000", "depreciation": "None", "totalRevenue": "346634000", "costOfRevenue": "118710000", "interestIncome": "61463000", "incomeBeforeTax": "7637000", "interestExpense": "61463000", "operatingIncome": "801000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30153000", "reportedCurrency": "USD", "netInterestIncome": "-61463000", "nonInterestIncome": "None", "operatingExpenses": "227123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44491000", "costofGoodsAndServicesSold": "118710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120284000", "sellingGeneralAndAdministrative": "204602000", "netIncomeFromContinuingOperations": "37790000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "940582000", "longTermDebt": "625286000", "shortTermDebt": "394000", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-734459000", "totalLiabilities": "1148868000", "otherCurrentAssets": "13832000", "totalCurrentAssets": "107228000", "currentLongTermDebt": "None", "longTermInvestments": "4481000", "shortTermInvestments": "None", "currentNetReceivables": "49670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "833354000", "currentAccountsPayable": "41304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686878000", "shortLongTermDebtTotal": "625680000", "totalShareholderEquity": "-208286000", "capitalLeaseObligations": "11754000", "otherCurrentLiabilities": "54135000", "totalCurrentLiabilities": "115000000", "otherNonCurrentLiabilities": "408454000", "totalNonCurrentLiabilities": "1033868000", "cashAndShortTermInvestments": "43726000", "commonStockSharesOutstanding": "141622000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "20138000", "operatingCashflow": "108509000", "capitalExpenditures": "21081000", "changeInReceivables": "18537000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49600000", "cashflowFromInvestment": "-47616000", "stockBasedCompensation": "3959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11293000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120284000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 534896000, "cost_of_revenue": 157512000, "gross_profit": 377384000, "ebit": 58461000, "ebitda": 206959000, "pretax_income": -1108000, "tax_provision": -75194000, "net_income": 74086000, "net_income_to_common": 74086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32433000, "total_current_assets": 141752000, "total_assets": 1003719000, "short_term_debt": 2716000, "long_term_debt": 719533000, "total_debt": 722249000, "total_liabilities": 1253084000, "total_equity": -249365000, "shares_outstanding": 140583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 232227000, "capital_expenditure": 325924000, "free_cash_flow": 558151000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356646, "ticker_id": 4385, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58461000", "ebitda": "206959000", "netIncome": "74086000", "grossProfit": "377384000", "depreciation": "None", "totalRevenue": "534896000", "costOfRevenue": "157512000", "interestIncome": "59569000", "incomeBeforeTax": "-1108000", "interestExpense": "59569000", "operatingIncome": "118536000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-75194000", "reportedCurrency": "USD", "netInterestIncome": "-59569000", "nonInterestIncome": "None", "operatingExpenses": "258848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-188000", "costofGoodsAndServicesSold": "157512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148498000", "sellingGeneralAndAdministrative": "239388000", "netIncomeFromContinuingOperations": "74086000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1003719000", "longTermDebt": "719533000", "shortTermDebt": "2716000", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-772249000", "totalLiabilities": "1253084000", "otherCurrentAssets": "30691000", "totalCurrentAssets": "141752000", "currentLongTermDebt": "None", "longTermInvestments": "7898000", "shortTermInvestments": "None", "currentNetReceivables": "78628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861967000", "currentAccountsPayable": "102344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748798000", "shortLongTermDebtTotal": "722249000", "totalShareholderEquity": "-249365000", "capitalLeaseObligations": "7135000", "otherCurrentLiabilities": "55450000", "totalCurrentLiabilities": "189960000", "otherNonCurrentLiabilities": "343591000", "totalNonCurrentLiabilities": "1063124000", "cashAndShortTermInvestments": "32433000", "commonStockSharesOutstanding": "140583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74086000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "232227000", "capitalExpenditures": "325924000", "changeInReceivables": "-9563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "80727000", "cashflowFromInvestment": "-313814000", "stockBasedCompensation": "3690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534896000, "cost_of_revenue": 157512000, "gross_profit": 377384000, "research_and_development": null, "selling_general_admin": 239388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58461000, "depreciation_amortisation": 148498000, "ebitda": 206959000, "interest_expense": 59569000, "interest_income": null, "other_non_operating": null, "pretax_income": -1108000, "tax_provision": -75194000, "effective_tax_rate": null, "net_income": 74086000, "net_income_continuing_ops": 74086000, "net_income_to_common": 74086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32433000, "short_term_investments": null, "net_receivables": 78628000, "inventory": null, "other_current_assets": null, "total_current_assets": 141752000, "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": 861967000, "total_assets": 1003719000, "short_term_debt": 2716000, "accounts_payable": 102344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189960000, "long_term_debt": 719533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1063124000, "total_liabilities": 1253084000, "total_debt": 722249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -772249000, "total_equity": -249365000, "shares_outstanding": 140583000, "operating_cash_flow": 232227000, "stock_based_compensation": 3690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 325924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -313814000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80727000, "free_cash_flow": 558151000, "net_change_in_cash": -860000 }, "raw_data": { "income": { "ebit": "58461000", "ebitda": "206959000", "netIncome": "74086000", "grossProfit": "377384000", "depreciation": "None", "totalRevenue": "534896000", "costOfRevenue": "157512000", "interestIncome": "59569000", "incomeBeforeTax": "-1108000", "interestExpense": "59569000", "operatingIncome": "118536000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-75194000", "reportedCurrency": "USD", "netInterestIncome": "-59569000", "nonInterestIncome": "None", "operatingExpenses": "258848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-188000", "costofGoodsAndServicesSold": "157512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148498000", "sellingGeneralAndAdministrative": "239388000", "netIncomeFromContinuingOperations": "74086000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1003719000", "longTermDebt": "719533000", "shortTermDebt": "2716000", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-772249000", "totalLiabilities": "1253084000", "otherCurrentAssets": "30691000", "totalCurrentAssets": "141752000", "currentLongTermDebt": "None", "longTermInvestments": "7898000", "shortTermInvestments": "None", "currentNetReceivables": "78628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861967000", "currentAccountsPayable": "102344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748798000", "shortLongTermDebtTotal": "722249000", "totalShareholderEquity": "-249365000", "capitalLeaseObligations": "7135000", "otherCurrentLiabilities": "55450000", "totalCurrentLiabilities": "189960000", "otherNonCurrentLiabilities": "343591000", "totalNonCurrentLiabilities": "1063124000", "cashAndShortTermInvestments": "32433000", "commonStockSharesOutstanding": "140583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74086000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "232227000", "capitalExpenditures": "325924000", "changeInReceivables": "-9563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "80727000", "cashflowFromInvestment": "-313814000", "stockBasedCompensation": "3690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-860000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148498000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 580706000, "cost_of_revenue": 174068000, "gross_profit": 406638000, "ebit": 247027000, "ebitda": 396881000, "pretax_income": 249362000, "tax_provision": 535000, "net_income": 248827000, "net_income_to_common": 248827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33293000, "total_current_assets": 226213000, "total_assets": 848866000, "short_term_debt": 0, "long_term_debt": 633535000, "total_debt": 633535000, "total_liabilities": 1173662000, "total_equity": -324796000, "shares_outstanding": 139002000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 321763000, "capital_expenditure": 122973000, "free_cash_flow": 444736000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356651, "ticker_id": 4385, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247027000", "ebitda": "396881000", "netIncome": "248827000", "grossProfit": "406638000", "depreciation": "None", "totalRevenue": "580706000", "costOfRevenue": "174068000", "interestIncome": "48645000", "incomeBeforeTax": "249362000", "interestExpense": "48645000", "operatingIncome": "247027000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "535000", "reportedCurrency": "USD", "netInterestIncome": "-48645000", "nonInterestIncome": "None", "operatingExpenses": "213409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "50980000", "costofGoodsAndServicesSold": "174068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149854000", "sellingGeneralAndAdministrative": "60147000", "netIncomeFromContinuingOperations": "248827000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "848866000", "longTermDebt": "633535000", "shortTermDebt": "0", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-846335000", "totalLiabilities": "1173662000", "otherCurrentAssets": "76406000", "totalCurrentAssets": "226213000", "currentLongTermDebt": "None", "longTermInvestments": "5861000", "shortTermInvestments": "None", "currentNetReceivables": "116514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622653000", "currentAccountsPayable": "82067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515421000", "shortLongTermDebtTotal": "633535000", "totalShareholderEquity": "-324796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21156000", "totalCurrentLiabilities": "186294000", "otherNonCurrentLiabilities": "353833000", "totalNonCurrentLiabilities": "987368000", "cashAndShortTermInvestments": "33293000", "commonStockSharesOutstanding": "139002000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248827000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "19531000", "operatingCashflow": "321763000", "capitalExpenditures": "122973000", "changeInReceivables": "-2361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321143000", "cashflowFromInvestment": "-66385000", "stockBasedCompensation": "3540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580706000, "cost_of_revenue": 174068000, "gross_profit": 406638000, "research_and_development": 0, "selling_general_admin": 60147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247027000, "depreciation_amortisation": 149854000, "ebitda": 396881000, "interest_expense": 48645000, "interest_income": null, "other_non_operating": null, "pretax_income": 249362000, "tax_provision": 535000, "effective_tax_rate": null, "net_income": 248827000, "net_income_continuing_ops": 248827000, "net_income_to_common": 248827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33293000, "short_term_investments": null, "net_receivables": 116514000, "inventory": 1, "other_current_assets": null, "total_current_assets": 226213000, "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": 622653000, "total_assets": 848866000, "short_term_debt": 0, "accounts_payable": 82067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186294000, "long_term_debt": 633535000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 987368000, "total_liabilities": 1173662000, "total_debt": 633535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -846335000, "total_equity": -324796000, "shares_outstanding": 139002000, "operating_cash_flow": 321763000, "stock_based_compensation": 3540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66385000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321143000, "free_cash_flow": 444736000, "net_change_in_cash": -65765000 }, "raw_data": { "income": { "ebit": "247027000", "ebitda": "396881000", "netIncome": "248827000", "grossProfit": "406638000", "depreciation": "None", "totalRevenue": "580706000", "costOfRevenue": "174068000", "interestIncome": "48645000", "incomeBeforeTax": "249362000", "interestExpense": "48645000", "operatingIncome": "247027000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "535000", "reportedCurrency": "USD", "netInterestIncome": "-48645000", "nonInterestIncome": "None", "operatingExpenses": "213409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "50980000", "costofGoodsAndServicesSold": "174068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149854000", "sellingGeneralAndAdministrative": "60147000", "netIncomeFromContinuingOperations": "248827000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "848866000", "longTermDebt": "633535000", "shortTermDebt": "0", "treasuryStock": "-24167000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-846335000", "totalLiabilities": "1173662000", "otherCurrentAssets": "76406000", "totalCurrentAssets": "226213000", "currentLongTermDebt": "None", "longTermInvestments": "5861000", "shortTermInvestments": "None", "currentNetReceivables": "116514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622653000", "currentAccountsPayable": "82067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515421000", "shortLongTermDebtTotal": "633535000", "totalShareholderEquity": "-324796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21156000", "totalCurrentLiabilities": "186294000", "otherNonCurrentLiabilities": "353833000", "totalNonCurrentLiabilities": "987368000", "cashAndShortTermInvestments": "33293000", "commonStockSharesOutstanding": "139002000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248827000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "19531000", "operatingCashflow": "321763000", "capitalExpenditures": "122973000", "changeInReceivables": "-2361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321143000", "cashflowFromInvestment": "-66385000", "stockBasedCompensation": "3540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-65765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149854000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 150019000, "cost_of_revenue": 110550000, "gross_profit": 39469000, "ebit": 14636000, "ebitda": 50418000, "pretax_income": -19894000, "tax_provision": 2636000, "net_income": -22530000, "net_income_to_common": -22530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130919000, "total_current_assets": 249360000, "total_assets": 959152000, "short_term_debt": 10100000, "long_term_debt": 342879000, "total_debt": 352979000, "total_liabilities": 1180906000, "total_equity": -221754000, "shares_outstanding": 148778000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2392000, "capital_expenditure": 10330000, "free_cash_flow": 12722000, "dividends_paid": 1488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356614, "ticker_id": 4385, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14636000", "ebitda": "50418000", "netIncome": "-22530000", "grossProfit": "39469000", "depreciation": "None", "totalRevenue": "150019000", "costOfRevenue": "110550000", "interestIncome": "None", "incomeBeforeTax": "-19894000", "interestExpense": "9186000", "operatingIncome": "14636000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2636000", "reportedCurrency": "USD", "netInterestIncome": "-9186000", "nonInterestIncome": "None", "operatingExpenses": "24833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35782000", "sellingGeneralAndAdministrative": "24833000", "netIncomeFromContinuingOperations": "-22530000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "959152000", "longTermDebt": "342879000", "shortTermDebt": "10100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-804477000", "totalLiabilities": "1180906000", "otherCurrentAssets": "18449000", "totalCurrentAssets": "249360000", "currentLongTermDebt": "8309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709792000", "currentAccountsPayable": "90637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352979000", "totalShareholderEquity": "-221754000", "capitalLeaseObligations": "1791000", "otherCurrentLiabilities": "149907000", "totalCurrentLiabilities": "250644000", "otherNonCurrentLiabilities": "46815000", "totalNonCurrentLiabilities": "930262000", "cashAndShortTermInvestments": "130919000", "commonStockSharesOutstanding": "148778000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22530000", "profitLoss": "None", "dividendPayout": "1488000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2392000", "capitalExpenditures": "10330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1763000", "cashflowFromInvestment": "-10330000", "stockBasedCompensation": "7443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150019000, "cost_of_revenue": 110550000, "gross_profit": 39469000, "research_and_development": null, "selling_general_admin": 24833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14636000, "depreciation_amortisation": 35782000, "ebitda": 50418000, "interest_expense": 9186000, "interest_income": null, "other_non_operating": null, "pretax_income": -19894000, "tax_provision": 2636000, "effective_tax_rate": null, "net_income": -22530000, "net_income_continuing_ops": -22530000, "net_income_to_common": -22530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130919000, "short_term_investments": null, "net_receivables": 99992000, "inventory": null, "other_current_assets": null, "total_current_assets": 249360000, "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": 709792000, "total_assets": 959152000, "short_term_debt": 10100000, "accounts_payable": 90637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250644000, "long_term_debt": 342879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 930262000, "total_liabilities": 1180906000, "total_debt": 352979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804477000, "total_equity": -221754000, "shares_outstanding": 148778000, "operating_cash_flow": 2392000, "stock_based_compensation": 7443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10330000, "dividends_paid": 1488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1763000, "free_cash_flow": 12722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14636000", "ebitda": "50418000", "netIncome": "-22530000", "grossProfit": "39469000", "depreciation": "None", "totalRevenue": "150019000", "costOfRevenue": "110550000", "interestIncome": "None", "incomeBeforeTax": "-19894000", "interestExpense": "9186000", "operatingIncome": "14636000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2636000", "reportedCurrency": "USD", "netInterestIncome": "-9186000", "nonInterestIncome": "None", "operatingExpenses": "24833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35782000", "sellingGeneralAndAdministrative": "24833000", "netIncomeFromContinuingOperations": "-22530000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "959152000", "longTermDebt": "342879000", "shortTermDebt": "10100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-804477000", "totalLiabilities": "1180906000", "otherCurrentAssets": "18449000", "totalCurrentAssets": "249360000", "currentLongTermDebt": "8309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "709792000", "currentAccountsPayable": "90637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352979000", "totalShareholderEquity": "-221754000", "capitalLeaseObligations": "1791000", "otherCurrentLiabilities": "149907000", "totalCurrentLiabilities": "250644000", "otherNonCurrentLiabilities": "46815000", "totalNonCurrentLiabilities": "930262000", "cashAndShortTermInvestments": "130919000", "commonStockSharesOutstanding": "148778000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22530000", "profitLoss": "None", "dividendPayout": "1488000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2392000", "capitalExpenditures": "10330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1763000", "cashflowFromInvestment": "-10330000", "stockBasedCompensation": "7443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35782000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 121713000, "cost_of_revenue": 37255000, "gross_profit": 84458000, "ebit": -16194000, "ebitda": 20600000, "pretax_income": -25194000, "tax_provision": 1933000, "net_income": -27127000, "net_income_to_common": -27127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140620000, "total_current_assets": 239269000, "total_assets": 955807000, "short_term_debt": 8458000, "long_term_debt": 342355000, "total_debt": 350813000, "total_liabilities": 1155559000, "total_equity": -199752000, "shares_outstanding": 148777000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25013000, "capital_expenditure": 9769000, "free_cash_flow": 34782000, "dividends_paid": 1499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356615, "ticker_id": 4385, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16194000", "ebitda": "20600000", "netIncome": "-27127000", "grossProfit": "84458000", "depreciation": "None", "totalRevenue": "121713000", "costOfRevenue": "37255000", "interestIncome": "8805000", "incomeBeforeTax": "-25194000", "interestExpense": "9000000", "operatingIncome": "-19096000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1933000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "103554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36794000", "sellingGeneralAndAdministrative": "95248000", "netIncomeFromContinuingOperations": "-27127000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "955807000", "longTermDebt": "342355000", "shortTermDebt": "8458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-780319000", "totalLiabilities": "1155559000", "otherCurrentAssets": "14543000", "totalCurrentAssets": "239269000", "currentLongTermDebt": "8458000", "longTermInvestments": "13947000", "shortTermInvestments": "None", "currentNetReceivables": "84106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716538000", "currentAccountsPayable": "98406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "673111000", "shortLongTermDebtTotal": "350813000", "totalShareholderEquity": "-199752000", "capitalLeaseObligations": "12796000", "otherCurrentLiabilities": "68350000", "totalCurrentLiabilities": "234279000", "otherNonCurrentLiabilities": "30290000", "totalNonCurrentLiabilities": "921280000", "cashAndShortTermInvestments": "140620000", "commonStockSharesOutstanding": "148777000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27127000", "profitLoss": "None", "dividendPayout": "1499000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25013000", "capitalExpenditures": "9769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1898000", "cashflowFromInvestment": "-8842000", "stockBasedCompensation": "3729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121713000, "cost_of_revenue": 37255000, "gross_profit": 84458000, "research_and_development": null, "selling_general_admin": 95248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16194000, "depreciation_amortisation": 36794000, "ebitda": 20600000, "interest_expense": 9000000, "interest_income": null, "other_non_operating": null, "pretax_income": -25194000, "tax_provision": 1933000, "effective_tax_rate": null, "net_income": -27127000, "net_income_continuing_ops": -27127000, "net_income_to_common": -27127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140620000, "short_term_investments": null, "net_receivables": 84106000, "inventory": null, "other_current_assets": null, "total_current_assets": 239269000, "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": 716538000, "total_assets": 955807000, "short_term_debt": 8458000, "accounts_payable": 98406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234279000, "long_term_debt": 342355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 921280000, "total_liabilities": 1155559000, "total_debt": 350813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780319000, "total_equity": -199752000, "shares_outstanding": 148777000, "operating_cash_flow": 25013000, "stock_based_compensation": 3729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8842000, "dividends_paid": 1499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1898000, "free_cash_flow": 34782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16194000", "ebitda": "20600000", "netIncome": "-27127000", "grossProfit": "84458000", "depreciation": "None", "totalRevenue": "121713000", "costOfRevenue": "37255000", "interestIncome": "8805000", "incomeBeforeTax": "-25194000", "interestExpense": "9000000", "operatingIncome": "-19096000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1933000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "103554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36794000", "sellingGeneralAndAdministrative": "95248000", "netIncomeFromContinuingOperations": "-27127000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "955807000", "longTermDebt": "342355000", "shortTermDebt": "8458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-780319000", "totalLiabilities": "1155559000", "otherCurrentAssets": "14543000", "totalCurrentAssets": "239269000", "currentLongTermDebt": "8458000", "longTermInvestments": "13947000", "shortTermInvestments": "None", "currentNetReceivables": "84106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716538000", "currentAccountsPayable": "98406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "673111000", "shortLongTermDebtTotal": "350813000", "totalShareholderEquity": "-199752000", "capitalLeaseObligations": "12796000", "otherCurrentLiabilities": "68350000", "totalCurrentLiabilities": "234279000", "otherNonCurrentLiabilities": "30290000", "totalNonCurrentLiabilities": "921280000", "cashAndShortTermInvestments": "140620000", "commonStockSharesOutstanding": "148777000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "140620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27127000", "profitLoss": "None", "dividendPayout": "1499000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25013000", "capitalExpenditures": "9769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1898000", "cashflowFromInvestment": "-8842000", "stockBasedCompensation": "3729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36794000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 127515000, "cost_of_revenue": 118615000, "gross_profit": 8900000, "ebit": -6485000, "ebitda": 22095000, "pretax_income": -15483000, "tax_provision": 55991000, "net_income": -71474000, "net_income_to_common": -71474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124795000, "total_current_assets": 229251000, "total_assets": 960626000, "short_term_debt": 10340000, "long_term_debt": 341843000, "total_debt": 352183000, "total_liabilities": 1133113000, "total_equity": -172487000, "shares_outstanding": 148589000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26537000, "capital_expenditure": 21801000, "free_cash_flow": 48338000, "dividends_paid": 1515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356617, "ticker_id": 4385, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6485000", "ebitda": "22095000", "netIncome": "-71474000", "grossProfit": "8900000", "depreciation": "None", "totalRevenue": "127515000", "costOfRevenue": "118615000", "interestIncome": "4890000", "incomeBeforeTax": "-15483000", "interestExpense": "8998000", "operatingIncome": "-12610000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "55991000", "reportedCurrency": "USD", "netInterestIncome": "-8998000", "nonInterestIncome": "None", "operatingExpenses": "21510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28580000", "sellingGeneralAndAdministrative": "21510000", "netIncomeFromContinuingOperations": "-71474000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "960626000", "longTermDebt": "341843000", "shortTermDebt": "10340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-751462000", "totalLiabilities": "1133113000", "otherCurrentAssets": "19058000", "totalCurrentAssets": "229251000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731375000", "currentAccountsPayable": "89438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "678671000", "shortLongTermDebtTotal": "352183000", "totalShareholderEquity": "-172487000", "capitalLeaseObligations": "1740000", "otherCurrentLiabilities": "108693000", "totalCurrentLiabilities": "208471000", "otherNonCurrentLiabilities": "51306000", "totalNonCurrentLiabilities": "924642000", "cashAndShortTermInvestments": "124795000", "commonStockSharesOutstanding": "148589000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71474000", "profitLoss": "None", "dividendPayout": "1515000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26537000", "capitalExpenditures": "21801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1591000", "cashflowFromInvestment": "-20874000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127515000, "cost_of_revenue": 118615000, "gross_profit": 8900000, "research_and_development": null, "selling_general_admin": 21510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6485000, "depreciation_amortisation": 28580000, "ebitda": 22095000, "interest_expense": 8998000, "interest_income": null, "other_non_operating": null, "pretax_income": -15483000, "tax_provision": 55991000, "effective_tax_rate": null, "net_income": -71474000, "net_income_continuing_ops": -71474000, "net_income_to_common": -71474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124795000, "short_term_investments": null, "net_receivables": 85398000, "inventory": null, "other_current_assets": null, "total_current_assets": 229251000, "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": 731375000, "total_assets": 960626000, "short_term_debt": 10340000, "accounts_payable": 89438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208471000, "long_term_debt": 341843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 924642000, "total_liabilities": 1133113000, "total_debt": 352183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -751462000, "total_equity": -172487000, "shares_outstanding": 148589000, "operating_cash_flow": 26537000, "stock_based_compensation": 3536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20874000, "dividends_paid": 1515000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1591000, "free_cash_flow": 48338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6485000", "ebitda": "22095000", "netIncome": "-71474000", "grossProfit": "8900000", "depreciation": "None", "totalRevenue": "127515000", "costOfRevenue": "118615000", "interestIncome": "4890000", "incomeBeforeTax": "-15483000", "interestExpense": "8998000", "operatingIncome": "-12610000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "55991000", "reportedCurrency": "USD", "netInterestIncome": "-8998000", "nonInterestIncome": "None", "operatingExpenses": "21510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28580000", "sellingGeneralAndAdministrative": "21510000", "netIncomeFromContinuingOperations": "-71474000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "960626000", "longTermDebt": "341843000", "shortTermDebt": "10340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-751462000", "totalLiabilities": "1133113000", "otherCurrentAssets": "19058000", "totalCurrentAssets": "229251000", "currentLongTermDebt": "8600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "731375000", "currentAccountsPayable": "89438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "678671000", "shortLongTermDebtTotal": "352183000", "totalShareholderEquity": "-172487000", "capitalLeaseObligations": "1740000", "otherCurrentLiabilities": "108693000", "totalCurrentLiabilities": "208471000", "otherNonCurrentLiabilities": "51306000", "totalNonCurrentLiabilities": "924642000", "cashAndShortTermInvestments": "124795000", "commonStockSharesOutstanding": "148589000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71474000", "profitLoss": "None", "dividendPayout": "1515000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26537000", "capitalExpenditures": "21801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1591000", "cashflowFromInvestment": "-20874000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1515000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36582000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 122367000, "cost_of_revenue": 117550000, "gross_profit": 4817000, "ebit": -14261000, "ebitda": 12185000, "pretax_income": -23266000, "tax_provision": -2382000, "net_income": -20884000, "net_income_to_common": -20884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120723000, "total_current_assets": 237944000, "total_assets": 1023826000, "short_term_debt": 2295000, "long_term_debt": 349508000, "total_debt": 351803000, "total_liabilities": 1126547000, "total_equity": -102721000, "shares_outstanding": 147847000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27962000, "capital_expenditure": 7168000, "free_cash_flow": 35130000, "dividends_paid": 1499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356618, "ticker_id": 4385, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14261000", "ebitda": "12185000", "netIncome": "-20884000", "grossProfit": "4817000", "depreciation": "None", "totalRevenue": "122367000", "costOfRevenue": "117550000", "interestIncome": "3042000", "incomeBeforeTax": "-23266000", "interestExpense": "9005000", "operatingIncome": "-12853000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2382000", "reportedCurrency": "USD", "netInterestIncome": "-9005000", "nonInterestIncome": "None", "operatingExpenses": "17670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26446000", "sellingGeneralAndAdministrative": "17670000", "netIncomeFromContinuingOperations": "-20884000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1023826000", "longTermDebt": "349508000", "shortTermDebt": "2295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-678501000", "totalLiabilities": "1126547000", "otherCurrentAssets": "27387000", "totalCurrentAssets": "237944000", "currentLongTermDebt": "579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785882000", "currentAccountsPayable": "87158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "674597000", "shortLongTermDebtTotal": "351803000", "totalShareholderEquity": "-102721000", "capitalLeaseObligations": "1716000", "otherCurrentLiabilities": "110915000", "totalCurrentLiabilities": "200584000", "otherNonCurrentLiabilities": "51475000", "totalNonCurrentLiabilities": "925963000", "cashAndShortTermInvestments": "120723000", "commonStockSharesOutstanding": "147847000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20884000", "profitLoss": "None", "dividendPayout": "1499000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27962000", "capitalExpenditures": "7168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2409000", "cashflowFromInvestment": "-10763000", "stockBasedCompensation": "2874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122367000, "cost_of_revenue": 117550000, "gross_profit": 4817000, "research_and_development": null, "selling_general_admin": 17670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14261000, "depreciation_amortisation": 26446000, "ebitda": 12185000, "interest_expense": 9005000, "interest_income": null, "other_non_operating": null, "pretax_income": -23266000, "tax_provision": -2382000, "effective_tax_rate": null, "net_income": -20884000, "net_income_continuing_ops": -20884000, "net_income_to_common": -20884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120723000, "short_term_investments": null, "net_receivables": 89834000, "inventory": null, "other_current_assets": null, "total_current_assets": 237944000, "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": 785882000, "total_assets": 1023826000, "short_term_debt": 2295000, "accounts_payable": 87158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200584000, "long_term_debt": 349508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925963000, "total_liabilities": 1126547000, "total_debt": 351803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -678501000, "total_equity": -102721000, "shares_outstanding": 147847000, "operating_cash_flow": 27962000, "stock_based_compensation": 2874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10763000, "dividends_paid": 1499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2409000, "free_cash_flow": 35130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14261000", "ebitda": "12185000", "netIncome": "-20884000", "grossProfit": "4817000", "depreciation": "None", "totalRevenue": "122367000", "costOfRevenue": "117550000", "interestIncome": "3042000", "incomeBeforeTax": "-23266000", "interestExpense": "9005000", "operatingIncome": "-12853000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2382000", "reportedCurrency": "USD", "netInterestIncome": "-9005000", "nonInterestIncome": "None", "operatingExpenses": "17670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26446000", "sellingGeneralAndAdministrative": "17670000", "netIncomeFromContinuingOperations": "-20884000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1023826000", "longTermDebt": "349508000", "shortTermDebt": "2295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-678501000", "totalLiabilities": "1126547000", "otherCurrentAssets": "27387000", "totalCurrentAssets": "237944000", "currentLongTermDebt": "579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785882000", "currentAccountsPayable": "87158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "674597000", "shortLongTermDebtTotal": "351803000", "totalShareholderEquity": "-102721000", "capitalLeaseObligations": "1716000", "otherCurrentLiabilities": "110915000", "totalCurrentLiabilities": "200584000", "otherNonCurrentLiabilities": "51475000", "totalNonCurrentLiabilities": "925963000", "cashAndShortTermInvestments": "120723000", "commonStockSharesOutstanding": "147847000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20884000", "profitLoss": "None", "dividendPayout": "1499000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27962000", "capitalExpenditures": "7168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2409000", "cashflowFromInvestment": "-10763000", "stockBasedCompensation": "2874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35127000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 129867000, "cost_of_revenue": 38550000, "gross_profit": 91317000, "ebit": -25700000, "ebitda": 15583000, "pretax_income": -35192000, "tax_provision": -4615000, "net_income": -30577000, "net_income_to_common": -30577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105933000, "total_current_assets": 221930000, "total_assets": 1024946000, "short_term_debt": 2258000, "long_term_debt": 349481000, "total_debt": 351739000, "total_liabilities": 1107742000, "total_equity": -82796000, "shares_outstanding": 147598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3196000, "capital_expenditure": 7168000, "free_cash_flow": 3972000, "dividends_paid": 1493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356619, "ticker_id": 4385, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25700000", "ebitda": "15583000", "netIncome": "-30577000", "grossProfit": "91317000", "depreciation": "None", "totalRevenue": "129867000", "costOfRevenue": "38550000", "interestIncome": "12249000", "incomeBeforeTax": "-35192000", "interestExpense": "9492000", "operatingIncome": "-8244000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4615000", "reportedCurrency": "USD", "netInterestIncome": "-9492000", "nonInterestIncome": "None", "operatingExpenses": "99561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41283000", "sellingGeneralAndAdministrative": "91169000", "netIncomeFromContinuingOperations": "-30577000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1024946000", "longTermDebt": "349481000", "shortTermDebt": "2258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-655902000", "totalLiabilities": "1107742000", "otherCurrentAssets": "24122000", "totalCurrentAssets": "221930000", "currentLongTermDebt": "566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803016000", "currentAccountsPayable": "77978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "691788000", "shortLongTermDebtTotal": "351739000", "totalShareholderEquity": "-82796000", "capitalLeaseObligations": "1692000", "otherCurrentLiabilities": "106738000", "totalCurrentLiabilities": "187931000", "otherNonCurrentLiabilities": "37577000", "totalNonCurrentLiabilities": "919811000", "cashAndShortTermInvestments": "105933000", "commonStockSharesOutstanding": "147598000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30577000", "profitLoss": "None", "dividendPayout": "1493000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3196000", "capitalExpenditures": "7168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63141000", "cashflowFromInvestment": "63267000", "stockBasedCompensation": "2087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129867000, "cost_of_revenue": 38550000, "gross_profit": 91317000, "research_and_development": null, "selling_general_admin": 91169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25700000, "depreciation_amortisation": 41283000, "ebitda": 15583000, "interest_expense": 9492000, "interest_income": null, "other_non_operating": null, "pretax_income": -35192000, "tax_provision": -4615000, "effective_tax_rate": null, "net_income": -30577000, "net_income_continuing_ops": -30577000, "net_income_to_common": -30577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105933000, "short_term_investments": null, "net_receivables": 91875000, "inventory": null, "other_current_assets": null, "total_current_assets": 221930000, "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": 803016000, "total_assets": 1024946000, "short_term_debt": 2258000, "accounts_payable": 77978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187931000, "long_term_debt": 349481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 919811000, "total_liabilities": 1107742000, "total_debt": 351739000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -655902000, "total_equity": -82796000, "shares_outstanding": 147598000, "operating_cash_flow": -3196000, "stock_based_compensation": 2087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63267000, "dividends_paid": 1493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63141000, "free_cash_flow": 3972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25700000", "ebitda": "15583000", "netIncome": "-30577000", "grossProfit": "91317000", "depreciation": "None", "totalRevenue": "129867000", "costOfRevenue": "38550000", "interestIncome": "12249000", "incomeBeforeTax": "-35192000", "interestExpense": "9492000", "operatingIncome": "-8244000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4615000", "reportedCurrency": "USD", "netInterestIncome": "-9492000", "nonInterestIncome": "None", "operatingExpenses": "99561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41283000", "sellingGeneralAndAdministrative": "91169000", "netIncomeFromContinuingOperations": "-30577000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1024946000", "longTermDebt": "349481000", "shortTermDebt": "2258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-655902000", "totalLiabilities": "1107742000", "otherCurrentAssets": "24122000", "totalCurrentAssets": "221930000", "currentLongTermDebt": "566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803016000", "currentAccountsPayable": "77978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "691788000", "shortLongTermDebtTotal": "351739000", "totalShareholderEquity": "-82796000", "capitalLeaseObligations": "1692000", "otherCurrentLiabilities": "106738000", "totalCurrentLiabilities": "187931000", "otherNonCurrentLiabilities": "37577000", "totalNonCurrentLiabilities": "919811000", "cashAndShortTermInvestments": "105933000", "commonStockSharesOutstanding": "147598000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30577000", "profitLoss": "None", "dividendPayout": "1493000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3196000", "capitalExpenditures": "7168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63141000", "cashflowFromInvestment": "63267000", "stockBasedCompensation": "2087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41283000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 120345000, "cost_of_revenue": 44120000, "gross_profit": 76225000, "ebit": -14985000, "ebitda": 31380000, "pretax_income": -25211000, "tax_provision": -1849000, "net_income": -23362000, "net_income_to_common": -23362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109003000, "total_current_assets": 218458000, "total_assets": 1098930000, "short_term_debt": 28810000, "long_term_debt": 365935000, "total_debt": 394745000, "total_liabilities": 1151507000, "total_equity": -52577000, "shares_outstanding": 147365000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4317000, "capital_expenditure": 14143000, "free_cash_flow": 9826000, "dividends_paid": 1475000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356620, "ticker_id": 4385, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14985000", "ebitda": "31380000", "netIncome": "-23362000", "grossProfit": "76225000", "depreciation": "None", "totalRevenue": "120345000", "costOfRevenue": "44120000", "interestIncome": "12339000", "incomeBeforeTax": "-25211000", "interestExpense": "10226000", "operatingIncome": "-16990000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1849000", "reportedCurrency": "USD", "netInterestIncome": "-10226000", "nonInterestIncome": "None", "operatingExpenses": "93215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46365000", "sellingGeneralAndAdministrative": "85058000", "netIncomeFromContinuingOperations": "-23362000" }, "balance": { "goodwill": "None", "inventory": "8540000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1098930000", "longTermDebt": "365935000", "shortTermDebt": "28810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623819000", "totalLiabilities": "1151507000", "otherCurrentAssets": "20056000", "totalCurrentAssets": "218458000", "currentLongTermDebt": "27288000", "longTermInvestments": "15333000", "shortTermInvestments": "None", "currentNetReceivables": "89399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "880472000", "currentAccountsPayable": "83625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "777741000", "shortLongTermDebtTotal": "394745000", "totalShareholderEquity": "-52577000", "capitalLeaseObligations": "1522000", "otherCurrentLiabilities": "133649000", "totalCurrentLiabilities": "246084000", "otherNonCurrentLiabilities": "36982000", "totalNonCurrentLiabilities": "905423000", "cashAndShortTermInvestments": "109003000", "commonStockSharesOutstanding": "147365000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23362000", "profitLoss": "None", "dividendPayout": "1475000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4317000", "capitalExpenditures": "14143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1946000", "cashflowFromInvestment": "-14143000", "stockBasedCompensation": "3818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1475000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120345000, "cost_of_revenue": 44120000, "gross_profit": 76225000, "research_and_development": null, "selling_general_admin": 85058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14985000, "depreciation_amortisation": 46365000, "ebitda": 31380000, "interest_expense": 10226000, "interest_income": null, "other_non_operating": null, "pretax_income": -25211000, "tax_provision": -1849000, "effective_tax_rate": null, "net_income": -23362000, "net_income_continuing_ops": -23362000, "net_income_to_common": -23362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109003000, "short_term_investments": null, "net_receivables": 89399000, "inventory": 8540000, "other_current_assets": null, "total_current_assets": 218458000, "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": 880472000, "total_assets": 1098930000, "short_term_debt": 28810000, "accounts_payable": 83625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246084000, "long_term_debt": 365935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 905423000, "total_liabilities": 1151507000, "total_debt": 394745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623819000, "total_equity": -52577000, "shares_outstanding": 147365000, "operating_cash_flow": -4317000, "stock_based_compensation": 3818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14143000, "dividends_paid": 1475000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1946000, "free_cash_flow": 9826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14985000", "ebitda": "31380000", "netIncome": "-23362000", "grossProfit": "76225000", "depreciation": "None", "totalRevenue": "120345000", "costOfRevenue": "44120000", "interestIncome": "12339000", "incomeBeforeTax": "-25211000", "interestExpense": "10226000", "operatingIncome": "-16990000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1849000", "reportedCurrency": "USD", "netInterestIncome": "-10226000", "nonInterestIncome": "None", "operatingExpenses": "93215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46365000", "sellingGeneralAndAdministrative": "85058000", "netIncomeFromContinuingOperations": "-23362000" }, "balance": { "goodwill": "None", "inventory": "8540000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1098930000", "longTermDebt": "365935000", "shortTermDebt": "28810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-623819000", "totalLiabilities": "1151507000", "otherCurrentAssets": "20056000", "totalCurrentAssets": "218458000", "currentLongTermDebt": "27288000", "longTermInvestments": "15333000", "shortTermInvestments": "None", "currentNetReceivables": "89399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "880472000", "currentAccountsPayable": "83625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "777741000", "shortLongTermDebtTotal": "394745000", "totalShareholderEquity": "-52577000", "capitalLeaseObligations": "1522000", "otherCurrentLiabilities": "133649000", "totalCurrentLiabilities": "246084000", "otherNonCurrentLiabilities": "36982000", "totalNonCurrentLiabilities": "905423000", "cashAndShortTermInvestments": "109003000", "commonStockSharesOutstanding": "147365000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "109003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23362000", "profitLoss": "None", "dividendPayout": "1475000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4317000", "capitalExpenditures": "14143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1946000", "cashflowFromInvestment": "-14143000", "stockBasedCompensation": "3818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1475000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46365000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 121372000, "cost_of_revenue": 40353000, "gross_profit": 81019000, "ebit": -31474000, "ebitda": 2732000, "pretax_income": -41466000, "tax_provision": -4545000, "net_income": -36921000, "net_income_to_common": -36921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126544000, "total_current_assets": 226412000, "total_assets": 1127276000, "short_term_debt": 22461000, "long_term_debt": 371596000, "total_debt": 394057000, "total_liabilities": 1158786000, "total_equity": -31510000, "shares_outstanding": 147206000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14768000, "capital_expenditure": 9646000, "free_cash_flow": 24414000, "dividends_paid": 1473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356622, "ticker_id": 4385, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31474000", "ebitda": "2732000", "netIncome": "-36921000", "grossProfit": "81019000", "depreciation": "None", "totalRevenue": "121372000", "costOfRevenue": "40353000", "interestIncome": "6793000", "incomeBeforeTax": "-41466000", "interestExpense": "9992000", "operatingIncome": "-18964000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4545000", "reportedCurrency": "USD", "netInterestIncome": "-9992000", "nonInterestIncome": "None", "operatingExpenses": "99983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34206000", "sellingGeneralAndAdministrative": "92135000", "netIncomeFromContinuingOperations": "-36921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1127276000", "longTermDebt": "371596000", "shortTermDebt": "22461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-598947000", "totalLiabilities": "1158786000", "otherCurrentAssets": "27533000", "totalCurrentAssets": "226412000", "currentLongTermDebt": "20968000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900864000", "currentAccountsPayable": "86866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798705000", "shortLongTermDebtTotal": "394057000", "totalShareholderEquity": "-31510000", "capitalLeaseObligations": "1493000", "otherCurrentLiabilities": "122225000", "totalCurrentLiabilities": "231552000", "otherNonCurrentLiabilities": "45750000", "totalNonCurrentLiabilities": "927234000", "cashAndShortTermInvestments": "126544000", "commonStockSharesOutstanding": "147206000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36921000", "profitLoss": "None", "dividendPayout": "1473000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14768000", "capitalExpenditures": "9646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1953000", "cashflowFromInvestment": "-9646000", "stockBasedCompensation": "1956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121372000, "cost_of_revenue": 40353000, "gross_profit": 81019000, "research_and_development": null, "selling_general_admin": 92135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31474000, "depreciation_amortisation": 34206000, "ebitda": 2732000, "interest_expense": 9992000, "interest_income": null, "other_non_operating": null, "pretax_income": -41466000, "tax_provision": -4545000, "effective_tax_rate": null, "net_income": -36921000, "net_income_continuing_ops": -36921000, "net_income_to_common": -36921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126544000, "short_term_investments": null, "net_receivables": 72335000, "inventory": null, "other_current_assets": null, "total_current_assets": 226412000, "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": 900864000, "total_assets": 1127276000, "short_term_debt": 22461000, "accounts_payable": 86866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231552000, "long_term_debt": 371596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 927234000, "total_liabilities": 1158786000, "total_debt": 394057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -598947000, "total_equity": -31510000, "shares_outstanding": 147206000, "operating_cash_flow": 14768000, "stock_based_compensation": 1956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9646000, "dividends_paid": 1473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1953000, "free_cash_flow": 24414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31474000", "ebitda": "2732000", "netIncome": "-36921000", "grossProfit": "81019000", "depreciation": "None", "totalRevenue": "121372000", "costOfRevenue": "40353000", "interestIncome": "6793000", "incomeBeforeTax": "-41466000", "interestExpense": "9992000", "operatingIncome": "-18964000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4545000", "reportedCurrency": "USD", "netInterestIncome": "-9992000", "nonInterestIncome": "None", "operatingExpenses": "99983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34206000", "sellingGeneralAndAdministrative": "92135000", "netIncomeFromContinuingOperations": "-36921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1127276000", "longTermDebt": "371596000", "shortTermDebt": "22461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-598947000", "totalLiabilities": "1158786000", "otherCurrentAssets": "27533000", "totalCurrentAssets": "226412000", "currentLongTermDebt": "20968000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900864000", "currentAccountsPayable": "86866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798705000", "shortLongTermDebtTotal": "394057000", "totalShareholderEquity": "-31510000", "capitalLeaseObligations": "1493000", "otherCurrentLiabilities": "122225000", "totalCurrentLiabilities": "231552000", "otherNonCurrentLiabilities": "45750000", "totalNonCurrentLiabilities": "927234000", "cashAndShortTermInvestments": "126544000", "commonStockSharesOutstanding": "147206000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36921000", "profitLoss": "None", "dividendPayout": "1473000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14768000", "capitalExpenditures": "9646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1953000", "cashflowFromInvestment": "-9646000", "stockBasedCompensation": "1956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42054000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 142757000, "cost_of_revenue": 127639000, "gross_profit": 15118000, "ebit": -9860000, "ebitda": 35214000, "pretax_income": -20024000, "tax_provision": -4636000, "net_income": -15388000, "net_income_to_common": -15388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123375000, "total_current_assets": 247930000, "total_assets": 1148571000, "short_term_debt": 16409000, "long_term_debt": 376979000, "total_debt": 393388000, "total_liabilities": 1143566000, "total_equity": 5005000, "shares_outstanding": 146943000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37446000, "capital_expenditure": 6769000, "free_cash_flow": 44215000, "dividends_paid": 1485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356623, "ticker_id": 4385, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9860000", "ebitda": "35214000", "netIncome": "-15388000", "grossProfit": "15118000", "depreciation": "None", "totalRevenue": "142757000", "costOfRevenue": "127639000", "interestIncome": "None", "incomeBeforeTax": "-20024000", "interestExpense": "10164000", "operatingIncome": "-6236000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4636000", "reportedCurrency": "USD", "netInterestIncome": "-10164000", "nonInterestIncome": "None", "operatingExpenses": "21354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45074000", "sellingGeneralAndAdministrative": "95341000", "netIncomeFromContinuingOperations": "-15388000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1148571000", "longTermDebt": "376979000", "shortTermDebt": "16409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-560508000", "totalLiabilities": "1143566000", "otherCurrentAssets": "30307000", "totalCurrentAssets": "247930000", "currentLongTermDebt": "14925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900641000", "currentAccountsPayable": "89129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "393388000", "totalShareholderEquity": "5005000", "capitalLeaseObligations": "1484000", "otherCurrentLiabilities": "128862000", "totalCurrentLiabilities": "234400000", "otherNonCurrentLiabilities": "33339000", "totalNonCurrentLiabilities": "909166000", "cashAndShortTermInvestments": "123375000", "commonStockSharesOutstanding": "146943000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15388000", "profitLoss": "None", "dividendPayout": "1485000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37446000", "capitalExpenditures": "6769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2124000", "cashflowFromInvestment": "-6769000", "stockBasedCompensation": "1386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142757000, "cost_of_revenue": 127639000, "gross_profit": 15118000, "research_and_development": null, "selling_general_admin": 95341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9860000, "depreciation_amortisation": 45074000, "ebitda": 35214000, "interest_expense": 10164000, "interest_income": null, "other_non_operating": null, "pretax_income": -20024000, "tax_provision": -4636000, "effective_tax_rate": null, "net_income": -15388000, "net_income_continuing_ops": -15388000, "net_income_to_common": -15388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123375000, "short_term_investments": null, "net_receivables": 94248000, "inventory": null, "other_current_assets": null, "total_current_assets": 247930000, "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": 900641000, "total_assets": 1148571000, "short_term_debt": 16409000, "accounts_payable": 89129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234400000, "long_term_debt": 376979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 909166000, "total_liabilities": 1143566000, "total_debt": 393388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -560508000, "total_equity": 5005000, "shares_outstanding": 146943000, "operating_cash_flow": 37446000, "stock_based_compensation": 1386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6769000, "dividends_paid": 1485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2124000, "free_cash_flow": 44215000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9860000", "ebitda": "35214000", "netIncome": "-15388000", "grossProfit": "15118000", "depreciation": "None", "totalRevenue": "142757000", "costOfRevenue": "127639000", "interestIncome": "None", "incomeBeforeTax": "-20024000", "interestExpense": "10164000", "operatingIncome": "-6236000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4636000", "reportedCurrency": "USD", "netInterestIncome": "-10164000", "nonInterestIncome": "None", "operatingExpenses": "21354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45074000", "sellingGeneralAndAdministrative": "95341000", "netIncomeFromContinuingOperations": "-15388000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "1148571000", "longTermDebt": "376979000", "shortTermDebt": "16409000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-560508000", "totalLiabilities": "1143566000", "otherCurrentAssets": "30307000", "totalCurrentAssets": "247930000", "currentLongTermDebt": "14925000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "900641000", "currentAccountsPayable": "89129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "393388000", "totalShareholderEquity": "5005000", "capitalLeaseObligations": "1484000", "otherCurrentLiabilities": "128862000", "totalCurrentLiabilities": "234400000", "otherNonCurrentLiabilities": "33339000", "totalNonCurrentLiabilities": "909166000", "cashAndShortTermInvestments": "123375000", "commonStockSharesOutstanding": "146943000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15388000", "profitLoss": "None", "dividendPayout": "1485000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37446000", "capitalExpenditures": "6769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2124000", "cashflowFromInvestment": "-6769000", "stockBasedCompensation": "1386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45074000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 140787000, "cost_of_revenue": 120276000, "gross_profit": 20511000, "ebit": -357000, "ebitda": 41549000, "pretax_income": -10429000, "tax_provision": 1045000, "net_income": -11474000, "net_income_to_common": -11474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94822000, "total_current_assets": 207721000, "total_assets": 1126475000, "short_term_debt": 8460000, "long_term_debt": 384241000, "total_debt": 392701000, "total_liabilities": 1105715000, "total_equity": 20760000, "shares_outstanding": 146857000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11642000, "capital_expenditure": 87619000, "free_cash_flow": 99261000, "dividends_paid": 1469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356624, "ticker_id": 4385, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-357000", "ebitda": "41549000", "netIncome": "-11474000", "grossProfit": "20511000", "depreciation": "None", "totalRevenue": "140787000", "costOfRevenue": "120276000", "interestIncome": "None", "incomeBeforeTax": "-10429000", "interestExpense": "10072000", "operatingIncome": "-4000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1045000", "reportedCurrency": "USD", "netInterestIncome": "-10072000", "nonInterestIncome": "None", "operatingExpenses": "20515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41906000", "sellingGeneralAndAdministrative": "91345000", "netIncomeFromContinuingOperations": "-11474000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1126475000", "longTermDebt": "384241000", "shortTermDebt": "8460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-543637000", "totalLiabilities": "1105715000", "otherCurrentAssets": "25759000", "totalCurrentAssets": "207721000", "currentLongTermDebt": "6987000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918754000", "currentAccountsPayable": "75966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392701000", "totalShareholderEquity": "20760000", "capitalLeaseObligations": "1473000", "otherCurrentLiabilities": "107530000", "totalCurrentLiabilities": "191956000", "otherNonCurrentLiabilities": "37452000", "totalNonCurrentLiabilities": "913759000", "cashAndShortTermInvestments": "94822000", "commonStockSharesOutstanding": "146857000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11474000", "profitLoss": "None", "dividendPayout": "1469000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11642000", "capitalExpenditures": "87619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2539000", "cashflowFromInvestment": "-87619000", "stockBasedCompensation": "3032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140787000, "cost_of_revenue": 120276000, "gross_profit": 20511000, "research_and_development": null, "selling_general_admin": 91345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -357000, "depreciation_amortisation": 41906000, "ebitda": 41549000, "interest_expense": 10072000, "interest_income": null, "other_non_operating": null, "pretax_income": -10429000, "tax_provision": 1045000, "effective_tax_rate": null, "net_income": -11474000, "net_income_continuing_ops": -11474000, "net_income_to_common": -11474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94822000, "short_term_investments": null, "net_receivables": 87140000, "inventory": 1, "other_current_assets": null, "total_current_assets": 207721000, "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": 918754000, "total_assets": 1126475000, "short_term_debt": 8460000, "accounts_payable": 75966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191956000, "long_term_debt": 384241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 913759000, "total_liabilities": 1105715000, "total_debt": 392701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -543637000, "total_equity": 20760000, "shares_outstanding": 146857000, "operating_cash_flow": 11642000, "stock_based_compensation": 3032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87619000, "dividends_paid": 1469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2539000, "free_cash_flow": 99261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-357000", "ebitda": "41549000", "netIncome": "-11474000", "grossProfit": "20511000", "depreciation": "None", "totalRevenue": "140787000", "costOfRevenue": "120276000", "interestIncome": "None", "incomeBeforeTax": "-10429000", "interestExpense": "10072000", "operatingIncome": "-4000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1045000", "reportedCurrency": "USD", "netInterestIncome": "-10072000", "nonInterestIncome": "None", "operatingExpenses": "20515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41906000", "sellingGeneralAndAdministrative": "91345000", "netIncomeFromContinuingOperations": "-11474000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1126475000", "longTermDebt": "384241000", "shortTermDebt": "8460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-543637000", "totalLiabilities": "1105715000", "otherCurrentAssets": "25759000", "totalCurrentAssets": "207721000", "currentLongTermDebt": "6987000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "918754000", "currentAccountsPayable": "75966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "392701000", "totalShareholderEquity": "20760000", "capitalLeaseObligations": "1473000", "otherCurrentLiabilities": "107530000", "totalCurrentLiabilities": "191956000", "otherNonCurrentLiabilities": "37452000", "totalNonCurrentLiabilities": "913759000", "cashAndShortTermInvestments": "94822000", "commonStockSharesOutstanding": "146857000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11474000", "profitLoss": "None", "dividendPayout": "1469000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11642000", "capitalExpenditures": "87619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2539000", "cashflowFromInvestment": "-87619000", "stockBasedCompensation": "3032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41906000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 132340000, "cost_of_revenue": 40278000, "gross_profit": 92062000, "ebit": 11218000, "ebitda": 52253000, "pretax_income": 1489000, "tax_provision": 1932000, "net_income": -443000, "net_income_to_common": -443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173338000, "total_current_assets": 264980000, "total_assets": 1114005000, "short_term_debt": 30823000, "long_term_debt": 361236000, "total_debt": 392059000, "total_liabilities": 1082813000, "total_equity": 31192000, "shares_outstanding": 146578000, "goodwill_and_intangibles": 69778000 }, "cash_flow": { "operating_cash_flow": 43044000, "capital_expenditure": 18170000, "free_cash_flow": 61214000, "dividends_paid": 1466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356625, "ticker_id": 4385, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11218000", "ebitda": "52253000", "netIncome": "-443000", "grossProfit": "92062000", "depreciation": "None", "totalRevenue": "132340000", "costOfRevenue": "40278000", "interestIncome": "None", "incomeBeforeTax": "1489000", "interestExpense": "9729000", "operatingIncome": "1791000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1932000", "reportedCurrency": "USD", "netInterestIncome": "-9729000", "nonInterestIncome": "None", "operatingExpenses": "90271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41035000", "sellingGeneralAndAdministrative": "82894000", "netIncomeFromContinuingOperations": "-443000" }, "balance": { "goodwill": "None", "inventory": "15078000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1114005000", "longTermDebt": "361236000", "shortTermDebt": "30823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "69778000", "reportedCurrency": "USD", "retainedEarnings": "-530656000", "totalLiabilities": "1082813000", "otherCurrentAssets": "21864000", "totalCurrentAssets": "264980000", "currentLongTermDebt": "29368000", "longTermInvestments": "13876000", "shortTermInvestments": "None", "currentNetReceivables": "69778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849025000", "currentAccountsPayable": "78857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "402862000", "totalShareholderEquity": "31192000", "capitalLeaseObligations": "12258000", "otherCurrentLiabilities": "107073000", "totalCurrentLiabilities": "216852000", "otherNonCurrentLiabilities": "23853000", "totalNonCurrentLiabilities": "865961000", "cashAndShortTermInvestments": "173338000", "commonStockSharesOutstanding": "146578000", "intangibleAssetsExcludingGoodwill": "69778000", "cashAndCashEquivalentsAtCarryingValue": "173338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-443000", "profitLoss": "None", "dividendPayout": "1466000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-45197000", "operatingCashflow": "43044000", "capitalExpenditures": "18170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16542000", "cashflowFromInvestment": "-2157000", "stockBasedCompensation": "3124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132340000, "cost_of_revenue": 40278000, "gross_profit": 92062000, "research_and_development": null, "selling_general_admin": 82894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11218000, "depreciation_amortisation": 41035000, "ebitda": 52253000, "interest_expense": 9729000, "interest_income": null, "other_non_operating": null, "pretax_income": 1489000, "tax_provision": 1932000, "effective_tax_rate": null, "net_income": -443000, "net_income_continuing_ops": -443000, "net_income_to_common": -443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173338000, "short_term_investments": null, "net_receivables": 69778000, "inventory": 15078000, "other_current_assets": null, "total_current_assets": 264980000, "net_ppe": null, "goodwill": null, "intangible_assets": 69778000, "goodwill_and_intangibles": 69778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 849025000, "total_assets": 1114005000, "short_term_debt": 30823000, "accounts_payable": 78857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216852000, "long_term_debt": 361236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865961000, "total_liabilities": 1082813000, "total_debt": 392059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530656000, "total_equity": 31192000, "shares_outstanding": 146578000, "operating_cash_flow": 43044000, "stock_based_compensation": 3124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2157000, "dividends_paid": 1466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16542000, "free_cash_flow": 61214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11218000", "ebitda": "52253000", "netIncome": "-443000", "grossProfit": "92062000", "depreciation": "None", "totalRevenue": "132340000", "costOfRevenue": "40278000", "interestIncome": "None", "incomeBeforeTax": "1489000", "interestExpense": "9729000", "operatingIncome": "1791000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1932000", "reportedCurrency": "USD", "netInterestIncome": "-9729000", "nonInterestIncome": "None", "operatingExpenses": "90271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41035000", "sellingGeneralAndAdministrative": "82894000", "netIncomeFromContinuingOperations": "-443000" }, "balance": { "goodwill": "None", "inventory": "15078000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1114005000", "longTermDebt": "361236000", "shortTermDebt": "30823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "69778000", "reportedCurrency": "USD", "retainedEarnings": "-530656000", "totalLiabilities": "1082813000", "otherCurrentAssets": "21864000", "totalCurrentAssets": "264980000", "currentLongTermDebt": "29368000", "longTermInvestments": "13876000", "shortTermInvestments": "None", "currentNetReceivables": "69778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849025000", "currentAccountsPayable": "78857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "402862000", "totalShareholderEquity": "31192000", "capitalLeaseObligations": "12258000", "otherCurrentLiabilities": "107073000", "totalCurrentLiabilities": "216852000", "otherNonCurrentLiabilities": "23853000", "totalNonCurrentLiabilities": "865961000", "cashAndShortTermInvestments": "173338000", "commonStockSharesOutstanding": "146578000", "intangibleAssetsExcludingGoodwill": "69778000", "cashAndCashEquivalentsAtCarryingValue": "173338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-443000", "profitLoss": "None", "dividendPayout": "1466000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-45197000", "operatingCashflow": "43044000", "capitalExpenditures": "18170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16542000", "cashflowFromInvestment": "-2157000", "stockBasedCompensation": "3124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41035000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 142411000, "cost_of_revenue": 43324000, "gross_profit": 99087000, "ebit": 17283000, "ebitda": 53915000, "pretax_income": 6922000, "tax_provision": 4777000, "net_income": 2145000, "net_income_to_common": 2145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148993000, "total_current_assets": 248732000, "total_assets": 1125373000, "short_term_debt": 30886000, "long_term_debt": 367144000, "total_debt": 398030000, "total_liabilities": 1095386000, "total_equity": 29987000, "shares_outstanding": 151459000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22650000, "capital_expenditure": 39686000, "free_cash_flow": 62336000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356627, "ticker_id": 4385, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17283000", "ebitda": "53915000", "netIncome": "2145000", "grossProfit": "99087000", "depreciation": "None", "totalRevenue": "142411000", "costOfRevenue": "43324000", "interestIncome": "8434000", "incomeBeforeTax": "6922000", "interestExpense": "9925000", "operatingIncome": "17283000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4777000", "reportedCurrency": "USD", "netInterestIncome": "-9925000", "nonInterestIncome": "None", "operatingExpenses": "81804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36632000", "sellingGeneralAndAdministrative": "81804000", "netIncomeFromContinuingOperations": "2145000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1125373000", "longTermDebt": "367144000", "shortTermDebt": "30886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528747000", "totalLiabilities": "1095386000", "otherCurrentAssets": "34893000", "totalCurrentAssets": "248732000", "currentLongTermDebt": "30015000", "longTermInvestments": "13729000", "shortTermInvestments": "None", "currentNetReceivables": "64846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876641000", "currentAccountsPayable": "80412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771454000", "shortLongTermDebtTotal": "409730000", "totalShareholderEquity": "29987000", "capitalLeaseObligations": "12571000", "otherCurrentLiabilities": "104317000", "totalCurrentLiabilities": "215668000", "otherNonCurrentLiabilities": "47329000", "totalNonCurrentLiabilities": "879718000", "cashAndShortTermInvestments": "148993000", "commonStockSharesOutstanding": "151459000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "148993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2145000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3616000", "operatingCashflow": "22650000", "capitalExpenditures": "39686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000", "cashflowFromInvestment": "-44913000", "stockBasedCompensation": "3250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142411000, "cost_of_revenue": 43324000, "gross_profit": 99087000, "research_and_development": null, "selling_general_admin": 81804000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17283000, "depreciation_amortisation": 36632000, "ebitda": 53915000, "interest_expense": 9925000, "interest_income": null, "other_non_operating": null, "pretax_income": 6922000, "tax_provision": 4777000, "effective_tax_rate": null, "net_income": 2145000, "net_income_continuing_ops": 2145000, "net_income_to_common": 2145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148993000, "short_term_investments": null, "net_receivables": 64846000, "inventory": 4417000, "other_current_assets": null, "total_current_assets": 248732000, "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": 876641000, "total_assets": 1125373000, "short_term_debt": 30886000, "accounts_payable": 80412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215668000, "long_term_debt": 367144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 879718000, "total_liabilities": 1095386000, "total_debt": 398030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528747000, "total_equity": 29987000, "shares_outstanding": 151459000, "operating_cash_flow": 22650000, "stock_based_compensation": 3250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44913000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371000, "free_cash_flow": 62336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17283000", "ebitda": "53915000", "netIncome": "2145000", "grossProfit": "99087000", "depreciation": "None", "totalRevenue": "142411000", "costOfRevenue": "43324000", "interestIncome": "8434000", "incomeBeforeTax": "6922000", "interestExpense": "9925000", "operatingIncome": "17283000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4777000", "reportedCurrency": "USD", "netInterestIncome": "-9925000", "nonInterestIncome": "None", "operatingExpenses": "81804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43324000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36632000", "sellingGeneralAndAdministrative": "81804000", "netIncomeFromContinuingOperations": "2145000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1125373000", "longTermDebt": "367144000", "shortTermDebt": "30886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-528747000", "totalLiabilities": "1095386000", "otherCurrentAssets": "34893000", "totalCurrentAssets": "248732000", "currentLongTermDebt": "30015000", "longTermInvestments": "13729000", "shortTermInvestments": "None", "currentNetReceivables": "64846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876641000", "currentAccountsPayable": "80412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771454000", "shortLongTermDebtTotal": "409730000", "totalShareholderEquity": "29987000", "capitalLeaseObligations": "12571000", "otherCurrentLiabilities": "104317000", "totalCurrentLiabilities": "215668000", "otherNonCurrentLiabilities": "47329000", "totalNonCurrentLiabilities": "879718000", "cashAndShortTermInvestments": "148993000", "commonStockSharesOutstanding": "151459000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "148993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2145000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3616000", "operatingCashflow": "22650000", "capitalExpenditures": "39686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000", "cashflowFromInvestment": "-44913000", "stockBasedCompensation": "3250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36632000", "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": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "income_statement": { "revenue": 126181000, "cost_of_revenue": 34979000, "gross_profit": 91202000, "ebit": 1211000, "ebitda": 37105000, "pretax_income": -9112000, "tax_provision": 2997000, "net_income": -12109000, "net_income_to_common": -12109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171627000, "total_current_assets": 254567000, "total_assets": 1102217000, "short_term_debt": 31595000, "long_term_debt": 373021000, "total_debt": 404616000, "total_liabilities": 1077426000, "total_equity": 24791000, "shares_outstanding": 146452000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26197000, "capital_expenditure": 15694000, "free_cash_flow": 41891000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 356628, "ticker_id": 4385, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:57:19.303092+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1211000", "ebitda": "37105000", "netIncome": "-12109000", "grossProfit": "91202000", "depreciation": "None", "totalRevenue": "126181000", "costOfRevenue": "34979000", "interestIncome": "9494000", "incomeBeforeTax": "-9112000", "interestExpense": "10323000", "operatingIncome": "71000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2997000", "reportedCurrency": "USD", "netInterestIncome": "-10323000", "nonInterestIncome": "None", "operatingExpenses": "91131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1140000", "costofGoodsAndServicesSold": "34979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35894000", "sellingGeneralAndAdministrative": "83414000", "netIncomeFromContinuingOperations": "-12109000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1102217000", "longTermDebt": "373021000", "shortTermDebt": "31595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-530892000", "totalLiabilities": "1077426000", "otherCurrentAssets": "25782000", "totalCurrentAssets": "254567000", "currentLongTermDebt": "30550000", "longTermInvestments": "12630000", "shortTermInvestments": "None", "currentNetReceivables": "57158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847650000", "currentAccountsPayable": "67293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "737740000", "shortLongTermDebtTotal": "416325000", "totalShareholderEquity": "24791000", "capitalLeaseObligations": "12754000", "otherCurrentLiabilities": "110329000", "totalCurrentLiabilities": "209227000", "otherNonCurrentLiabilities": "495106000", "totalNonCurrentLiabilities": "868199000", "cashAndShortTermInvestments": "171627000", "commonStockSharesOutstanding": "146452000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "171627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12109000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1135000", "operatingCashflow": "26197000", "capitalExpenditures": "15694000", "changeInReceivables": "4183000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10735000", "cashflowFromInvestment": "-21224000", "stockBasedCompensation": "2087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5762000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126181000, "cost_of_revenue": 34979000, "gross_profit": 91202000, "research_and_development": null, "selling_general_admin": 83414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1211000, "depreciation_amortisation": 35894000, "ebitda": 37105000, "interest_expense": 10323000, "interest_income": null, "other_non_operating": null, "pretax_income": -9112000, "tax_provision": 2997000, "effective_tax_rate": null, "net_income": -12109000, "net_income_continuing_ops": -12109000, "net_income_to_common": -12109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171627000, "short_term_investments": null, "net_receivables": 57158000, "inventory": 4417000, "other_current_assets": null, "total_current_assets": 254567000, "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": 847650000, "total_assets": 1102217000, "short_term_debt": 31595000, "accounts_payable": 67293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209227000, "long_term_debt": 373021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 868199000, "total_liabilities": 1077426000, "total_debt": 404616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530892000, "total_equity": 24791000, "shares_outstanding": 146452000, "operating_cash_flow": 26197000, "stock_based_compensation": 2087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21224000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10735000, "free_cash_flow": 41891000, "net_change_in_cash": -5762000 }, "raw_data": { "income": { "ebit": "1211000", "ebitda": "37105000", "netIncome": "-12109000", "grossProfit": "91202000", "depreciation": "None", "totalRevenue": "126181000", "costOfRevenue": "34979000", "interestIncome": "9494000", "incomeBeforeTax": "-9112000", "interestExpense": "10323000", "operatingIncome": "71000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2997000", "reportedCurrency": "USD", "netInterestIncome": "-10323000", "nonInterestIncome": "None", "operatingExpenses": "91131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1140000", "costofGoodsAndServicesSold": "34979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35894000", "sellingGeneralAndAdministrative": "83414000", "netIncomeFromContinuingOperations": "-12109000" }, "balance": { "goodwill": "None", "inventory": "4417000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "1102217000", "longTermDebt": "373021000", "shortTermDebt": "31595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-530892000", "totalLiabilities": "1077426000", "otherCurrentAssets": "25782000", "totalCurrentAssets": "254567000", "currentLongTermDebt": "30550000", "longTermInvestments": "12630000", "shortTermInvestments": "None", "currentNetReceivables": "57158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "847650000", "currentAccountsPayable": "67293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "737740000", "shortLongTermDebtTotal": "416325000", "totalShareholderEquity": "24791000", "capitalLeaseObligations": "12754000", "otherCurrentLiabilities": "110329000", "totalCurrentLiabilities": "209227000", "otherNonCurrentLiabilities": "495106000", "totalNonCurrentLiabilities": "868199000", "cashAndShortTermInvestments": "171627000", "commonStockSharesOutstanding": "146452000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "171627000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12109000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1135000", "operatingCashflow": "26197000", "capitalExpenditures": "15694000", "changeInReceivables": "4183000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10735000", "cashflowFromInvestment": "-21224000", "stockBasedCompensation": "2087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5762000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35894000", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }