{ "ticker": { "uuid": "111c98d0-1923-46e7-b770-d2b80ed34dcc", "symbol": "HPP", "name": "Hudson Pacific Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/111c98d0-1923-46e7-b770-d2b80ed34dcc/", "api_url": "https://sharemaestro.com/factors/api/tickers/111c98d0-1923-46e7-b770-d2b80ed34dcc/" }, "ticker_metadata": { "id": 1962, "uuid": "111c98d0-1923-46e7-b770-d2b80ed34dcc", "symbol": "HPP", "name": "Hudson Pacific Properties Inc", "asset_type": "equity", "market_cap": 5455673000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Hudson Pacific is a real estate investment trust with a portfolio of office and studio properties totaling nearly 19 million square feet, including development land.", "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": "111c98d0-1923-46e7-b770-d2b80ed34dcc", "symbol": "HPP", "name": "Hudson Pacific Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/111c98d0-1923-46e7-b770-d2b80ed34dcc/", "api_url": "https://sharemaestro.com/factors/api/tickers/111c98d0-1923-46e7-b770-d2b80ed34dcc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.53, "value": 0.87, "quality": 0.12, "momentum": 0.12, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 13.74, "market_cap": 885707880, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0237, "roe": -0.1842, "piotroski_f_score": 4, "momentum_12_1": -0.3343, "volatility_252d": 0.6616 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:24.436673+00:00", "batch_id": "" }, "size": { "price_close": 13.74, "market_cap": 885707880, "market_cap_usd": 885707880, "enterprise_value": 5219295880, "shares_outstanding": 64462000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3033, "ptbv_ratio": 0.3402, "ps_ratio": 1.0874, "pcf_ratio": 6.5738, "pfcf_ratio": 5.6769, "ev_ebitda": null, "ev_ebit": -13.1689, "ev_sales": 6.408, "ev_fcf": 33.4527, "earnings_yield": null, "fcf_yield": 0.0299, "price_to_sales": 1.0874, "price_to_book": 0.3033, "price_to_cashflow": 6.5738, "ebitda_to_ev": null, "sales_yield": 0.1561 }, "yield": { "dividend_yield": 0.0237, "buyback_yield": 0, "shareholder_yield": 0.0237, "debt_paydown_yield": null, "total_yield": 0.0237 }, "quality": { "gross_margin": 0.291, "operating_margin": -0.4866, "net_margin": -0.6603, "ebitda_margin": -0.0414, "fcf_margin": 0.1916, "roe": -0.1842, "roa": -0.0744, "roic": -0.041, "roc_greenblatt": null, "asset_turnover": 0.1127, "cash_conversion": -0.2901, "accruals_ratio": -0.093, "sbc_to_revenue": 0.0334, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.6792, "revenue_stability_5y": 0.0928, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0328, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3983, "net_debt_to_ebitda": -128.4711, "debt_to_assets": 0.6218, "interest_coverage": -2.3774, "current_ratio": 0.3491, "quick_ratio": 0.3491, "net_debt": 4333588000, "local_beta": 0.0001, "volatility_252d": 0.6616, "volatility_60d": 1.6125, "max_drawdown_12m": -0.7394, "risk_adjusted_momentum": -0.5054 }, "growth": { "revenue_growth_1y": -0.0145, "revenue_growth_3y_cagr": -0.0679, "revenue_growth_5y_cagr": 0.0062, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0211, "book_value_growth_1y": -0.5765, "revenue_growth": -0.0145, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2548, "price_return_3m": 0.9657, "price_return_6m": 0.0193, "price_return_9m": -0.3606, "price_return_12m": -0.1647, "price_return_12m_ex1m": -0.3343, "momentum_6m": 0.0193, "momentum_12m": -0.1647, "momentum_12_1": -0.3343, "distance_from_52w_high": -0.3606, "distance_from_52w_low": 1.4536, "relative_strength": -0.2647 }, "raw_ttm": { "revenue_ttm": 814498000, "gross_profit_ttm": 237039000, "ebit_ttm": -396336000, "ebitda_ttm": -33732000, "net_income_ttm": -537824000, "eps_diluted_ttm": -8.3433, "operating_cash_flow_ttm": 134733000, "capital_expenditure_ttm": 21287000, "fcf_ttm": 156020000, "dividends_paid_ttm": 21005000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 166707000, "cash_and_equivalents": 162440000, "total_current_assets": 376948000, "total_current_liabilities": 1079767000, "net_ppe": null, "total_assets": 7230301000, "total_debt": 4496028000, "total_equity": 2920007000, "net_working_capital": 214508000, "book_value_per_share": 45.2981, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2603353000, "tangible_book_per_share": 40.3859 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 29, "rank_pcf": 25, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 72, "rank_fcf_margin": 49, "rank_piotroski": 83, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 76 }, "composites": { "value_composite": 13, "quality_composite": 88, "momentum_composite": 88, "growth_composite": 79, "yield_composite": 22, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.3231, "os_score": 0.53, "value_percentile": 0.87, "quality_percentile": 0.12, "momentum_percentile": 0.12, "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": 18, "small_cap_core_rank": 15, "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": 4302, "ticker_id": 1962, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:24.436673+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.74, "market_cap": 885707880, "market_cap_usd": 885707880, "enterprise_value": 5219295880, "shares_outstanding": 64462000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.30332389, "ptbv_ratio": 0.34021813, "ps_ratio": 1.08742794, "pcf_ratio": 6.57380063, "pfcf_ratio": 5.67688681, "ev_ebitda": null, "ev_ebit": -13.16886652, "ev_sales": 6.40799103, "ev_fcf": 33.45273606, "earnings_yield": null, "fcf_yield": 0.02989292, "dividend_yield": 0.02371549, "buyback_yield": 0, "shareholder_yield": 0.02371549, "debt_paydown_yield": null, "total_yield": 0.02371549, "gross_margin": 0.29102466, "operating_margin": -0.48660156, "net_margin": -0.66031347, "ebitda_margin": -0.04141447, "fcf_margin": 0.19155357, "roe": -0.18418586, "roa": -0.07438473, "roic": -0.04097996, "roc_greenblatt": null, "asset_turnover": 0.11265064, "cash_conversion": -0.2900949, "accruals_ratio": -0.09301923, "sbc_to_revenue": 0.0333948, "debt_to_equity": 1.39828432, "net_debt_to_ebitda": -128.47112534, "debt_to_assets": 0.62183137, "interest_coverage": -2.37744066, "current_ratio": 0.34910124, "quick_ratio": 0.34910124, "net_debt": 4333588000, "revenue_growth_1y": -0.01454294, "revenue_growth_3y_cagr": -0.06788125, "revenue_growth_5y_cagr": 0.006228, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02114681, "book_value_growth_1y": -0.57648295, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.679232, "revenue_stability_5y": 0.092765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.25479452, "price_return_3m": 0.96566524, "price_return_6m": 0.01928783, "price_return_9m": -0.36063285, "price_return_12m": -0.16474164, "price_return_12m_ex1m": -0.3343465, "distance_from_52w_high": -0.36063285, "distance_from_52w_low": 1.45357143, "relative_strength": -0.26470522, "local_beta": 0.0001, "volatility_252d": 0.661553, "volatility_60d": 1.612463, "max_drawdown_12m": -0.73941368, "revenue_ttm": 814498000, "gross_profit_ttm": 237039000, "ebit_ttm": -396336000, "ebitda_ttm": -33732000, "net_income_ttm": -537824000, "eps_diluted_ttm": -8.34327201, "operating_cash_flow_ttm": 134733000, "capital_expenditure_ttm": 21287000, "fcf_ttm": 156020000, "dividends_paid_ttm": 21005000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 166707000, "cash_and_equivalents": 162440000, "total_current_assets": 376948000, "total_current_liabilities": 1079767000, "net_ppe": null, "total_assets": 7230301000, "total_debt": 4496028000, "total_equity": 2920007000, "net_working_capital": 214508000, "book_value_per_share": 45.29811362, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2603353000, "tangible_book_per_share": 40.38585523, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 29, "rank_pcf": 25, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 72, "rank_fcf_margin": 49, "rank_piotroski": 83, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 76, "value_composite": 13, "quality_composite": 88, "momentum_composite": 88, "growth_composite": 79, "yield_composite": 22, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 15, "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": 13.74, "os": 0.53, "value": 0.87, "quality": 0.12, "momentum": 0.12, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0237, "roe": -0.1842, "momentum_12_1": -0.3343, "complete_fields": { "id": 4302, "ticker_id": 1962, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:24.436673+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.74, "market_cap": 885707880, "market_cap_usd": 885707880, "enterprise_value": 5219295880, "shares_outstanding": 64462000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.30332389, "ptbv_ratio": 0.34021813, "ps_ratio": 1.08742794, "pcf_ratio": 6.57380063, "pfcf_ratio": 5.67688681, "ev_ebitda": null, "ev_ebit": -13.16886652, "ev_sales": 6.40799103, "ev_fcf": 33.45273606, "earnings_yield": null, "fcf_yield": 0.02989292, "dividend_yield": 0.02371549, "buyback_yield": 0, "shareholder_yield": 0.02371549, "debt_paydown_yield": null, "total_yield": 0.02371549, "gross_margin": 0.29102466, "operating_margin": -0.48660156, "net_margin": -0.66031347, "ebitda_margin": -0.04141447, "fcf_margin": 0.19155357, "roe": -0.18418586, "roa": -0.07438473, "roic": -0.04097996, "roc_greenblatt": null, "asset_turnover": 0.11265064, "cash_conversion": -0.2900949, "accruals_ratio": -0.09301923, "sbc_to_revenue": 0.0333948, "debt_to_equity": 1.39828432, "net_debt_to_ebitda": -128.47112534, "debt_to_assets": 0.62183137, "interest_coverage": -2.37744066, "current_ratio": 0.34910124, "quick_ratio": 0.34910124, "net_debt": 4333588000, "revenue_growth_1y": -0.01454294, "revenue_growth_3y_cagr": -0.06788125, "revenue_growth_5y_cagr": 0.006228, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02114681, "book_value_growth_1y": -0.57648295, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.679232, "revenue_stability_5y": 0.092765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.25479452, "price_return_3m": 0.96566524, "price_return_6m": 0.01928783, "price_return_9m": -0.36063285, "price_return_12m": -0.16474164, "price_return_12m_ex1m": -0.3343465, "distance_from_52w_high": -0.36063285, "distance_from_52w_low": 1.45357143, "relative_strength": -0.26470522, "local_beta": 0.0001, "volatility_252d": 0.661553, "volatility_60d": 1.612463, "max_drawdown_12m": -0.73941368, "revenue_ttm": 814498000, "gross_profit_ttm": 237039000, "ebit_ttm": -396336000, "ebitda_ttm": -33732000, "net_income_ttm": -537824000, "eps_diluted_ttm": -8.34327201, "operating_cash_flow_ttm": 134733000, "capital_expenditure_ttm": 21287000, "fcf_ttm": 156020000, "dividends_paid_ttm": 21005000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 166707000, "cash_and_equivalents": 162440000, "total_current_assets": 376948000, "total_current_liabilities": 1079767000, "net_ppe": null, "total_assets": 7230301000, "total_debt": 4496028000, "total_equity": 2920007000, "net_working_capital": 214508000, "book_value_per_share": 45.29811362, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2603353000, "tangible_book_per_share": 40.38585523, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 29, "rank_pcf": 25, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 31, "rank_shareholder_yield": 32, "rank_total_yield": 32, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 72, "rank_fcf_margin": 49, "rank_piotroski": 83, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 76, "value_composite": 13, "quality_composite": 88, "momentum_composite": 88, "growth_composite": 79, "yield_composite": 22, "svqf_composite": 29, "vc1_composite": 13, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 15, "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 831105000, "cost_of_revenue": 1181264000, "gross_profit": -350159000, "ebit": -420353000, "ebitda": -45386000, "pretax_income": -592571000, "tax_provision": -273000, "net_income": -551693000, "net_income_to_common": -551693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138358000, "total_current_assets": 382973000, "total_assets": 7267968000, "short_term_debt": 1079767000, "long_term_debt": 3417594000, "total_debt": 4497361000, "total_liabilities": 4065798000, "total_equity": 2972157000, "shares_outstanding": 44683000, "goodwill_and_intangibles": 316144000 }, "cash_flow": { "operating_cash_flow": 120977000, "capital_expenditure": 22071000, "free_cash_flow": 143048000, "dividends_paid": 20903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276126, "ticker_id": 1962, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-420353000", "ebitda": "-45386000", "netIncome": "-551693000", "grossProfit": "-350159000", "depreciation": "None", "totalRevenue": "831105000", "costOfRevenue": "1181264000", "interestIncome": "6238000", "incomeBeforeTax": "-592571000", "interestExpense": "172218000", "operatingIncome": "-47555000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-165980000", "nonInterestIncome": "None", "operatingExpenses": "-302604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1181264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374967000", "sellingGeneralAndAdministrative": "72953000", "netIncomeFromContinuingOperations": "-592298000" }, "balance": { "goodwill": "8754000", "inventory": "None", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "7267968000", "longTermDebt": "3417594000", "shortTermDebt": "1079767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "307390000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4065798000", "otherCurrentAssets": "34267000", "totalCurrentAssets": "382973000", "currentLongTermDebt": "None", "longTermInvestments": "294528000", "shortTermInvestments": "None", "currentNetReceivables": "210348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884995000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6245906000", "shortLongTermDebtTotal": "3761480000", "totalShareholderEquity": "2972157000", "capitalLeaseObligations": "343886000", "otherCurrentLiabilities": "209382000", "totalCurrentLiabilities": "209382000", "otherNonCurrentLiabilities": "92141000", "totalNonCurrentLiabilities": "3856416000", "cashAndShortTermInvestments": "138358000", "commonStockSharesOutstanding": "44683000", "intangibleAssetsExcludingGoodwill": "307390000", "cashAndCashEquivalentsAtCarryingValue": "138358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-592298000", "profitLoss": "None", "dividendPayout": "20903000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120977000", "capitalExpenditures": "22071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100871000", "cashflowFromInvestment": "42845000", "stockBasedCompensation": "30399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 831105000, "cost_of_revenue": 1181264000, "gross_profit": -350159000, "research_and_development": null, "selling_general_admin": 72953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -420353000, "depreciation_amortisation": 374967000, "ebitda": -45386000, "interest_expense": 172218000, "interest_income": null, "other_non_operating": null, "pretax_income": -592571000, "tax_provision": -273000, "effective_tax_rate": null, "net_income": -551693000, "net_income_continuing_ops": -592298000, "net_income_to_common": -551693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138358000, "short_term_investments": null, "net_receivables": 210348000, "inventory": null, "other_current_assets": null, "total_current_assets": 382973000, "net_ppe": null, "goodwill": 8754000, "intangible_assets": 307390000, "goodwill_and_intangibles": 316144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6884995000, "total_assets": 7267968000, "short_term_debt": 1079767000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209382000, "long_term_debt": 3417594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3856416000, "total_liabilities": 4065798000, "total_debt": 4497361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2972157000, "shares_outstanding": 44683000, "operating_cash_flow": 120977000, "stock_based_compensation": 30399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42845000, "dividends_paid": 20903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100871000, "free_cash_flow": 143048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-420353000", "ebitda": "-45386000", "netIncome": "-551693000", "grossProfit": "-350159000", "depreciation": "None", "totalRevenue": "831105000", "costOfRevenue": "1181264000", "interestIncome": "6238000", "incomeBeforeTax": "-592571000", "interestExpense": "172218000", "operatingIncome": "-47555000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-165980000", "nonInterestIncome": "None", "operatingExpenses": "-302604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1181264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374967000", "sellingGeneralAndAdministrative": "72953000", "netIncomeFromContinuingOperations": "-592298000" }, "balance": { "goodwill": "8754000", "inventory": "None", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "7267968000", "longTermDebt": "3417594000", "shortTermDebt": "1079767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "307390000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4065798000", "otherCurrentAssets": "34267000", "totalCurrentAssets": "382973000", "currentLongTermDebt": "None", "longTermInvestments": "294528000", "shortTermInvestments": "None", "currentNetReceivables": "210348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884995000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6245906000", "shortLongTermDebtTotal": "3761480000", "totalShareholderEquity": "2972157000", "capitalLeaseObligations": "343886000", "otherCurrentLiabilities": "209382000", "totalCurrentLiabilities": "209382000", "otherNonCurrentLiabilities": "92141000", "totalNonCurrentLiabilities": "3856416000", "cashAndShortTermInvestments": "138358000", "commonStockSharesOutstanding": "44683000", "intangibleAssetsExcludingGoodwill": "307390000", "cashAndCashEquivalentsAtCarryingValue": "138358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-592298000", "profitLoss": "None", "dividendPayout": "20903000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120977000", "capitalExpenditures": "22071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100871000", "cashflowFromInvestment": "42845000", "stockBasedCompensation": "30399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373662000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 842082000, "cost_of_revenue": 454079000, "gross_profit": 388003000, "ebit": -202372000, "ebitda": 152053000, "pretax_income": -379765000, "tax_provision": 1641000, "net_income": -343343000, "net_income_to_common": -343343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63256000, "total_current_assets": 408746000, "total_assets": 8132239000, "short_term_debt": 579000000, "long_term_debt": 3663980000, "total_debt": 4242980000, "total_liabilities": 4964323000, "total_equity": 3167916000, "shares_outstanding": 20170429, "goodwill_and_intangibles": 484043000 }, "cash_flow": { "operating_cash_flow": 164657000, "capital_expenditure": 23063000, "free_cash_flow": 187720000, "dividends_paid": 36177000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276131, "ticker_id": 1962, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202372000", "ebitda": "152053000", "netIncome": "-343343000", "grossProfit": "388003000", "depreciation": "None", "totalRevenue": "842082000", "costOfRevenue": "454079000", "interestIncome": "2467000", "incomeBeforeTax": "-379765000", "interestExpense": "177393000", "operatingIncome": "-45873000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1641000", "reportedCurrency": "USD", "netInterestIncome": "-174926000", "nonInterestIncome": "None", "operatingExpenses": "433876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354425000", "sellingGeneralAndAdministrative": "79451000", "netIncomeFromContinuingOperations": "-381406000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8132239000", "longTermDebt": "3663980000", "shortTermDebt": "579000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "327514000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4964323000", "otherCurrentAssets": "131237000", "totalCurrentAssets": "408746000", "currentLongTermDebt": "579000000", "longTermInvestments": "271841000", "shortTermInvestments": "None", "currentNetReceivables": "214253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7723493000", "currentAccountsPayable": "193558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6940071000", "shortLongTermDebtTotal": "4622984000", "totalShareholderEquity": "3167916000", "capitalLeaseObligations": "380004000", "otherCurrentLiabilities": "224978000", "totalCurrentLiabilities": "803978000", "otherNonCurrentLiabilities": "106546000", "totalNonCurrentLiabilities": "4160345000", "cashAndShortTermInvestments": "63256000", "commonStockSharesOutstanding": "20170429", "intangibleAssetsExcludingGoodwill": "327514000", "cashAndCashEquivalentsAtCarryingValue": "63256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-381406000", "profitLoss": "None", "dividendPayout": "36177000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164657000", "capitalExpenditures": "23063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65903000", "cashflowFromInvestment": "-250539000", "stockBasedCompensation": "26009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36177000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 842082000, "cost_of_revenue": 454079000, "gross_profit": 388003000, "research_and_development": null, "selling_general_admin": 79451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202372000, "depreciation_amortisation": 354425000, "ebitda": 152053000, "interest_expense": 177393000, "interest_income": null, "other_non_operating": null, "pretax_income": -379765000, "tax_provision": 1641000, "effective_tax_rate": null, "net_income": -343343000, "net_income_continuing_ops": -381406000, "net_income_to_common": -343343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63256000, "short_term_investments": null, "net_receivables": 214253000, "inventory": null, "other_current_assets": null, "total_current_assets": 408746000, "net_ppe": null, "goodwill": 156529000, "intangible_assets": 327514000, "goodwill_and_intangibles": 484043000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7723493000, "total_assets": 8132239000, "short_term_debt": 579000000, "accounts_payable": 193558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 803978000, "long_term_debt": 3663980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4160345000, "total_liabilities": 4964323000, "total_debt": 4242980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3167916000, "shares_outstanding": 20170429, "operating_cash_flow": 164657000, "stock_based_compensation": 26009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250539000, "dividends_paid": 36177000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65903000, "free_cash_flow": 187720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-202372000", "ebitda": "152053000", "netIncome": "-343343000", "grossProfit": "388003000", "depreciation": "None", "totalRevenue": "842082000", "costOfRevenue": "454079000", "interestIncome": "2467000", "incomeBeforeTax": "-379765000", "interestExpense": "177393000", "operatingIncome": "-45873000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1641000", "reportedCurrency": "USD", "netInterestIncome": "-174926000", "nonInterestIncome": "None", "operatingExpenses": "433876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354425000", "sellingGeneralAndAdministrative": "79451000", "netIncomeFromContinuingOperations": "-381406000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8132239000", "longTermDebt": "3663980000", "shortTermDebt": "579000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "327514000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4964323000", "otherCurrentAssets": "131237000", "totalCurrentAssets": "408746000", "currentLongTermDebt": "579000000", "longTermInvestments": "271841000", "shortTermInvestments": "None", "currentNetReceivables": "214253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7723493000", "currentAccountsPayable": "193558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6940071000", "shortLongTermDebtTotal": "4622984000", "totalShareholderEquity": "3167916000", "capitalLeaseObligations": "380004000", "otherCurrentLiabilities": "224978000", "totalCurrentLiabilities": "803978000", "otherNonCurrentLiabilities": "106546000", "totalNonCurrentLiabilities": "4160345000", "cashAndShortTermInvestments": "63256000", "commonStockSharesOutstanding": "20170429", "intangibleAssetsExcludingGoodwill": "327514000", "cashAndCashEquivalentsAtCarryingValue": "63256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-381406000", "profitLoss": "None", "dividendPayout": "36177000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164657000", "capitalExpenditures": "23063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65903000", "cashflowFromInvestment": "-250539000", "stockBasedCompensation": "26009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36177000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355628000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 952297000, "cost_of_revenue": 450465000, "gross_profit": 501832000, "ebit": 50511000, "ebitda": 448357000, "pretax_income": -163904000, "tax_provision": 6796000, "net_income": -173889000, "net_income_to_common": -173889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100391000, "total_current_assets": 377238000, "total_assets": 8282050000, "short_term_debt": 451000000, "long_term_debt": 3819450000, "total_debt": 4270450000, "total_liabilities": 4730696000, "total_equity": 3551354000, "shares_outstanding": 20136155, "goodwill_and_intangibles": 591094000 }, "cash_flow": { "operating_cash_flow": 232256000, "capital_expenditure": 5740000, "free_cash_flow": 237996000, "dividends_paid": 75760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276136, "ticker_id": 1962, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50511000", "ebitda": "448357000", "netIncome": "-173889000", "grossProfit": "501832000", "depreciation": "None", "totalRevenue": "952297000", "costOfRevenue": "450465000", "interestIncome": "1721000", "incomeBeforeTax": "-163904000", "interestExpense": "214415000", "operatingIncome": "29028000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6796000", "reportedCurrency": "USD", "netInterestIncome": "-208400000", "nonInterestIncome": "None", "operatingExpenses": "472804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397846000", "sellingGeneralAndAdministrative": "74958000", "netIncomeFromContinuingOperations": "-87702000" }, "balance": { "goodwill": "264144000", "inventory": "396003000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8282050000", "longTermDebt": "3819450000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "326950000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "4730696000", "otherCurrentAssets": "31451000", "totalCurrentAssets": "377238000", "currentLongTermDebt": "192000000", "longTermInvestments": "301292000", "shortTermInvestments": "6441000", "currentNetReceivables": "245396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7904812000", "currentAccountsPayable": "203187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6979548000", "shortLongTermDebtTotal": "4400660000", "totalShareholderEquity": "3551354000", "capitalLeaseObligations": "389210000", "otherCurrentLiabilities": "203736000", "totalCurrentLiabilities": "654736000", "otherNonCurrentLiabilities": "116485000", "totalNonCurrentLiabilities": "4075960000", "cashAndShortTermInvestments": "100391000", "commonStockSharesOutstanding": "20136155", "intangibleAssetsExcludingGoodwill": "326950000", "cashAndCashEquivalentsAtCarryingValue": "100391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171381000", "profitLoss": "None", "dividendPayout": "75760000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8064000", "operatingCashflow": "232256000", "capitalExpenditures": "5740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-866672000", "cashflowFromInvestment": "467841000", "stockBasedCompensation": "23863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 952297000, "cost_of_revenue": 450465000, "gross_profit": 501832000, "research_and_development": 0.17, "selling_general_admin": 74958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50511000, "depreciation_amortisation": 397846000, "ebitda": 448357000, "interest_expense": 214415000, "interest_income": null, "other_non_operating": null, "pretax_income": -163904000, "tax_provision": 6796000, "effective_tax_rate": null, "net_income": -173889000, "net_income_continuing_ops": -87702000, "net_income_to_common": -173889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100391000, "short_term_investments": 6441000, "net_receivables": 245396000, "inventory": 396003000, "other_current_assets": null, "total_current_assets": 377238000, "net_ppe": null, "goodwill": 264144000, "intangible_assets": 326950000, "goodwill_and_intangibles": 591094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7904812000, "total_assets": 8282050000, "short_term_debt": 451000000, "accounts_payable": 203187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654736000, "long_term_debt": 3819450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4075960000, "total_liabilities": 4730696000, "total_debt": 4270450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425000000, "total_equity": 3551354000, "shares_outstanding": 20136155, "operating_cash_flow": 232256000, "stock_based_compensation": 23863000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 467841000, "dividends_paid": 75760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -866672000, "free_cash_flow": 237996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50511000", "ebitda": "448357000", "netIncome": "-173889000", "grossProfit": "501832000", "depreciation": "None", "totalRevenue": "952297000", "costOfRevenue": "450465000", "interestIncome": "1721000", "incomeBeforeTax": "-163904000", "interestExpense": "214415000", "operatingIncome": "29028000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6796000", "reportedCurrency": "USD", "netInterestIncome": "-208400000", "nonInterestIncome": "None", "operatingExpenses": "472804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397846000", "sellingGeneralAndAdministrative": "74958000", "netIncomeFromContinuingOperations": "-87702000" }, "balance": { "goodwill": "264144000", "inventory": "396003000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8282050000", "longTermDebt": "3819450000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "326950000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "4730696000", "otherCurrentAssets": "31451000", "totalCurrentAssets": "377238000", "currentLongTermDebt": "192000000", "longTermInvestments": "301292000", "shortTermInvestments": "6441000", "currentNetReceivables": "245396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7904812000", "currentAccountsPayable": "203187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6979548000", "shortLongTermDebtTotal": "4400660000", "totalShareholderEquity": "3551354000", "capitalLeaseObligations": "389210000", "otherCurrentLiabilities": "203736000", "totalCurrentLiabilities": "654736000", "otherNonCurrentLiabilities": "116485000", "totalNonCurrentLiabilities": "4075960000", "cashAndShortTermInvestments": "100391000", "commonStockSharesOutstanding": "20136155", "intangibleAssetsExcludingGoodwill": "326950000", "cashAndCashEquivalentsAtCarryingValue": "100391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-171381000", "profitLoss": "None", "dividendPayout": "75760000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8064000", "operatingCashflow": "232256000", "capitalExpenditures": "5740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-866672000", "cashflowFromInvestment": "467841000", "stockBasedCompensation": "23863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "394363000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 1026224000, "cost_of_revenue": 413818000, "gross_profit": 612406000, "ebit": 133384000, "ebitda": 506603000, "pretax_income": -16517000, "tax_provision": 7500000, "net_income": -34971000, "net_income_to_common": -34971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255761000, "total_current_assets": 684270000, "total_assets": 9319140000, "short_term_debt": 385000000, "long_term_debt": 4651998000, "total_debt": 5036998000, "total_liabilities": 5444265000, "total_equity": 3874875000, "shares_outstanding": 20533205, "goodwill_and_intangibles": 657391000 }, "cash_flow": { "operating_cash_flow": 369501000, "capital_expenditure": 116668000, "free_cash_flow": 486169000, "dividends_paid": 168751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276141, "ticker_id": 1962, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133384000", "ebitda": "506603000", "netIncome": "-34971000", "grossProfit": "612406000", "depreciation": "None", "totalRevenue": "1026224000", "costOfRevenue": "413818000", "interestIncome": "2340000", "incomeBeforeTax": "-16517000", "interestExpense": "149901000", "operatingIncome": "159686000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-147561000", "nonInterestIncome": "None", "operatingExpenses": "452720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "-26302000", "costofGoodsAndServicesSold": "413818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373219000", "sellingGeneralAndAdministrative": "79501000", "netIncomeFromContinuingOperations": "-16517000" }, "balance": { "goodwill": "263549000", "inventory": "4914000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "9319140000", "longTermDebt": "4651998000", "shortTermDebt": "385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "393842000", "reportedCurrency": "USD", "retainedEarnings": "108720000", "totalLiabilities": "5444265000", "otherCurrentAssets": "126865000", "totalCurrentAssets": "684270000", "currentLongTermDebt": "385000000", "longTermInvestments": "180572000", "shortTermInvestments": "9292000", "currentNetReceivables": "296730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8634870000", "currentAccountsPayable": "264098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223527000", "shortLongTermDebtTotal": "5051799000", "totalShareholderEquity": "3874875000", "capitalLeaseObligations": "399801000", "otherCurrentLiabilities": "264763000", "totalCurrentLiabilities": "649763000", "otherNonCurrentLiabilities": "518354000", "totalNonCurrentLiabilities": "4794502000", "cashAndShortTermInvestments": "255761000", "commonStockSharesOutstanding": "20533205", "intangibleAssetsExcludingGoodwill": "393842000", "cashAndCashEquivalentsAtCarryingValue": "255761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16517000", "profitLoss": "None", "dividendPayout": "168751000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "369501000", "capitalExpenditures": "116668000", "changeInReceivables": "16150000", "changeInExchangeRate": "None", "cashflowFromFinancing": "97448000", "cashflowFromInvestment": "-378094000", "stockBasedCompensation": "24296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026224000, "cost_of_revenue": 413818000, "gross_profit": 612406000, "research_and_development": 0.02, "selling_general_admin": 79501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133384000, "depreciation_amortisation": 373219000, "ebitda": 506603000, "interest_expense": 149901000, "interest_income": null, "other_non_operating": null, "pretax_income": -16517000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": -34971000, "net_income_continuing_ops": -16517000, "net_income_to_common": -34971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255761000, "short_term_investments": 9292000, "net_receivables": 296730000, "inventory": 4914000, "other_current_assets": null, "total_current_assets": 684270000, "net_ppe": null, "goodwill": 263549000, "intangible_assets": 393842000, "goodwill_and_intangibles": 657391000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8634870000, "total_assets": 9319140000, "short_term_debt": 385000000, "accounts_payable": 264098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649763000, "long_term_debt": 4651998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4794502000, "total_liabilities": 5444265000, "total_debt": 5036998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 108720000, "total_equity": 3874875000, "shares_outstanding": 20533205, "operating_cash_flow": 369501000, "stock_based_compensation": 24296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378094000, "dividends_paid": 168751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97448000, "free_cash_flow": 486169000, "net_change_in_cash": 88855000 }, "raw_data": { "income": { "ebit": "133384000", "ebitda": "506603000", "netIncome": "-34971000", "grossProfit": "612406000", "depreciation": "None", "totalRevenue": "1026224000", "costOfRevenue": "413818000", "interestIncome": "2340000", "incomeBeforeTax": "-16517000", "interestExpense": "149901000", "operatingIncome": "159686000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-147561000", "nonInterestIncome": "None", "operatingExpenses": "452720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "-26302000", "costofGoodsAndServicesSold": "413818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "373219000", "sellingGeneralAndAdministrative": "79501000", "netIncomeFromContinuingOperations": "-16517000" }, "balance": { "goodwill": "263549000", "inventory": "4914000", "commonStock": "1409000", "currentDebt": "None", "investments": "None", "totalAssets": "9319140000", "longTermDebt": "4651998000", "shortTermDebt": "385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "393842000", "reportedCurrency": "USD", "retainedEarnings": "108720000", "totalLiabilities": "5444265000", "otherCurrentAssets": "126865000", "totalCurrentAssets": "684270000", "currentLongTermDebt": "385000000", "longTermInvestments": "180572000", "shortTermInvestments": "9292000", "currentNetReceivables": "296730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8634870000", "currentAccountsPayable": "264098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223527000", "shortLongTermDebtTotal": "5051799000", "totalShareholderEquity": "3874875000", "capitalLeaseObligations": "399801000", "otherCurrentLiabilities": "264763000", "totalCurrentLiabilities": "649763000", "otherNonCurrentLiabilities": "518354000", "totalNonCurrentLiabilities": "4794502000", "cashAndShortTermInvestments": "255761000", "commonStockSharesOutstanding": "20533205", "intangibleAssetsExcludingGoodwill": "393842000", "cashAndCashEquivalentsAtCarryingValue": "255761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16517000", "profitLoss": "None", "dividendPayout": "168751000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "369501000", "capitalExpenditures": "116668000", "changeInReceivables": "16150000", "changeInExchangeRate": "None", "cashflowFromFinancing": "97448000", "cashflowFromInvestment": "-378094000", "stockBasedCompensation": "24296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-237206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "367918000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 896835000, "cost_of_revenue": 335847000, "gross_profit": 560988000, "ebit": 150951000, "ebitda": 494565000, "pretax_income": 29012000, "tax_provision": 1900000, "net_income": 10108000, "net_income_to_common": 10108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96555000, "total_current_assets": 899179000, "total_assets": 8990189000, "short_term_debt": 125000000, "long_term_debt": 3928251000, "total_debt": 4053251000, "total_liabilities": 4663748000, "total_equity": 4326441000, "shares_outstanding": 21706194, "goodwill_and_intangibles": 450883000 }, "cash_flow": { "operating_cash_flow": 314863000, "capital_expenditure": 125228000, "free_cash_flow": 440091000, "dividends_paid": 155172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276146, "ticker_id": 1962, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150951000", "ebitda": "494565000", "netIncome": "10108000", "grossProfit": "560988000", "depreciation": "None", "totalRevenue": "896835000", "costOfRevenue": "335847000", "interestIncome": "99752000", "incomeBeforeTax": "29012000", "interestExpense": "121939000", "operatingIncome": "146028000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-118145000", "nonInterestIncome": "None", "operatingExpenses": "414960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "4923000", "costofGoodsAndServicesSold": "335847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343614000", "sellingGeneralAndAdministrative": "71346000", "netIncomeFromContinuingOperations": "29012000" }, "balance": { "goodwill": "109439000", "inventory": "1578000", "commonStock": "1511000", "currentDebt": "None", "investments": "None", "totalAssets": "8990189000", "longTermDebt": "3928251000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "341444000", "reportedCurrency": "USD", "retainedEarnings": "3751637000", "totalLiabilities": "4663748000", "otherCurrentAssets": "406080000", "totalCurrentAssets": "899179000", "currentLongTermDebt": "125000000", "longTermInvestments": "284052000", "shortTermInvestments": "129321000", "currentNetReceivables": "265645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8091010000", "currentAccountsPayable": "298424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7423213000", "shortLongTermDebtTotal": "4221847000", "totalShareholderEquity": "4326441000", "capitalLeaseObligations": "293596000", "otherCurrentLiabilities": "304857000", "totalCurrentLiabilities": "429857000", "otherNonCurrentLiabilities": "424723000", "totalNonCurrentLiabilities": "4233891000", "cashAndShortTermInvestments": "96555000", "commonStockSharesOutstanding": "21706194", "intangibleAssetsExcludingGoodwill": "341444000", "cashAndCashEquivalentsAtCarryingValue": "96555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29012000", "profitLoss": "None", "dividendPayout": "155172000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-37950000", "operatingCashflow": "314863000", "capitalExpenditures": "125228000", "changeInReceivables": "3523000", "changeInExchangeRate": "None", "cashflowFromFinancing": "486681000", "cashflowFromInvestment": "-754208000", "stockBasedCompensation": "21163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47336000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 896835000, "cost_of_revenue": 335847000, "gross_profit": 560988000, "research_and_development": 0.03, "selling_general_admin": 71346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150951000, "depreciation_amortisation": 343614000, "ebitda": 494565000, "interest_expense": 121939000, "interest_income": null, "other_non_operating": null, "pretax_income": 29012000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": 10108000, "net_income_continuing_ops": 29012000, "net_income_to_common": 10108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96555000, "short_term_investments": 129321000, "net_receivables": 265645000, "inventory": 1578000, "other_current_assets": null, "total_current_assets": 899179000, "net_ppe": null, "goodwill": 109439000, "intangible_assets": 341444000, "goodwill_and_intangibles": 450883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8091010000, "total_assets": 8990189000, "short_term_debt": 125000000, "accounts_payable": 298424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429857000, "long_term_debt": 3928251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4233891000, "total_liabilities": 4663748000, "total_debt": 4053251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3751637000, "total_equity": 4326441000, "shares_outstanding": 21706194, "operating_cash_flow": 314863000, "stock_based_compensation": 21163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -754208000, "dividends_paid": 155172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 486681000, "free_cash_flow": 440091000, "net_change_in_cash": 47336000 }, "raw_data": { "income": { "ebit": "150951000", "ebitda": "494565000", "netIncome": "10108000", "grossProfit": "560988000", "depreciation": "None", "totalRevenue": "896835000", "costOfRevenue": "335847000", "interestIncome": "99752000", "incomeBeforeTax": "29012000", "interestExpense": "121939000", "operatingIncome": "146028000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-118145000", "nonInterestIncome": "None", "operatingExpenses": "414960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "4923000", "costofGoodsAndServicesSold": "335847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343614000", "sellingGeneralAndAdministrative": "71346000", "netIncomeFromContinuingOperations": "29012000" }, "balance": { "goodwill": "109439000", "inventory": "1578000", "commonStock": "1511000", "currentDebt": "None", "investments": "None", "totalAssets": "8990189000", "longTermDebt": "3928251000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "341444000", "reportedCurrency": "USD", "retainedEarnings": "3751637000", "totalLiabilities": "4663748000", "otherCurrentAssets": "406080000", "totalCurrentAssets": "899179000", "currentLongTermDebt": "125000000", "longTermInvestments": "284052000", "shortTermInvestments": "129321000", "currentNetReceivables": "265645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8091010000", "currentAccountsPayable": "298424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7423213000", "shortLongTermDebtTotal": "4221847000", "totalShareholderEquity": "4326441000", "capitalLeaseObligations": "293596000", "otherCurrentLiabilities": "304857000", "totalCurrentLiabilities": "429857000", "otherNonCurrentLiabilities": "424723000", "totalNonCurrentLiabilities": "4233891000", "cashAndShortTermInvestments": "96555000", "commonStockSharesOutstanding": "21706194", "intangibleAssetsExcludingGoodwill": "341444000", "cashAndCashEquivalentsAtCarryingValue": "96555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29012000", "profitLoss": "None", "dividendPayout": "155172000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-37950000", "operatingCashflow": "314863000", "capitalExpenditures": "125228000", "changeInReceivables": "3523000", "changeInExchangeRate": "None", "cashflowFromFinancing": "486681000", "cashflowFromInvestment": "-754208000", "stockBasedCompensation": "21163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47336000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334566000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 805701000, "cost_of_revenue": 300219000, "gross_profit": 505482000, "ebit": 127918000, "ebitda": 378983000, "pretax_income": 16430000, "tax_provision": 134970000, "net_income": 2036000, "net_income_to_common": 2036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113686000, "total_current_assets": 605112000, "total_assets": 8350202000, "short_term_debt": 319158000, "long_term_debt": 3597335000, "total_debt": 3916493000, "total_liabilities": 4254348000, "total_equity": 4095854000, "shares_outstanding": 21881289, "goodwill_and_intangibles": 294590000 }, "cash_flow": { "operating_cash_flow": 302032000, "capital_expenditure": 593945000, "free_cash_flow": 895977000, "dividends_paid": 155608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276151, "ticker_id": 1962, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127918000", "ebitda": "378983000", "netIncome": "2036000", "grossProfit": "505482000", "depreciation": "None", "totalRevenue": "805701000", "costOfRevenue": "300219000", "interestIncome": "4089000", "incomeBeforeTax": "16430000", "interestExpense": "116477000", "operatingIncome": "427600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "134970000", "reportedCurrency": "USD", "netInterestIncome": "-112388000", "nonInterestIncome": "None", "operatingExpenses": "77882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "5285000", "costofGoodsAndServicesSold": "300219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251065000", "sellingGeneralAndAdministrative": "77882000", "netIncomeFromContinuingOperations": "16430000" }, "balance": { "goodwill": "8754000", "inventory": "35854000", "commonStock": "1514000", "currentDebt": "None", "investments": "None", "totalAssets": "8350202000", "longTermDebt": "3597335000", "shortTermDebt": "319158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "285836000", "reportedCurrency": "USD", "retainedEarnings": "-9815000", "totalLiabilities": "4254348000", "otherCurrentAssets": "72667000", "totalCurrentAssets": "605112000", "currentLongTermDebt": "None", "longTermInvestments": "217220000", "shortTermInvestments": "135115000", "currentNetReceivables": "247790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7745090000", "currentAccountsPayable": "225754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7112269000", "shortLongTermDebtTotal": "3916493000", "totalShareholderEquity": "4095854000", "capitalLeaseObligations": "270014000", "otherCurrentLiabilities": "-83298000", "totalCurrentLiabilities": "235860000", "otherNonCurrentLiabilities": "411338000", "totalNonCurrentLiabilities": "4018488000", "cashAndShortTermInvestments": "113686000", "commonStockSharesOutstanding": "21881289", "intangibleAssetsExcludingGoodwill": "285836000", "cashAndCashEquivalentsAtCarryingValue": "113686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16430000", "profitLoss": "None", "dividendPayout": "155608000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3125000", "operatingCashflow": "302032000", "capitalExpenditures": "593945000", "changeInReceivables": "-9098000", "changeInExchangeRate": "None", "cashflowFromFinancing": "796094000", "cashflowFromInvestment": "-1006844000", "stockBasedCompensation": "22723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805701000, "cost_of_revenue": 300219000, "gross_profit": 505482000, "research_and_development": 0.02, "selling_general_admin": 77882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127918000, "depreciation_amortisation": 251065000, "ebitda": 378983000, "interest_expense": 116477000, "interest_income": null, "other_non_operating": null, "pretax_income": 16430000, "tax_provision": 134970000, "effective_tax_rate": null, "net_income": 2036000, "net_income_continuing_ops": 16430000, "net_income_to_common": 2036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113686000, "short_term_investments": 135115000, "net_receivables": 247790000, "inventory": 35854000, "other_current_assets": null, "total_current_assets": 605112000, "net_ppe": null, "goodwill": 8754000, "intangible_assets": 285836000, "goodwill_and_intangibles": 294590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7745090000, "total_assets": 8350202000, "short_term_debt": 319158000, "accounts_payable": 225754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235860000, "long_term_debt": 3597335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4018488000, "total_liabilities": 4254348000, "total_debt": 3916493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9815000, "total_equity": 4095854000, "shares_outstanding": 21881289, "operating_cash_flow": 302032000, "stock_based_compensation": 22723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 593945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1006844000, "dividends_paid": 155608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 796094000, "free_cash_flow": 895977000, "net_change_in_cash": 91282000 }, "raw_data": { "income": { "ebit": "127918000", "ebitda": "378983000", "netIncome": "2036000", "grossProfit": "505482000", "depreciation": "None", "totalRevenue": "805701000", "costOfRevenue": "300219000", "interestIncome": "4089000", "incomeBeforeTax": "16430000", "interestExpense": "116477000", "operatingIncome": "427600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "134970000", "reportedCurrency": "USD", "netInterestIncome": "-112388000", "nonInterestIncome": "None", "operatingExpenses": "77882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "5285000", "costofGoodsAndServicesSold": "300219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251065000", "sellingGeneralAndAdministrative": "77882000", "netIncomeFromContinuingOperations": "16430000" }, "balance": { "goodwill": "8754000", "inventory": "35854000", "commonStock": "1514000", "currentDebt": "None", "investments": "None", "totalAssets": "8350202000", "longTermDebt": "3597335000", "shortTermDebt": "319158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "285836000", "reportedCurrency": "USD", "retainedEarnings": "-9815000", "totalLiabilities": "4254348000", "otherCurrentAssets": "72667000", "totalCurrentAssets": "605112000", "currentLongTermDebt": "None", "longTermInvestments": "217220000", "shortTermInvestments": "135115000", "currentNetReceivables": "247790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7745090000", "currentAccountsPayable": "225754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7112269000", "shortLongTermDebtTotal": "3916493000", "totalShareholderEquity": "4095854000", "capitalLeaseObligations": "270014000", "otherCurrentLiabilities": "-83298000", "totalCurrentLiabilities": "235860000", "otherNonCurrentLiabilities": "411338000", "totalNonCurrentLiabilities": "4018488000", "cashAndShortTermInvestments": "113686000", "commonStockSharesOutstanding": "21881289", "intangibleAssetsExcludingGoodwill": "285836000", "cashAndCashEquivalentsAtCarryingValue": "113686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16430000", "profitLoss": "None", "dividendPayout": "155608000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3125000", "operatingCashflow": "302032000", "capitalExpenditures": "593945000", "changeInReceivables": "-9098000", "changeInExchangeRate": "None", "cashflowFromFinancing": "796094000", "cashflowFromInvestment": "-1006844000", "stockBasedCompensation": "22723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "91282000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292399000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 817435000, "cost_of_revenue": 302189000, "gross_profit": 515246000, "ebit": 161211000, "ebitda": 387746000, "pretax_income": 55846000, "tax_provision": 118452000, "net_income": 44029000, "net_income_to_common": 44029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46224000, "total_current_assets": 434460000, "total_assets": 7466568000, "short_term_debt": 347701000, "long_term_debt": 3019076000, "total_debt": 3366777000, "total_liabilities": 3631946000, "total_equity": 3834622000, "shares_outstanding": 22371773, "goodwill_and_intangibles": 294202000 }, "cash_flow": { "operating_cash_flow": 288011000, "capital_expenditure": 20500000, "free_cash_flow": 308511000, "dividends_paid": 158437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276156, "ticker_id": 1962, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161211000", "ebitda": "387746000", "netIncome": "44029000", "grossProfit": "515246000", "depreciation": "None", "totalRevenue": "817435000", "costOfRevenue": "302189000", "interestIncome": "4044000", "incomeBeforeTax": "55846000", "interestExpense": "105845000", "operatingIncome": "443299000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "118452000", "reportedCurrency": "USD", "netInterestIncome": "-101801000", "nonInterestIncome": "None", "operatingExpenses": "71947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-934000", "costofGoodsAndServicesSold": "302189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226535000", "sellingGeneralAndAdministrative": "71947000", "netIncomeFromContinuingOperations": "55846000" }, "balance": { "goodwill": "8754000", "inventory": "12034000", "commonStock": "1546000", "currentDebt": "None", "investments": "None", "totalAssets": "7466568000", "longTermDebt": "3019076000", "shortTermDebt": "347701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "285448000", "reportedCurrency": "USD", "retainedEarnings": "3426608000", "totalLiabilities": "3631946000", "otherCurrentAssets": "39152000", "totalCurrentAssets": "434460000", "currentLongTermDebt": "66136000", "longTermInvestments": "205675000", "shortTermInvestments": "140749000", "currentNetReceivables": "208335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7032108000", "currentAccountsPayable": "210882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6370849000", "shortLongTermDebtTotal": "3564478000", "totalShareholderEquity": "3834622000", "capitalLeaseObligations": "304194000", "otherCurrentLiabilities": "-60028000", "totalCurrentLiabilities": "287673000", "otherNonCurrentLiabilities": "390382000", "totalNonCurrentLiabilities": "3344273000", "cashAndShortTermInvestments": "46224000", "commonStockSharesOutstanding": "22371773", "intangibleAssetsExcludingGoodwill": "285448000", "cashAndCashEquivalentsAtCarryingValue": "46224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55846000", "profitLoss": "None", "dividendPayout": "158437000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6335000", "operatingCashflow": "288011000", "capitalExpenditures": "20500000", "changeInReceivables": "699000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18465000", "cashflowFromInvestment": "-316409000", "stockBasedCompensation": "19481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9933000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 817435000, "cost_of_revenue": 302189000, "gross_profit": 515246000, "research_and_development": 0.07, "selling_general_admin": 71947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161211000, "depreciation_amortisation": 226535000, "ebitda": 387746000, "interest_expense": 105845000, "interest_income": null, "other_non_operating": null, "pretax_income": 55846000, "tax_provision": 118452000, "effective_tax_rate": null, "net_income": 44029000, "net_income_continuing_ops": 55846000, "net_income_to_common": 44029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46224000, "short_term_investments": 140749000, "net_receivables": 208335000, "inventory": 12034000, "other_current_assets": null, "total_current_assets": 434460000, "net_ppe": null, "goodwill": 8754000, "intangible_assets": 285448000, "goodwill_and_intangibles": 294202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7032108000, "total_assets": 7466568000, "short_term_debt": 347701000, "accounts_payable": 210882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287673000, "long_term_debt": 3019076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3344273000, "total_liabilities": 3631946000, "total_debt": 3366777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3426608000, "total_equity": 3834622000, "shares_outstanding": 22371773, "operating_cash_flow": 288011000, "stock_based_compensation": 19481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316409000, "dividends_paid": 158437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18465000, "free_cash_flow": 308511000, "net_change_in_cash": -9933000 }, "raw_data": { "income": { "ebit": "161211000", "ebitda": "387746000", "netIncome": "44029000", "grossProfit": "515246000", "depreciation": "None", "totalRevenue": "817435000", "costOfRevenue": "302189000", "interestIncome": "4044000", "incomeBeforeTax": "55846000", "interestExpense": "105845000", "operatingIncome": "443299000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "118452000", "reportedCurrency": "USD", "netInterestIncome": "-101801000", "nonInterestIncome": "None", "operatingExpenses": "71947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-934000", "costofGoodsAndServicesSold": "302189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226535000", "sellingGeneralAndAdministrative": "71947000", "netIncomeFromContinuingOperations": "55846000" }, "balance": { "goodwill": "8754000", "inventory": "12034000", "commonStock": "1546000", "currentDebt": "None", "investments": "None", "totalAssets": "7466568000", "longTermDebt": "3019076000", "shortTermDebt": "347701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "285448000", "reportedCurrency": "USD", "retainedEarnings": "3426608000", "totalLiabilities": "3631946000", "otherCurrentAssets": "39152000", "totalCurrentAssets": "434460000", "currentLongTermDebt": "66136000", "longTermInvestments": "205675000", "shortTermInvestments": "140749000", "currentNetReceivables": "208335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7032108000", "currentAccountsPayable": "210882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6370849000", "shortLongTermDebtTotal": "3564478000", "totalShareholderEquity": "3834622000", "capitalLeaseObligations": "304194000", "otherCurrentLiabilities": "-60028000", "totalCurrentLiabilities": "287673000", "otherNonCurrentLiabilities": "390382000", "totalNonCurrentLiabilities": "3344273000", "cashAndShortTermInvestments": "46224000", "commonStockSharesOutstanding": "22371773", "intangibleAssetsExcludingGoodwill": "285448000", "cashAndCashEquivalentsAtCarryingValue": "46224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55846000", "profitLoss": "None", "dividendPayout": "158437000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6335000", "operatingCashflow": "288011000", "capitalExpenditures": "20500000", "changeInReceivables": "699000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18465000", "cashflowFromInvestment": "-316409000", "stockBasedCompensation": "19481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9933000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271712000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 728418000, "cost_of_revenue": 268245000, "gross_profit": 460173000, "ebit": 149606000, "ebitda": 400609000, "pretax_income": 111781000, "tax_provision": 40305000, "net_income": 99371000, "net_income_to_common": 99371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53740000, "total_current_assets": 378127000, "total_assets": 7070879000, "short_term_debt": 8762000, "long_term_debt": 2623835000, "total_debt": 2632597000, "total_liabilities": 3117793000, "total_equity": 3953086000, "shares_outstanding": 22242355, "goodwill_and_intangibles": 75547000 }, "cash_flow": { "operating_cash_flow": 214626000, "capital_expenditure": 362687000, "free_cash_flow": 577313000, "dividends_paid": 157621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276161, "ticker_id": 1962, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149606000", "ebitda": "400609000", "netIncome": "99371000", "grossProfit": "460173000", "depreciation": "None", "totalRevenue": "728418000", "costOfRevenue": "268245000", "interestIncome": "1718000", "incomeBeforeTax": "111781000", "interestExpense": "83167000", "operatingIncome": "148678000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40305000", "reportedCurrency": "USD", "netInterestIncome": "-81449000", "nonInterestIncome": "None", "operatingExpenses": "312030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "44414000", "costofGoodsAndServicesSold": "268245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251003000", "sellingGeneralAndAdministrative": "61027000", "netIncomeFromContinuingOperations": "109925000" }, "balance": { "goodwill": "8754000", "inventory": "14451000", "commonStock": "1543000", "currentDebt": "None", "investments": "None", "totalAssets": "7070879000", "longTermDebt": "2623835000", "shortTermDebt": "8762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "66793000", "reportedCurrency": "USD", "retainedEarnings": "3553361000", "totalLiabilities": "3117793000", "otherCurrentAssets": "14451000", "totalCurrentAssets": "378127000", "currentLongTermDebt": "66136000", "longTermInvestments": "146880000", "shortTermInvestments": "146880000", "currentNetReceivables": "156373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6643802000", "currentAccountsPayable": "175300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6363906000", "shortLongTermDebtTotal": "2828194000", "totalShareholderEquity": "3953086000", "capitalLeaseObligations": "45612000", "otherCurrentLiabilities": "-8762000", "totalCurrentLiabilities": "175300000", "otherNonCurrentLiabilities": "114299000", "totalNonCurrentLiabilities": "2952308000", "cashAndShortTermInvestments": "53740000", "commonStockSharesOutstanding": "22242355", "intangibleAssetsExcludingGoodwill": "66793000", "cashAndCashEquivalentsAtCarryingValue": "53740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111781000", "profitLoss": "None", "dividendPayout": "157621000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "339000", "operatingCashflow": "214626000", "capitalExpenditures": "362687000", "changeInReceivables": "-10854000", "changeInExchangeRate": "None", "cashflowFromFinancing": "144618000", "cashflowFromInvestment": "-392333000", "stockBasedCompensation": "17028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-33089000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 728418000, "cost_of_revenue": 268245000, "gross_profit": 460173000, "research_and_development": 0.15, "selling_general_admin": 61027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149606000, "depreciation_amortisation": 251003000, "ebitda": 400609000, "interest_expense": 83167000, "interest_income": null, "other_non_operating": null, "pretax_income": 111781000, "tax_provision": 40305000, "effective_tax_rate": null, "net_income": 99371000, "net_income_continuing_ops": 109925000, "net_income_to_common": 99371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53740000, "short_term_investments": 146880000, "net_receivables": 156373000, "inventory": 14451000, "other_current_assets": null, "total_current_assets": 378127000, "net_ppe": null, "goodwill": 8754000, "intangible_assets": 66793000, "goodwill_and_intangibles": 75547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6643802000, "total_assets": 7070879000, "short_term_debt": 8762000, "accounts_payable": 175300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175300000, "long_term_debt": 2623835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2952308000, "total_liabilities": 3117793000, "total_debt": 2632597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3553361000, "total_equity": 3953086000, "shares_outstanding": 22242355, "operating_cash_flow": 214626000, "stock_based_compensation": 17028000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 362687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -392333000, "dividends_paid": 157621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144618000, "free_cash_flow": 577313000, "net_change_in_cash": -33089000 }, "raw_data": { "income": { "ebit": "149606000", "ebitda": "400609000", "netIncome": "99371000", "grossProfit": "460173000", "depreciation": "None", "totalRevenue": "728418000", "costOfRevenue": "268245000", "interestIncome": "1718000", "incomeBeforeTax": "111781000", "interestExpense": "83167000", "operatingIncome": "148678000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40305000", "reportedCurrency": "USD", "netInterestIncome": "-81449000", "nonInterestIncome": "None", "operatingExpenses": "312030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "44414000", "costofGoodsAndServicesSold": "268245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251003000", "sellingGeneralAndAdministrative": "61027000", "netIncomeFromContinuingOperations": "109925000" }, "balance": { "goodwill": "8754000", "inventory": "14451000", "commonStock": "1543000", "currentDebt": "None", "investments": "None", "totalAssets": "7070879000", "longTermDebt": "2623835000", "shortTermDebt": "8762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "66793000", "reportedCurrency": "USD", "retainedEarnings": "3553361000", "totalLiabilities": "3117793000", "otherCurrentAssets": "14451000", "totalCurrentAssets": "378127000", "currentLongTermDebt": "66136000", "longTermInvestments": "146880000", "shortTermInvestments": "146880000", "currentNetReceivables": "156373000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6643802000", "currentAccountsPayable": "175300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6363906000", "shortLongTermDebtTotal": "2828194000", "totalShareholderEquity": "3953086000", "capitalLeaseObligations": "45612000", "otherCurrentLiabilities": "-8762000", "totalCurrentLiabilities": "175300000", "otherNonCurrentLiabilities": "114299000", "totalNonCurrentLiabilities": "2952308000", "cashAndShortTermInvestments": "53740000", "commonStockSharesOutstanding": "22242355", "intangibleAssetsExcludingGoodwill": "66793000", "cashAndCashEquivalentsAtCarryingValue": "53740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111781000", "profitLoss": "None", "dividendPayout": "157621000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "339000", "operatingCashflow": "214626000", "capitalExpenditures": "362687000", "changeInReceivables": "-10854000", "changeInExchangeRate": "None", "cashflowFromFinancing": "144618000", "cashflowFromInvestment": "-392333000", "stockBasedCompensation": "17028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-33089000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235832000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 181852000, "cost_of_revenue": 262975000, "gross_profit": -81123000, "ebit": -12562000, "ebitda": 68160000, "pretax_income": -50556000, "tax_provision": 348000, "net_income": -48040000, "net_income_to_common": -48040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162440000, "total_current_assets": 376948000, "total_assets": 7230301000, "short_term_debt": 1079767000, "long_term_debt": 3416261000, "total_debt": 4496028000, "total_liabilities": 4083000000, "total_equity": 2920007000, "shares_outstanding": 64462000, "goodwill_and_intangibles": 316654000 }, "cash_flow": { "operating_cash_flow": 44292000, "capital_expenditure": 3952000, "free_cash_flow": 48244000, "dividends_paid": 5648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276124, "ticker_id": 1962, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12562000", "ebitda": "68160000", "netIncome": "-48040000", "grossProfit": "-81123000", "depreciation": "None", "totalRevenue": "181852000", "costOfRevenue": "262975000", "interestIncome": "1649000", "incomeBeforeTax": "-50556000", "interestExpense": "37994000", "operatingIncome": "-14938000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-36345000", "nonInterestIncome": "None", "operatingExpenses": "-66185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80722000", "sellingGeneralAndAdministrative": "12575000", "netIncomeFromContinuingOperations": "-50904000" }, "balance": { "goodwill": "8754000", "inventory": "None", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "7230301000", "longTermDebt": "3416261000", "shortTermDebt": "1079767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "307900000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4083000000", "otherCurrentAssets": "None", "totalCurrentAssets": "376948000", "currentLongTermDebt": "None", "longTermInvestments": "294499000", "shortTermInvestments": "None", "currentNetReceivables": "214508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6853353000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3756076000", "totalShareholderEquity": "2920007000", "capitalLeaseObligations": "339815000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1079767000", "otherNonCurrentLiabilities": "97846000", "totalNonCurrentLiabilities": "3003233000", "cashAndShortTermInvestments": "162440000", "commonStockSharesOutstanding": "64462000", "intangibleAssetsExcludingGoodwill": "307900000", "cashAndCashEquivalentsAtCarryingValue": "162440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50904000", "profitLoss": "None", "dividendPayout": "5648000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44292000", "capitalExpenditures": "3952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9666000", "cashflowFromInvestment": "-34314000", "stockBasedCompensation": "1941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181852000, "cost_of_revenue": 262975000, "gross_profit": -81123000, "research_and_development": null, "selling_general_admin": 12575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12562000, "depreciation_amortisation": 80722000, "ebitda": 68160000, "interest_expense": 37994000, "interest_income": null, "other_non_operating": null, "pretax_income": -50556000, "tax_provision": 348000, "effective_tax_rate": null, "net_income": -48040000, "net_income_continuing_ops": -50904000, "net_income_to_common": -48040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162440000, "short_term_investments": null, "net_receivables": 214508000, "inventory": null, "other_current_assets": null, "total_current_assets": 376948000, "net_ppe": null, "goodwill": 8754000, "intangible_assets": 307900000, "goodwill_and_intangibles": 316654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6853353000, "total_assets": 7230301000, "short_term_debt": 1079767000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1079767000, "long_term_debt": 3416261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3003233000, "total_liabilities": 4083000000, "total_debt": 4496028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2920007000, "shares_outstanding": 64462000, "operating_cash_flow": 44292000, "stock_based_compensation": 1941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34314000, "dividends_paid": 5648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9666000, "free_cash_flow": 48244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12562000", "ebitda": "68160000", "netIncome": "-48040000", "grossProfit": "-81123000", "depreciation": "None", "totalRevenue": "181852000", "costOfRevenue": "262975000", "interestIncome": "1649000", "incomeBeforeTax": "-50556000", "interestExpense": "37994000", "operatingIncome": "-14938000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-36345000", "nonInterestIncome": "None", "operatingExpenses": "-66185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80722000", "sellingGeneralAndAdministrative": "12575000", "netIncomeFromContinuingOperations": "-50904000" }, "balance": { "goodwill": "8754000", "inventory": "None", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "7230301000", "longTermDebt": "3416261000", "shortTermDebt": "1079767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "307900000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4083000000", "otherCurrentAssets": "None", "totalCurrentAssets": "376948000", "currentLongTermDebt": "None", "longTermInvestments": "294499000", "shortTermInvestments": "None", "currentNetReceivables": "214508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6853353000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3756076000", "totalShareholderEquity": "2920007000", "capitalLeaseObligations": "339815000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1079767000", "otherNonCurrentLiabilities": "97846000", "totalNonCurrentLiabilities": "3003233000", "cashAndShortTermInvestments": "162440000", "commonStockSharesOutstanding": "64462000", "intangibleAssetsExcludingGoodwill": "307900000", "cashAndCashEquivalentsAtCarryingValue": "162440000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50904000", "profitLoss": "None", "dividendPayout": "5648000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44292000", "capitalExpenditures": "3952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9666000", "cashflowFromInvestment": "-34314000", "stockBasedCompensation": "1941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80359000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 256027000, "cost_of_revenue": 102472000, "gross_profit": 153555000, "ebit": -242269000, "ebitda": -149223000, "pretax_income": -281119000, "tax_provision": -945000, "net_income": -276448000, "net_income_to_common": -276448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138358000, "total_current_assets": 382973000, "total_assets": 7267968000, "short_term_debt": 1079767000, "long_term_debt": 3417594000, "total_debt": 4497361000, "total_liabilities": 4065798000, "total_equity": 2972157000, "shares_outstanding": 44683000, "goodwill_and_intangibles": 316144000 }, "cash_flow": { "operating_cash_flow": 59304000, "capital_expenditure": 6195000, "free_cash_flow": 65499000, "dividends_paid": 5089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276125, "ticker_id": 1962, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-242269000", "ebitda": "-149223000", "netIncome": "-276448000", "grossProfit": "153555000", "depreciation": "None", "totalRevenue": "256027000", "costOfRevenue": "102472000", "interestIncome": "1468000", "incomeBeforeTax": "-281119000", "interestExpense": "38850000", "operatingIncome": "47524000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-945000", "reportedCurrency": "USD", "netInterestIncome": "-37382000", "nonInterestIncome": "None", "operatingExpenses": "106031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93046000", "sellingGeneralAndAdministrative": "12985000", "netIncomeFromContinuingOperations": "-280174000" }, "balance": { "goodwill": "8754000", "inventory": "None", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "7267968000", "longTermDebt": "3417594000", "shortTermDebt": "1079767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "307390000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4065798000", "otherCurrentAssets": "34267000", "totalCurrentAssets": "382973000", "currentLongTermDebt": "None", "longTermInvestments": "294528000", "shortTermInvestments": "None", "currentNetReceivables": "210348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884995000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6245906000", "shortLongTermDebtTotal": "3761480000", "totalShareholderEquity": "2972157000", "capitalLeaseObligations": "343886000", "otherCurrentLiabilities": "209382000", "totalCurrentLiabilities": "209382000", "otherNonCurrentLiabilities": "92141000", "totalNonCurrentLiabilities": "3856416000", "cashAndShortTermInvestments": "138358000", "commonStockSharesOutstanding": "44683000", "intangibleAssetsExcludingGoodwill": "307390000", "cashAndCashEquivalentsAtCarryingValue": "138358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280174000", "profitLoss": "None", "dividendPayout": "5089000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59304000", "capitalExpenditures": "6195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218564000", "cashflowFromInvestment": "106941000", "stockBasedCompensation": "3792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256027000, "cost_of_revenue": 102472000, "gross_profit": 153555000, "research_and_development": null, "selling_general_admin": 12985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -242269000, "depreciation_amortisation": 93046000, "ebitda": -149223000, "interest_expense": 38850000, "interest_income": null, "other_non_operating": null, "pretax_income": -281119000, "tax_provision": -945000, "effective_tax_rate": null, "net_income": -276448000, "net_income_continuing_ops": -280174000, "net_income_to_common": -276448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138358000, "short_term_investments": null, "net_receivables": 210348000, "inventory": null, "other_current_assets": null, "total_current_assets": 382973000, "net_ppe": null, "goodwill": 8754000, "intangible_assets": 307390000, "goodwill_and_intangibles": 316144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6884995000, "total_assets": 7267968000, "short_term_debt": 1079767000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209382000, "long_term_debt": 3417594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3856416000, "total_liabilities": 4065798000, "total_debt": 4497361000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2972157000, "shares_outstanding": 44683000, "operating_cash_flow": 59304000, "stock_based_compensation": 3792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 106941000, "dividends_paid": 5089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -218564000, "free_cash_flow": 65499000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-242269000", "ebitda": "-149223000", "netIncome": "-276448000", "grossProfit": "153555000", "depreciation": "None", "totalRevenue": "256027000", "costOfRevenue": "102472000", "interestIncome": "1468000", "incomeBeforeTax": "-281119000", "interestExpense": "38850000", "operatingIncome": "47524000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-945000", "reportedCurrency": "USD", "netInterestIncome": "-37382000", "nonInterestIncome": "None", "operatingExpenses": "106031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93046000", "sellingGeneralAndAdministrative": "12985000", "netIncomeFromContinuingOperations": "-280174000" }, "balance": { "goodwill": "8754000", "inventory": "None", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "7267968000", "longTermDebt": "3417594000", "shortTermDebt": "1079767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "307390000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4065798000", "otherCurrentAssets": "34267000", "totalCurrentAssets": "382973000", "currentLongTermDebt": "None", "longTermInvestments": "294528000", "shortTermInvestments": "None", "currentNetReceivables": "210348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6884995000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6245906000", "shortLongTermDebtTotal": "3761480000", "totalShareholderEquity": "2972157000", "capitalLeaseObligations": "343886000", "otherCurrentLiabilities": "209382000", "totalCurrentLiabilities": "209382000", "otherNonCurrentLiabilities": "92141000", "totalNonCurrentLiabilities": "3856416000", "cashAndShortTermInvestments": "138358000", "commonStockSharesOutstanding": "44683000", "intangibleAssetsExcludingGoodwill": "307390000", "cashAndCashEquivalentsAtCarryingValue": "138358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280174000", "profitLoss": "None", "dividendPayout": "5089000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59304000", "capitalExpenditures": "6195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218564000", "cashflowFromInvestment": "106941000", "stockBasedCompensation": "3792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92682000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 186617000, "cost_of_revenue": 103959000, "gross_profit": 82658000, "ebit": -102336000, "ebitda": -8251000, "pretax_income": -144062000, "tax_provision": 24000, "net_income": -133146000, "net_income_to_common": -133146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190436000, "total_current_assets": 450424000, "total_assets": 7795790000, "short_term_debt": 0, "long_term_debt": 3621244000, "total_debt": 3621244000, "total_liabilities": 4313186000, "total_equity": 3248136000, "shares_outstanding": 64433000, "goodwill_and_intangibles": 518139000 }, "cash_flow": { "operating_cash_flow": 33177000, "capital_expenditure": 5322000, "free_cash_flow": 38499000, "dividends_paid": 5100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276127, "ticker_id": 1962, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102336000", "ebitda": "-8251000", "netIncome": "-133146000", "grossProfit": "82658000", "depreciation": "None", "totalRevenue": "186617000", "costOfRevenue": "103959000", "interestIncome": "2212000", "incomeBeforeTax": "-144062000", "interestExpense": "41726000", "operatingIncome": "-25136000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-39514000", "nonInterestIncome": "None", "operatingExpenses": "107794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94085000", "sellingGeneralAndAdministrative": "13709000", "netIncomeFromContinuingOperations": "-144086000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "3781000", "currentDebt": "None", "investments": "None", "totalAssets": "7795790000", "longTermDebt": "3621244000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "361610000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4313186000", "otherCurrentAssets": "41028000", "totalCurrentAssets": "450424000", "currentLongTermDebt": "None", "longTermInvestments": "290431000", "shortTermInvestments": "None", "currentNetReceivables": "218960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7345366000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6505613000", "shortLongTermDebtTotal": "3971980000", "totalShareholderEquity": "3248136000", "capitalLeaseObligations": "350736000", "otherCurrentLiabilities": "243821000", "totalCurrentLiabilities": "243821000", "otherNonCurrentLiabilities": "94590000", "totalNonCurrentLiabilities": "4069365000", "cashAndShortTermInvestments": "190436000", "commonStockSharesOutstanding": "64433000", "intangibleAssetsExcludingGoodwill": "361610000", "cashAndCashEquivalentsAtCarryingValue": "190436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144086000", "profitLoss": "None", "dividendPayout": "5100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33177000", "capitalExpenditures": "5322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29839000", "cashflowFromInvestment": "-56018000", "stockBasedCompensation": "3578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3099000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186617000, "cost_of_revenue": 103959000, "gross_profit": 82658000, "research_and_development": null, "selling_general_admin": 13709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102336000, "depreciation_amortisation": 94085000, "ebitda": -8251000, "interest_expense": 41726000, "interest_income": null, "other_non_operating": null, "pretax_income": -144062000, "tax_provision": 24000, "effective_tax_rate": null, "net_income": -133146000, "net_income_continuing_ops": -144086000, "net_income_to_common": -133146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190436000, "short_term_investments": null, "net_receivables": 218960000, "inventory": null, "other_current_assets": null, "total_current_assets": 450424000, "net_ppe": null, "goodwill": 156529000, "intangible_assets": 361610000, "goodwill_and_intangibles": 518139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7345366000, "total_assets": 7795790000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243821000, "long_term_debt": 3621244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4069365000, "total_liabilities": 4313186000, "total_debt": 3621244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3248136000, "shares_outstanding": 64433000, "operating_cash_flow": 33177000, "stock_based_compensation": 3578000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56018000, "dividends_paid": 5100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29839000, "free_cash_flow": 38499000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-102336000", "ebitda": "-8251000", "netIncome": "-133146000", "grossProfit": "82658000", "depreciation": "None", "totalRevenue": "186617000", "costOfRevenue": "103959000", "interestIncome": "2212000", "incomeBeforeTax": "-144062000", "interestExpense": "41726000", "operatingIncome": "-25136000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-39514000", "nonInterestIncome": "None", "operatingExpenses": "107794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94085000", "sellingGeneralAndAdministrative": "13709000", "netIncomeFromContinuingOperations": "-144086000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "3781000", "currentDebt": "None", "investments": "None", "totalAssets": "7795790000", "longTermDebt": "3621244000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "361610000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4313186000", "otherCurrentAssets": "41028000", "totalCurrentAssets": "450424000", "currentLongTermDebt": "None", "longTermInvestments": "290431000", "shortTermInvestments": "None", "currentNetReceivables": "218960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7345366000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6505613000", "shortLongTermDebtTotal": "3971980000", "totalShareholderEquity": "3248136000", "capitalLeaseObligations": "350736000", "otherCurrentLiabilities": "243821000", "totalCurrentLiabilities": "243821000", "otherNonCurrentLiabilities": "94590000", "totalNonCurrentLiabilities": "4069365000", "cashAndShortTermInvestments": "190436000", "commonStockSharesOutstanding": "64433000", "intangibleAssetsExcludingGoodwill": "361610000", "cashAndCashEquivalentsAtCarryingValue": "190436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144086000", "profitLoss": "None", "dividendPayout": "5100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33177000", "capitalExpenditures": "5322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29839000", "cashflowFromInvestment": "-56018000", "stockBasedCompensation": "3578000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3099000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93724000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 190002000, "cost_of_revenue": 108053000, "gross_profit": 81949000, "ebit": -39169000, "ebitda": 55582000, "pretax_income": -87306000, "tax_provision": 454000, "net_income": -80190000, "net_income_to_common": -80190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236025000, "total_current_assets": 501645000, "total_assets": 8126052000, "short_term_debt": 18047000, "long_term_debt": 3756565000, "total_debt": 3774612000, "total_liabilities": 4446830000, "total_equity": 3366415000, "shares_outstanding": 28952286, "goodwill_and_intangibles": 507807000 }, "cash_flow": { "operating_cash_flow": -2040000, "capital_expenditure": 5818000, "free_cash_flow": 3778000, "dividends_paid": 5168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276128, "ticker_id": 1962, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39169000", "ebitda": "55582000", "netIncome": "-80190000", "grossProfit": "81949000", "depreciation": "None", "totalRevenue": "190002000", "costOfRevenue": "108053000", "interestIncome": "2123000", "incomeBeforeTax": "-87306000", "interestExpense": "48137000", "operatingIncome": "-40578000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "454000", "reportedCurrency": "USD", "netInterestIncome": "-46014000", "nonInterestIncome": "None", "operatingExpenses": "122527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94751000", "sellingGeneralAndAdministrative": "27776000", "netIncomeFromContinuingOperations": "-87760000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "3779000", "currentDebt": "None", "investments": "None", "totalAssets": "8126052000", "longTermDebt": "3756565000", "shortTermDebt": "18047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "351278000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4446830000", "otherCurrentAssets": "48135000", "totalCurrentAssets": "501645000", "currentLongTermDebt": "None", "longTermInvestments": "291245000", "shortTermInvestments": "None", "currentNetReceivables": "217485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7624407000", "currentAccountsPayable": "221258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6793369000", "shortLongTermDebtTotal": "4115093000", "totalShareholderEquity": "3366415000", "capitalLeaseObligations": "358528000", "otherCurrentLiabilities": "222645000", "totalCurrentLiabilities": "222645000", "otherNonCurrentLiabilities": "103198000", "totalNonCurrentLiabilities": "4224185000", "cashAndShortTermInvestments": "236025000", "commonStockSharesOutstanding": "28952286", "intangibleAssetsExcludingGoodwill": "351278000", "cashAndCashEquivalentsAtCarryingValue": "236025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87760000", "profitLoss": "None", "dividendPayout": "5168000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2040000", "capitalExpenditures": "5818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159264000", "cashflowFromInvestment": "-24023000", "stockBasedCompensation": "17889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190002000, "cost_of_revenue": 108053000, "gross_profit": 81949000, "research_and_development": null, "selling_general_admin": 27776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39169000, "depreciation_amortisation": 94751000, "ebitda": 55582000, "interest_expense": 48137000, "interest_income": null, "other_non_operating": null, "pretax_income": -87306000, "tax_provision": 454000, "effective_tax_rate": null, "net_income": -80190000, "net_income_continuing_ops": -87760000, "net_income_to_common": -80190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236025000, "short_term_investments": null, "net_receivables": 217485000, "inventory": null, "other_current_assets": null, "total_current_assets": 501645000, "net_ppe": null, "goodwill": 156529000, "intangible_assets": 351278000, "goodwill_and_intangibles": 507807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7624407000, "total_assets": 8126052000, "short_term_debt": 18047000, "accounts_payable": 221258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222645000, "long_term_debt": 3756565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4224185000, "total_liabilities": 4446830000, "total_debt": 3774612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3366415000, "shares_outstanding": 28952286, "operating_cash_flow": -2040000, "stock_based_compensation": 17889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24023000, "dividends_paid": 5168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 159264000, "free_cash_flow": 3778000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39169000", "ebitda": "55582000", "netIncome": "-80190000", "grossProfit": "81949000", "depreciation": "None", "totalRevenue": "190002000", "costOfRevenue": "108053000", "interestIncome": "2123000", "incomeBeforeTax": "-87306000", "interestExpense": "48137000", "operatingIncome": "-40578000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "454000", "reportedCurrency": "USD", "netInterestIncome": "-46014000", "nonInterestIncome": "None", "operatingExpenses": "122527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94751000", "sellingGeneralAndAdministrative": "27776000", "netIncomeFromContinuingOperations": "-87760000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "3779000", "currentDebt": "None", "investments": "None", "totalAssets": "8126052000", "longTermDebt": "3756565000", "shortTermDebt": "18047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "351278000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4446830000", "otherCurrentAssets": "48135000", "totalCurrentAssets": "501645000", "currentLongTermDebt": "None", "longTermInvestments": "291245000", "shortTermInvestments": "None", "currentNetReceivables": "217485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7624407000", "currentAccountsPayable": "221258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6793369000", "shortLongTermDebtTotal": "4115093000", "totalShareholderEquity": "3366415000", "capitalLeaseObligations": "358528000", "otherCurrentLiabilities": "222645000", "totalCurrentLiabilities": "222645000", "otherNonCurrentLiabilities": "103198000", "totalNonCurrentLiabilities": "4224185000", "cashAndShortTermInvestments": "236025000", "commonStockSharesOutstanding": "28952286", "intangibleAssetsExcludingGoodwill": "351278000", "cashAndCashEquivalentsAtCarryingValue": "236025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87760000", "profitLoss": "None", "dividendPayout": "5168000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2040000", "capitalExpenditures": "5818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159264000", "cashflowFromInvestment": "-24023000", "stockBasedCompensation": "17889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94386000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 198459000, "cost_of_revenue": 113258000, "gross_profit": 85201000, "ebit": -41037000, "ebitda": 52048000, "pretax_income": -80084000, "tax_provision": 194000, "net_income": -71909000, "net_income_to_common": -71909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86474000, "total_current_assets": 374449000, "total_assets": 7998391000, "short_term_debt": 282000000, "long_term_debt": 3962479000, "total_debt": 4244479000, "total_liabilities": 4911629000, "total_equity": 2782249000, "shares_outstanding": 20198143, "goodwill_and_intangibles": 474783000 }, "cash_flow": { "operating_cash_flow": 30536000, "capital_expenditure": 4736000, "free_cash_flow": 35272000, "dividends_paid": 5546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276129, "ticker_id": 1962, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41037000", "ebitda": "52048000", "netIncome": "-71909000", "grossProfit": "85201000", "depreciation": "None", "totalRevenue": "198459000", "costOfRevenue": "113258000", "interestIncome": "435000", "incomeBeforeTax": "-80084000", "interestExpense": "39047000", "operatingIncome": "-26367000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-43070000", "nonInterestIncome": "None", "operatingExpenses": "111568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93085000", "sellingGeneralAndAdministrative": "18483000", "netIncomeFromContinuingOperations": "-80278000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "7998391000", "longTermDebt": "3962479000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "318254000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4911629000", "otherCurrentAssets": "76451000", "totalCurrentAssets": "374449000", "currentLongTermDebt": "282000000", "longTermInvestments": "276083000", "shortTermInvestments": "None", "currentNetReceivables": "211524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7623942000", "currentAccountsPayable": "191643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6838540000", "shortLongTermDebtTotal": "4613963000", "totalShareholderEquity": "2782249000", "capitalLeaseObligations": "369484000", "otherCurrentLiabilities": "1847000", "totalCurrentLiabilities": "475490000", "otherNonCurrentLiabilities": "95782000", "totalNonCurrentLiabilities": "4436139000", "cashAndShortTermInvestments": "86474000", "commonStockSharesOutstanding": "20198143", "intangibleAssetsExcludingGoodwill": "318254000", "cashAndCashEquivalentsAtCarryingValue": "86474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80278000", "profitLoss": "None", "dividendPayout": "5546000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30536000", "capitalExpenditures": "4736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11732000", "cashflowFromInvestment": "15945000", "stockBasedCompensation": "5140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198459000, "cost_of_revenue": 113258000, "gross_profit": 85201000, "research_and_development": null, "selling_general_admin": 18483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41037000, "depreciation_amortisation": 93085000, "ebitda": 52048000, "interest_expense": 39047000, "interest_income": null, "other_non_operating": null, "pretax_income": -80084000, "tax_provision": 194000, "effective_tax_rate": null, "net_income": -71909000, "net_income_continuing_ops": -80278000, "net_income_to_common": -71909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86474000, "short_term_investments": null, "net_receivables": 211524000, "inventory": null, "other_current_assets": null, "total_current_assets": 374449000, "net_ppe": null, "goodwill": 156529000, "intangible_assets": 318254000, "goodwill_and_intangibles": 474783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7623942000, "total_assets": 7998391000, "short_term_debt": 282000000, "accounts_payable": 191643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475490000, "long_term_debt": 3962479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4436139000, "total_liabilities": 4911629000, "total_debt": 4244479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2782249000, "shares_outstanding": 20198143, "operating_cash_flow": 30536000, "stock_based_compensation": 5140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15945000, "dividends_paid": 5546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11732000, "free_cash_flow": 35272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41037000", "ebitda": "52048000", "netIncome": "-71909000", "grossProfit": "85201000", "depreciation": "None", "totalRevenue": "198459000", "costOfRevenue": "113258000", "interestIncome": "435000", "incomeBeforeTax": "-80084000", "interestExpense": "39047000", "operatingIncome": "-26367000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-43070000", "nonInterestIncome": "None", "operatingExpenses": "111568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93085000", "sellingGeneralAndAdministrative": "18483000", "netIncomeFromContinuingOperations": "-80278000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "7998391000", "longTermDebt": "3962479000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "318254000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4911629000", "otherCurrentAssets": "76451000", "totalCurrentAssets": "374449000", "currentLongTermDebt": "282000000", "longTermInvestments": "276083000", "shortTermInvestments": "None", "currentNetReceivables": "211524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7623942000", "currentAccountsPayable": "191643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6838540000", "shortLongTermDebtTotal": "4613963000", "totalShareholderEquity": "2782249000", "capitalLeaseObligations": "369484000", "otherCurrentLiabilities": "1847000", "totalCurrentLiabilities": "475490000", "otherNonCurrentLiabilities": "95782000", "totalNonCurrentLiabilities": "4436139000", "cashAndShortTermInvestments": "86474000", "commonStockSharesOutstanding": "20198143", "intangibleAssetsExcludingGoodwill": "318254000", "cashAndCashEquivalentsAtCarryingValue": "86474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80278000", "profitLoss": "None", "dividendPayout": "5546000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30536000", "capitalExpenditures": "4736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11732000", "cashflowFromInvestment": "15945000", "stockBasedCompensation": "5140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92870000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 209666000, "cost_of_revenue": 115926000, "gross_profit": 93740000, "ebit": -130393000, "ebitda": -41292000, "pretax_income": -174533000, "tax_provision": -1052000, "net_income": -166149000, "net_income_to_common": -166149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63256000, "total_current_assets": 408746000, "total_assets": 8132239000, "short_term_debt": 579000000, "long_term_debt": 3663980000, "total_debt": 4242980000, "total_liabilities": 4964323000, "total_equity": 2855470000, "shares_outstanding": 20170429, "goodwill_and_intangibles": 484043000 }, "cash_flow": { "operating_cash_flow": 162000, "capital_expenditure": 4748000, "free_cash_flow": 4910000, "dividends_paid": 21839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276130, "ticker_id": 1962, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-130393000", "ebitda": "-41292000", "netIncome": "-166149000", "grossProfit": "93740000", "depreciation": "None", "totalRevenue": "209666000", "costOfRevenue": "115926000", "interestIncome": "492000", "incomeBeforeTax": "-174533000", "interestExpense": "44140000", "operatingIncome": "-14853000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1052000", "reportedCurrency": "USD", "netInterestIncome": "-43648000", "nonInterestIncome": "None", "operatingExpenses": "108593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89101000", "sellingGeneralAndAdministrative": "19492000", "netIncomeFromContinuingOperations": "-173481000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8132239000", "longTermDebt": "3663980000", "shortTermDebt": "579000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "327514000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4964323000", "otherCurrentAssets": "131237000", "totalCurrentAssets": "408746000", "currentLongTermDebt": "579000000", "longTermInvestments": "271841000", "shortTermInvestments": "None", "currentNetReceivables": "214253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7723493000", "currentAccountsPayable": "193558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6940071000", "shortLongTermDebtTotal": "4622984000", "totalShareholderEquity": "2855470000", "capitalLeaseObligations": "380004000", "otherCurrentLiabilities": "31420000", "totalCurrentLiabilities": "803978000", "otherNonCurrentLiabilities": "106546000", "totalNonCurrentLiabilities": "4160345000", "cashAndShortTermInvestments": "63256000", "commonStockSharesOutstanding": "20170429", "intangibleAssetsExcludingGoodwill": "327514000", "cashAndCashEquivalentsAtCarryingValue": "63256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161796000", "profitLoss": "None", "dividendPayout": "21839000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162000", "capitalExpenditures": "4748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39863000", "cashflowFromInvestment": "-54783000", "stockBasedCompensation": "6563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209666000, "cost_of_revenue": 115926000, "gross_profit": 93740000, "research_and_development": null, "selling_general_admin": 19492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -130393000, "depreciation_amortisation": 89101000, "ebitda": -41292000, "interest_expense": 44140000, "interest_income": null, "other_non_operating": null, "pretax_income": -174533000, "tax_provision": -1052000, "effective_tax_rate": null, "net_income": -166149000, "net_income_continuing_ops": -173481000, "net_income_to_common": -166149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63256000, "short_term_investments": null, "net_receivables": 214253000, "inventory": null, "other_current_assets": null, "total_current_assets": 408746000, "net_ppe": null, "goodwill": 156529000, "intangible_assets": 327514000, "goodwill_and_intangibles": 484043000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7723493000, "total_assets": 8132239000, "short_term_debt": 579000000, "accounts_payable": 193558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 803978000, "long_term_debt": 3663980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4160345000, "total_liabilities": 4964323000, "total_debt": 4242980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2855470000, "shares_outstanding": 20170429, "operating_cash_flow": 162000, "stock_based_compensation": 6563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54783000, "dividends_paid": 21839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39863000, "free_cash_flow": 4910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-130393000", "ebitda": "-41292000", "netIncome": "-166149000", "grossProfit": "93740000", "depreciation": "None", "totalRevenue": "209666000", "costOfRevenue": "115926000", "interestIncome": "492000", "incomeBeforeTax": "-174533000", "interestExpense": "44140000", "operatingIncome": "-14853000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1052000", "reportedCurrency": "USD", "netInterestIncome": "-43648000", "nonInterestIncome": "None", "operatingExpenses": "108593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89101000", "sellingGeneralAndAdministrative": "19492000", "netIncomeFromContinuingOperations": "-173481000" }, "balance": { "goodwill": "156529000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8132239000", "longTermDebt": "3663980000", "shortTermDebt": "579000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "327514000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4964323000", "otherCurrentAssets": "131237000", "totalCurrentAssets": "408746000", "currentLongTermDebt": "579000000", "longTermInvestments": "271841000", "shortTermInvestments": "None", "currentNetReceivables": "214253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7723493000", "currentAccountsPayable": "193558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6940071000", "shortLongTermDebtTotal": "4622984000", "totalShareholderEquity": "2855470000", "capitalLeaseObligations": "380004000", "otherCurrentLiabilities": "31420000", "totalCurrentLiabilities": "803978000", "otherNonCurrentLiabilities": "106546000", "totalNonCurrentLiabilities": "4160345000", "cashAndShortTermInvestments": "63256000", "commonStockSharesOutstanding": "20170429", "intangibleAssetsExcludingGoodwill": "327514000", "cashAndCashEquivalentsAtCarryingValue": "63256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-161796000", "profitLoss": "None", "dividendPayout": "21839000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162000", "capitalExpenditures": "4748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39863000", "cashflowFromInvestment": "-54783000", "stockBasedCompensation": "6563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97094000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 200393000, "cost_of_revenue": 114841000, "gross_profit": 85552000, "ebit": -59825000, "ebitda": 26847000, "pretax_income": -104830000, "tax_provision": 2183000, "net_income": -95268000, "net_income_to_common": -95268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90692000, "total_current_assets": 394134000, "total_assets": 8317392000, "short_term_debt": 295000000, "long_term_debt": 3910838000, "total_debt": 4205838000, "total_liabilities": 4980908000, "total_equity": 3027473000, "shares_outstanding": 20176000, "goodwill_and_intangibles": 588642000 }, "cash_flow": { "operating_cash_flow": 63745000, "capital_expenditure": 7951000, "free_cash_flow": 71696000, "dividends_paid": 109220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276132, "ticker_id": 1962, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59825000", "ebitda": "26847000", "netIncome": "-95268000", "grossProfit": "85552000", "depreciation": "None", "totalRevenue": "200393000", "costOfRevenue": "114841000", "interestIncome": "542000", "incomeBeforeTax": "-104830000", "interestExpense": "45005000", "operatingIncome": "-20664000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2183000", "reportedCurrency": "USD", "netInterestIncome": "-44463000", "nonInterestIncome": "None", "operatingExpenses": "106216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86672000", "sellingGeneralAndAdministrative": "19544000", "netIncomeFromContinuingOperations": "-107013000" }, "balance": { "goodwill": "264144000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8317392000", "longTermDebt": "3910838000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "324498000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4980908000", "otherCurrentAssets": "82678000", "totalCurrentAssets": "394134000", "currentLongTermDebt": "295000000", "longTermInvestments": "275914000", "shortTermInvestments": "None", "currentNetReceivables": "220764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7923258000", "currentAccountsPayable": "258190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7031181000", "shortLongTermDebtTotal": "4572437000", "totalShareholderEquity": "3027473000", "capitalLeaseObligations": "366599000", "otherCurrentLiabilities": "295709000", "totalCurrentLiabilities": "590709000", "otherNonCurrentLiabilities": "102947000", "totalNonCurrentLiabilities": "4390199000", "cashAndShortTermInvestments": "90692000", "commonStockSharesOutstanding": "20176000", "intangibleAssetsExcludingGoodwill": "324498000", "cashAndCashEquivalentsAtCarryingValue": "90692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92718000", "profitLoss": "None", "dividendPayout": "109220000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63745000", "capitalExpenditures": "7951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24976000", "cashflowFromInvestment": "-74726000", "stockBasedCompensation": "5961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86655999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200393000, "cost_of_revenue": 114841000, "gross_profit": 85552000, "research_and_development": null, "selling_general_admin": 19544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59825000, "depreciation_amortisation": 86672000, "ebitda": 26847000, "interest_expense": 45005000, "interest_income": null, "other_non_operating": null, "pretax_income": -104830000, "tax_provision": 2183000, "effective_tax_rate": null, "net_income": -95268000, "net_income_continuing_ops": -107013000, "net_income_to_common": -95268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90692000, "short_term_investments": null, "net_receivables": 220764000, "inventory": null, "other_current_assets": null, "total_current_assets": 394134000, "net_ppe": null, "goodwill": 264144000, "intangible_assets": 324498000, "goodwill_and_intangibles": 588642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7923258000, "total_assets": 8317392000, "short_term_debt": 295000000, "accounts_payable": 258190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590709000, "long_term_debt": 3910838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4390199000, "total_liabilities": 4980908000, "total_debt": 4205838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3027473000, "shares_outstanding": 20176000, "operating_cash_flow": 63745000, "stock_based_compensation": 5961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74726000, "dividends_paid": 109220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24976000, "free_cash_flow": 71696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59825000", "ebitda": "26847000", "netIncome": "-95268000", "grossProfit": "85552000", "depreciation": "None", "totalRevenue": "200393000", "costOfRevenue": "114841000", "interestIncome": "542000", "incomeBeforeTax": "-104830000", "interestExpense": "45005000", "operatingIncome": "-20664000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2183000", "reportedCurrency": "USD", "netInterestIncome": "-44463000", "nonInterestIncome": "None", "operatingExpenses": "106216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86672000", "sellingGeneralAndAdministrative": "19544000", "netIncomeFromContinuingOperations": "-107013000" }, "balance": { "goodwill": "264144000", "inventory": "None", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8317392000", "longTermDebt": "3910838000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "324498000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4980908000", "otherCurrentAssets": "82678000", "totalCurrentAssets": "394134000", "currentLongTermDebt": "295000000", "longTermInvestments": "275914000", "shortTermInvestments": "None", "currentNetReceivables": "220764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7923258000", "currentAccountsPayable": "258190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7031181000", "shortLongTermDebtTotal": "4572437000", "totalShareholderEquity": "3027473000", "capitalLeaseObligations": "366599000", "otherCurrentLiabilities": "295709000", "totalCurrentLiabilities": "590709000", "otherNonCurrentLiabilities": "102947000", "totalNonCurrentLiabilities": "4390199000", "cashAndShortTermInvestments": "90692000", "commonStockSharesOutstanding": "20176000", "intangibleAssetsExcludingGoodwill": "324498000", "cashAndCashEquivalentsAtCarryingValue": "90692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92718000", "profitLoss": "None", "dividendPayout": "109220000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63745000", "capitalExpenditures": "7951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24976000", "cashflowFromInvestment": "-74726000", "stockBasedCompensation": "5961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86655999", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 218000000, "cost_of_revenue": 113256000, "gross_profit": 104744000, "ebit": -2888000, "ebitda": 83910000, "pretax_income": -47047000, "tax_provision": 510000, "net_income": -42845000, "net_income_to_common": -42845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78458000, "total_current_assets": 356128000, "total_assets": 8352782000, "short_term_debt": 2387000000, "long_term_debt": 1793261000, "total_debt": 4180261000, "total_liabilities": 4905834000, "total_equity": 3130134000, "shares_outstanding": 20168779, "goodwill_and_intangibles": 593454000 }, "cash_flow": { "operating_cash_flow": 35622000, "capital_expenditure": 5289000, "free_cash_flow": 40911000, "dividends_paid": 12708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276133, "ticker_id": 1962, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2888000", "ebitda": "83910000", "netIncome": "-42845000", "grossProfit": "104744000", "depreciation": "None", "totalRevenue": "218000000", "costOfRevenue": "113256000", "interestIncome": "579000", "incomeBeforeTax": "-47047000", "interestExpense": "44159000", "operatingIncome": "-2759000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "510000", "reportedCurrency": "USD", "netInterestIncome": "-43580000", "nonInterestIncome": "None", "operatingExpenses": "107503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86798000", "sellingGeneralAndAdministrative": "20705000", "netIncomeFromContinuingOperations": "-47557000" }, "balance": { "goodwill": "264144000", "inventory": "-20394000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8352782000", "longTermDebt": "1793261000", "shortTermDebt": "2387000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "329310000", "reportedCurrency": "USD", "retainedEarnings": "9886000", "totalLiabilities": "4905834000", "otherCurrentAssets": "41876000", "totalCurrentAssets": "356128000", "currentLongTermDebt": "2387000000", "longTermInvestments": "259687000", "shortTermInvestments": "21482000", "currentNetReceivables": "235794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7996654000", "currentAccountsPayable": "223801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4559046000", "totalShareholderEquity": "3130134000", "capitalLeaseObligations": "378785000", "otherCurrentLiabilities": "228036000", "totalCurrentLiabilities": "2615036000", "otherNonCurrentLiabilities": "108937000", "totalNonCurrentLiabilities": "2290798000", "cashAndShortTermInvestments": "78458000", "commonStockSharesOutstanding": "20168779", "intangibleAssetsExcludingGoodwill": "329310000", "cashAndCashEquivalentsAtCarryingValue": "78458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47557000", "profitLoss": "None", "dividendPayout": "12708000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35622000", "capitalExpenditures": "5289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19584000", "cashflowFromInvestment": "-49670000", "stockBasedCompensation": "6918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218000000, "cost_of_revenue": 113256000, "gross_profit": 104744000, "research_and_development": null, "selling_general_admin": 20705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2888000, "depreciation_amortisation": 86798000, "ebitda": 83910000, "interest_expense": 44159000, "interest_income": null, "other_non_operating": null, "pretax_income": -47047000, "tax_provision": 510000, "effective_tax_rate": null, "net_income": -42845000, "net_income_continuing_ops": -47557000, "net_income_to_common": -42845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78458000, "short_term_investments": 21482000, "net_receivables": 235794000, "inventory": -20394000, "other_current_assets": null, "total_current_assets": 356128000, "net_ppe": null, "goodwill": 264144000, "intangible_assets": 329310000, "goodwill_and_intangibles": 593454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7996654000, "total_assets": 8352782000, "short_term_debt": 2387000000, "accounts_payable": 223801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2615036000, "long_term_debt": 1793261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2290798000, "total_liabilities": 4905834000, "total_debt": 4180261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9886000, "total_equity": 3130134000, "shares_outstanding": 20168779, "operating_cash_flow": 35622000, "stock_based_compensation": 6918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49670000, "dividends_paid": 12708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19584000, "free_cash_flow": 40911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2888000", "ebitda": "83910000", "netIncome": "-42845000", "grossProfit": "104744000", "depreciation": "None", "totalRevenue": "218000000", "costOfRevenue": "113256000", "interestIncome": "579000", "incomeBeforeTax": "-47047000", "interestExpense": "44159000", "operatingIncome": "-2759000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "510000", "reportedCurrency": "USD", "netInterestIncome": "-43580000", "nonInterestIncome": "None", "operatingExpenses": "107503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86798000", "sellingGeneralAndAdministrative": "20705000", "netIncomeFromContinuingOperations": "-47557000" }, "balance": { "goodwill": "264144000", "inventory": "-20394000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8352782000", "longTermDebt": "1793261000", "shortTermDebt": "2387000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "329310000", "reportedCurrency": "USD", "retainedEarnings": "9886000", "totalLiabilities": "4905834000", "otherCurrentAssets": "41876000", "totalCurrentAssets": "356128000", "currentLongTermDebt": "2387000000", "longTermInvestments": "259687000", "shortTermInvestments": "21482000", "currentNetReceivables": "235794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7996654000", "currentAccountsPayable": "223801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4559046000", "totalShareholderEquity": "3130134000", "capitalLeaseObligations": "378785000", "otherCurrentLiabilities": "228036000", "totalCurrentLiabilities": "2615036000", "otherNonCurrentLiabilities": "108937000", "totalNonCurrentLiabilities": "2290798000", "cashAndShortTermInvestments": "78458000", "commonStockSharesOutstanding": "20168779", "intangibleAssetsExcludingGoodwill": "329310000", "cashAndCashEquivalentsAtCarryingValue": "78458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47557000", "profitLoss": "None", "dividendPayout": "12708000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35622000", "capitalExpenditures": "5289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19584000", "cashflowFromInvestment": "-49670000", "stockBasedCompensation": "6918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86798000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 214023000, "cost_of_revenue": 110056000, "gross_profit": 103967000, "ebit": -11181000, "ebitda": 80673000, "pretax_income": -53355000, "tax_provision": -1153000, "net_income": -48029000, "net_income_to_common": -48029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114305000, "total_current_assets": 377747000, "total_assets": 8251462000, "short_term_debt": 31012000, "long_term_debt": 4100436000, "total_debt": 4131448000, "total_liabilities": 4810790000, "total_equity": 3183076000, "shares_outstanding": 20160334, "goodwill_and_intangibles": 583358000 }, "cash_flow": { "operating_cash_flow": 65128000, "capital_expenditure": 5075000, "free_cash_flow": 70203000, "dividends_paid": 13069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276134, "ticker_id": 1962, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11181000", "ebitda": "80673000", "netIncome": "-48029000", "grossProfit": "103967000", "depreciation": "None", "totalRevenue": "214023000", "costOfRevenue": "110056000", "interestIncome": "854000", "incomeBeforeTax": "-53355000", "interestExpense": "44089000", "operatingIncome": "-7597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1153000", "reportedCurrency": "USD", "netInterestIncome": "-43235000", "nonInterestIncome": "None", "operatingExpenses": "111564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91854000", "sellingGeneralAndAdministrative": "19710000", "netIncomeFromContinuingOperations": "-53355000" }, "balance": { "goodwill": "264144000", "inventory": "1", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8251462000", "longTermDebt": "4100436000", "shortTermDebt": "31012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "319214000", "reportedCurrency": "USD", "retainedEarnings": "-1402999", "totalLiabilities": "4810790000", "otherCurrentAssets": "21777000", "totalCurrentAssets": "377747000", "currentLongTermDebt": "None", "longTermInvestments": "318670000", "shortTermInvestments": "12319000", "currentNetReceivables": "241665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7873715000", "currentAccountsPayable": "198913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4484429000", "totalShareholderEquity": "3183076000", "capitalLeaseObligations": "383993000", "otherCurrentLiabilities": "203194000", "totalCurrentLiabilities": "203194000", "otherNonCurrentLiabilities": "113352000", "totalNonCurrentLiabilities": "4607596000", "cashAndShortTermInvestments": "114305000", "commonStockSharesOutstanding": "20160334", "intangibleAssetsExcludingGoodwill": "319214000", "cashAndCashEquivalentsAtCarryingValue": "114305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53355000", "profitLoss": "None", "dividendPayout": "13069000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65128000", "capitalExpenditures": "5075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20648000", "cashflowFromInvestment": "-71360000", "stockBasedCompensation": "6567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214023000, "cost_of_revenue": 110056000, "gross_profit": 103967000, "research_and_development": null, "selling_general_admin": 19710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11181000, "depreciation_amortisation": 91854000, "ebitda": 80673000, "interest_expense": 44089000, "interest_income": null, "other_non_operating": null, "pretax_income": -53355000, "tax_provision": -1153000, "effective_tax_rate": null, "net_income": -48029000, "net_income_continuing_ops": -53355000, "net_income_to_common": -48029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114305000, "short_term_investments": 12319000, "net_receivables": 241665000, "inventory": 1, "other_current_assets": null, "total_current_assets": 377747000, "net_ppe": null, "goodwill": 264144000, "intangible_assets": 319214000, "goodwill_and_intangibles": 583358000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7873715000, "total_assets": 8251462000, "short_term_debt": 31012000, "accounts_payable": 198913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203194000, "long_term_debt": 4100436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4607596000, "total_liabilities": 4810790000, "total_debt": 4131448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1402999, "total_equity": 3183076000, "shares_outstanding": 20160334, "operating_cash_flow": 65128000, "stock_based_compensation": 6567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71360000, "dividends_paid": 13069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20648000, "free_cash_flow": 70203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11181000", "ebitda": "80673000", "netIncome": "-48029000", "grossProfit": "103967000", "depreciation": "None", "totalRevenue": "214023000", "costOfRevenue": "110056000", "interestIncome": "854000", "incomeBeforeTax": "-53355000", "interestExpense": "44089000", "operatingIncome": "-7597000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1153000", "reportedCurrency": "USD", "netInterestIncome": "-43235000", "nonInterestIncome": "None", "operatingExpenses": "111564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91854000", "sellingGeneralAndAdministrative": "19710000", "netIncomeFromContinuingOperations": "-53355000" }, "balance": { "goodwill": "264144000", "inventory": "1", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8251462000", "longTermDebt": "4100436000", "shortTermDebt": "31012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "319214000", "reportedCurrency": "USD", "retainedEarnings": "-1402999", "totalLiabilities": "4810790000", "otherCurrentAssets": "21777000", "totalCurrentAssets": "377747000", "currentLongTermDebt": "None", "longTermInvestments": "318670000", "shortTermInvestments": "12319000", "currentNetReceivables": "241665000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7873715000", "currentAccountsPayable": "198913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4484429000", "totalShareholderEquity": "3183076000", "capitalLeaseObligations": "383993000", "otherCurrentLiabilities": "203194000", "totalCurrentLiabilities": "203194000", "otherNonCurrentLiabilities": "113352000", "totalNonCurrentLiabilities": "4607596000", "cashAndShortTermInvestments": "114305000", "commonStockSharesOutstanding": "20160334", "intangibleAssetsExcludingGoodwill": "319214000", "cashAndCashEquivalentsAtCarryingValue": "114305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53355000", "profitLoss": "None", "dividendPayout": "13069000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65128000", "capitalExpenditures": "5075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20648000", "cashflowFromInvestment": "-71360000", "stockBasedCompensation": "6567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91854000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 221740000, "cost_of_revenue": 115739000, "gross_profit": 106001000, "ebit": -16972000, "ebitda": 77085000, "pretax_income": -82573000, "tax_provision": 6081000, "net_income": -92793000, "net_income_to_common": -92793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100391000, "total_current_assets": 377238000, "total_assets": 8282050000, "short_term_debt": 451000000, "long_term_debt": 3819450000, "total_debt": 4270450000, "total_liabilities": 4730696000, "total_equity": 3078014000, "shares_outstanding": 20134429, "goodwill_and_intangibles": 591094000 }, "cash_flow": { "operating_cash_flow": 9218000, "capital_expenditure": 1291000, "free_cash_flow": 10509000, "dividends_paid": 5200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276135, "ticker_id": 1962, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16972000", "ebitda": "77085000", "netIncome": "-92793000", "grossProfit": "106001000", "depreciation": "None", "totalRevenue": "221740000", "costOfRevenue": "115739000", "interestIncome": "775000", "incomeBeforeTax": "-82573000", "interestExpense": "52379000", "operatingIncome": "86220000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6081000", "reportedCurrency": "USD", "netInterestIncome": "-51604000", "nonInterestIncome": "None", "operatingExpenses": "19781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94057000", "sellingGeneralAndAdministrative": "19781000", "netIncomeFromContinuingOperations": "-88654000" }, "balance": { "goodwill": "264144000", "inventory": "396003000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8282050000", "longTermDebt": "3819450000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "326950000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4730696000", "otherCurrentAssets": "31451000", "totalCurrentAssets": "377238000", "currentLongTermDebt": "192000000", "longTermInvestments": "301292000", "shortTermInvestments": "6441000", "currentNetReceivables": "245396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7904812000", "currentAccountsPayable": "203187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4400660000", "totalShareholderEquity": "3078014000", "capitalLeaseObligations": "389210000", "otherCurrentLiabilities": "203736000", "totalCurrentLiabilities": "654736000", "otherNonCurrentLiabilities": "116485000", "totalNonCurrentLiabilities": "4075960000", "cashAndShortTermInvestments": "100391000", "commonStockSharesOutstanding": "20134429", "intangibleAssetsExcludingGoodwill": "326950000", "cashAndCashEquivalentsAtCarryingValue": "100391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88654000", "profitLoss": "None", "dividendPayout": "5200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9807000", "operatingCashflow": "9218000", "capitalExpenditures": "1291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576502000", "cashflowFromInvestment": "592346000", "stockBasedCompensation": "6776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221740000, "cost_of_revenue": 115739000, "gross_profit": 106001000, "research_and_development": null, "selling_general_admin": 19781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16972000, "depreciation_amortisation": 94057000, "ebitda": 77085000, "interest_expense": 52379000, "interest_income": null, "other_non_operating": null, "pretax_income": -82573000, "tax_provision": 6081000, "effective_tax_rate": null, "net_income": -92793000, "net_income_continuing_ops": -88654000, "net_income_to_common": -92793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100391000, "short_term_investments": 6441000, "net_receivables": 245396000, "inventory": 396003000, "other_current_assets": null, "total_current_assets": 377238000, "net_ppe": null, "goodwill": 264144000, "intangible_assets": 326950000, "goodwill_and_intangibles": 591094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7904812000, "total_assets": 8282050000, "short_term_debt": 451000000, "accounts_payable": 203187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 654736000, "long_term_debt": 3819450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4075960000, "total_liabilities": 4730696000, "total_debt": 4270450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3078014000, "shares_outstanding": 20134429, "operating_cash_flow": 9218000, "stock_based_compensation": 6776000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 592346000, "dividends_paid": 5200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -576502000, "free_cash_flow": 10509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16972000", "ebitda": "77085000", "netIncome": "-92793000", "grossProfit": "106001000", "depreciation": "None", "totalRevenue": "221740000", "costOfRevenue": "115739000", "interestIncome": "775000", "incomeBeforeTax": "-82573000", "interestExpense": "52379000", "operatingIncome": "86220000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6081000", "reportedCurrency": "USD", "netInterestIncome": "-51604000", "nonInterestIncome": "None", "operatingExpenses": "19781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94057000", "sellingGeneralAndAdministrative": "19781000", "netIncomeFromContinuingOperations": "-88654000" }, "balance": { "goodwill": "264144000", "inventory": "396003000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8282050000", "longTermDebt": "3819450000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "326950000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4730696000", "otherCurrentAssets": "31451000", "totalCurrentAssets": "377238000", "currentLongTermDebt": "192000000", "longTermInvestments": "301292000", "shortTermInvestments": "6441000", "currentNetReceivables": "245396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7904812000", "currentAccountsPayable": "203187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4400660000", "totalShareholderEquity": "3078014000", "capitalLeaseObligations": "389210000", "otherCurrentLiabilities": "203736000", "totalCurrentLiabilities": "654736000", "otherNonCurrentLiabilities": "116485000", "totalNonCurrentLiabilities": "4075960000", "cashAndShortTermInvestments": "100391000", "commonStockSharesOutstanding": "20134429", "intangibleAssetsExcludingGoodwill": "326950000", "cashAndCashEquivalentsAtCarryingValue": "100391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88654000", "profitLoss": "None", "dividendPayout": "5200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "9807000", "operatingCashflow": "9218000", "capitalExpenditures": "1291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576502000", "cashflowFromInvestment": "592346000", "stockBasedCompensation": "6776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102409000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 231443000, "cost_of_revenue": 112176000, "gross_profit": 119267000, "ebit": 17404000, "ebitda": 115984000, "pretax_income": -36177000, "tax_provision": -425000, "net_income": -33069000, "net_income_to_common": -33069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75040000, "total_current_assets": 431213000, "total_assets": 8986802000, "short_term_debt": 520000000, "long_term_debt": 4483156000, "total_debt": 5003156000, "total_liabilities": 5270397000, "total_equity": 3178890000, "shares_outstanding": 20133957, "goodwill_and_intangibles": 623419000 }, "cash_flow": { "operating_cash_flow": 71355000, "capital_expenditure": 2799000, "free_cash_flow": 74154000, "dividends_paid": 55739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276137, "ticker_id": 1962, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17404000", "ebitda": "115984000", "netIncome": "-33069000", "grossProfit": "119267000", "depreciation": "None", "totalRevenue": "231443000", "costOfRevenue": "112176000", "interestIncome": "800000", "incomeBeforeTax": "-36177000", "interestExpense": "53581000", "operatingIncome": "100996000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-425000", "reportedCurrency": "USD", "netInterestIncome": "-52781000", "nonInterestIncome": "None", "operatingExpenses": "116092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98580000", "sellingGeneralAndAdministrative": "17512000", "netIncomeFromContinuingOperations": "-35752000" }, "balance": { "goodwill": "263549000", "inventory": "5954000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8986802000", "longTermDebt": "4483156000", "shortTermDebt": "520000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "359870000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "5270397000", "otherCurrentAssets": "39951000", "totalCurrentAssets": "431213000", "currentLongTermDebt": "520000000", "longTermInvestments": "236248000", "shortTermInvestments": "19559000", "currentNetReceivables": "310268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8555589000", "currentAccountsPayable": "265205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7603279000", "shortLongTermDebtTotal": "4876929000", "totalShareholderEquity": "3178890000", "capitalLeaseObligations": "393773000", "otherCurrentLiabilities": "267426000", "totalCurrentLiabilities": "787426000", "otherNonCurrentLiabilities": "116227000", "totalNonCurrentLiabilities": "4482971000", "cashAndShortTermInvestments": "75040000", "commonStockSharesOutstanding": "20133957", "intangibleAssetsExcludingGoodwill": "359870000", "cashAndCashEquivalentsAtCarryingValue": "75040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32397000", "profitLoss": "None", "dividendPayout": "55739000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2480000", "operatingCashflow": "71355000", "capitalExpenditures": "2799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73970000", "cashflowFromInvestment": "-124505000", "stockBasedCompensation": "5540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231443000, "cost_of_revenue": 112176000, "gross_profit": 119267000, "research_and_development": null, "selling_general_admin": 17512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17404000, "depreciation_amortisation": 98580000, "ebitda": 115984000, "interest_expense": 53581000, "interest_income": null, "other_non_operating": null, "pretax_income": -36177000, "tax_provision": -425000, "effective_tax_rate": null, "net_income": -33069000, "net_income_continuing_ops": -35752000, "net_income_to_common": -33069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75040000, "short_term_investments": 19559000, "net_receivables": 310268000, "inventory": 5954000, "other_current_assets": null, "total_current_assets": 431213000, "net_ppe": null, "goodwill": 263549000, "intangible_assets": 359870000, "goodwill_and_intangibles": 623419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8555589000, "total_assets": 8986802000, "short_term_debt": 520000000, "accounts_payable": 265205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 787426000, "long_term_debt": 4483156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4482971000, "total_liabilities": 5270397000, "total_debt": 5003156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425000000, "total_equity": 3178890000, "shares_outstanding": 20133957, "operating_cash_flow": 71355000, "stock_based_compensation": 5540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124505000, "dividends_paid": 55739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73970000, "free_cash_flow": 74154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17404000", "ebitda": "115984000", "netIncome": "-33069000", "grossProfit": "119267000", "depreciation": "None", "totalRevenue": "231443000", "costOfRevenue": "112176000", "interestIncome": "800000", "incomeBeforeTax": "-36177000", "interestExpense": "53581000", "operatingIncome": "100996000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-425000", "reportedCurrency": "USD", "netInterestIncome": "-52781000", "nonInterestIncome": "None", "operatingExpenses": "116092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98580000", "sellingGeneralAndAdministrative": "17512000", "netIncomeFromContinuingOperations": "-35752000" }, "balance": { "goodwill": "263549000", "inventory": "5954000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "8986802000", "longTermDebt": "4483156000", "shortTermDebt": "520000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "359870000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "5270397000", "otherCurrentAssets": "39951000", "totalCurrentAssets": "431213000", "currentLongTermDebt": "520000000", "longTermInvestments": "236248000", "shortTermInvestments": "19559000", "currentNetReceivables": "310268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8555589000", "currentAccountsPayable": "265205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7603279000", "shortLongTermDebtTotal": "4876929000", "totalShareholderEquity": "3178890000", "capitalLeaseObligations": "393773000", "otherCurrentLiabilities": "267426000", "totalCurrentLiabilities": "787426000", "otherNonCurrentLiabilities": "116227000", "totalNonCurrentLiabilities": "4482971000", "cashAndShortTermInvestments": "75040000", "commonStockSharesOutstanding": "20133957", "intangibleAssetsExcludingGoodwill": "359870000", "cashAndCashEquivalentsAtCarryingValue": "75040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32397000", "profitLoss": "None", "dividendPayout": "55739000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2480000", "operatingCashflow": "71355000", "capitalExpenditures": "2799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73970000", "cashflowFromInvestment": "-124505000", "stockBasedCompensation": "5540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88360000", "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": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "income_statement": { "revenue": 244453000, "cost_of_revenue": 108916000, "gross_profit": 135537000, "ebit": 17661000, "ebitda": 105857000, "pretax_income": -25172000, "tax_provision": 6302000, "net_income": -30666000, "net_income_to_common": -30666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109220000, "total_current_assets": 468200000, "total_assets": 9105829000, "short_term_debt": 528000000, "long_term_debt": 4539243000, "total_debt": 5067243000, "total_liabilities": 5341341000, "total_equity": 3216674000, "shares_outstanding": 20129964, "goodwill_and_intangibles": 635074000 }, "cash_flow": { "operating_cash_flow": 59167000, "capital_expenditure": 876000, "free_cash_flow": 60043000, "dividends_paid": 23495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276138, "ticker_id": 1962, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:43.127177+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17661000", "ebitda": "105857000", "netIncome": "-30666000", "grossProfit": "135537000", "depreciation": "None", "totalRevenue": "244453000", "costOfRevenue": "108916000", "interestIncome": "236000", "incomeBeforeTax": "-25172000", "interestExpense": "54648000", "operatingIncome": "116596000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6302000", "reportedCurrency": "USD", "netInterestIncome": "-54412000", "nonInterestIncome": "None", "operatingExpenses": "18941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13630000", "costofGoodsAndServicesSold": "108916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88196000", "sellingGeneralAndAdministrative": "18941000", "netIncomeFromContinuingOperations": "-31474000" }, "balance": { "goodwill": "263549000", "inventory": "5689000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "9105829000", "longTermDebt": "4539243000", "shortTermDebt": "528000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "371525000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "5341341000", "otherCurrentAssets": "40320000", "totalCurrentAssets": "468200000", "currentLongTermDebt": "528000000", "longTermInvestments": "218422000", "shortTermInvestments": "17706000", "currentNetReceivables": "312971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8637629000", "currentAccountsPayable": "272420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119526000", "shortLongTermDebtTotal": "4934413000", "totalShareholderEquity": "3216674000", "capitalLeaseObligations": "395170000", "otherCurrentLiabilities": "274294000", "totalCurrentLiabilities": "802294000", "otherNonCurrentLiabilities": "122819000", "totalNonCurrentLiabilities": "4539047000", "cashAndShortTermInvestments": "109220000", "commonStockSharesOutstanding": "20129964", "intangibleAssetsExcludingGoodwill": "371525000", "cashAndCashEquivalentsAtCarryingValue": "109220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31476000", "profitLoss": "None", "dividendPayout": "23495000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-19271000", "operatingCashflow": "59167000", "capitalExpenditures": "876000", "changeInReceivables": "3745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10352000", "cashflowFromInvestment": "-103910000", "stockBasedCompensation": "6311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244453000, "cost_of_revenue": 108916000, "gross_profit": 135537000, "research_and_development": null, "selling_general_admin": 18941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17661000, "depreciation_amortisation": 88196000, "ebitda": 105857000, "interest_expense": 54648000, "interest_income": null, "other_non_operating": null, "pretax_income": -25172000, "tax_provision": 6302000, "effective_tax_rate": null, "net_income": -30666000, "net_income_continuing_ops": -31474000, "net_income_to_common": -30666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109220000, "short_term_investments": 17706000, "net_receivables": 312971000, "inventory": 5689000, "other_current_assets": null, "total_current_assets": 468200000, "net_ppe": null, "goodwill": 263549000, "intangible_assets": 371525000, "goodwill_and_intangibles": 635074000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8637629000, "total_assets": 9105829000, "short_term_debt": 528000000, "accounts_payable": 272420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 802294000, "long_term_debt": 4539243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4539047000, "total_liabilities": 5341341000, "total_debt": 5067243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425000000, "total_equity": 3216674000, "shares_outstanding": 20129964, "operating_cash_flow": 59167000, "stock_based_compensation": 6311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103910000, "dividends_paid": 23495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10352000, "free_cash_flow": 60043000, "net_change_in_cash": -55095000 }, "raw_data": { "income": { "ebit": "17661000", "ebitda": "105857000", "netIncome": "-30666000", "grossProfit": "135537000", "depreciation": "None", "totalRevenue": "244453000", "costOfRevenue": "108916000", "interestIncome": "236000", "incomeBeforeTax": "-25172000", "interestExpense": "54648000", "operatingIncome": "116596000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6302000", "reportedCurrency": "USD", "netInterestIncome": "-54412000", "nonInterestIncome": "None", "operatingExpenses": "18941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13630000", "costofGoodsAndServicesSold": "108916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88196000", "sellingGeneralAndAdministrative": "18941000", "netIncomeFromContinuingOperations": "-31474000" }, "balance": { "goodwill": "263549000", "inventory": "5689000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "9105829000", "longTermDebt": "4539243000", "shortTermDebt": "528000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "371525000", "reportedCurrency": "USD", "retainedEarnings": "-425000000", "totalLiabilities": "5341341000", "otherCurrentAssets": "40320000", "totalCurrentAssets": "468200000", "currentLongTermDebt": "528000000", "longTermInvestments": "218422000", "shortTermInvestments": "17706000", "currentNetReceivables": "312971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8637629000", "currentAccountsPayable": "272420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119526000", "shortLongTermDebtTotal": "4934413000", "totalShareholderEquity": "3216674000", "capitalLeaseObligations": "395170000", "otherCurrentLiabilities": "274294000", "totalCurrentLiabilities": "802294000", "otherNonCurrentLiabilities": "122819000", "totalNonCurrentLiabilities": "4539047000", "cashAndShortTermInvestments": "109220000", "commonStockSharesOutstanding": "20129964", "intangibleAssetsExcludingGoodwill": "371525000", "cashAndCashEquivalentsAtCarryingValue": "109220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31476000", "profitLoss": "None", "dividendPayout": "23495000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-19271000", "operatingCashflow": "59167000", "capitalExpenditures": "876000", "changeInReceivables": "3745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10352000", "cashflowFromInvestment": "-103910000", "stockBasedCompensation": "6311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98005000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }