{ "ticker": { "uuid": "18e13244-fdb8-4a52-a1ad-eaec590a2286", "symbol": "TALO", "name": "Talos Energy", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e13244-fdb8-4a52-a1ad-eaec590a2286/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e13244-fdb8-4a52-a1ad-eaec590a2286/" }, "ticker_metadata": { "id": 3865, "uuid": "18e13244-fdb8-4a52-a1ad-eaec590a2286", "symbol": "TALO", "name": "Talos Energy", "asset_type": "equity", "market_cap": 2448802000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Talos Energy Inc., an independent exploration and production company, focuses on the exploration and production of oil and natural gas properties in the United States Gulf of Mexico and off the coast of Mexico. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "18e13244-fdb8-4a52-a1ad-eaec590a2286", "symbol": "TALO", "name": "Talos Energy", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e13244-fdb8-4a52-a1ad-eaec590a2286/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e13244-fdb8-4a52-a1ad-eaec590a2286/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.94, "quality": 0.2, "momentum": 0.91, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 14.44, "market_cap": 2431421640, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2352, "shareholder_yield": 0, "roe": -0.3962, "piotroski_f_score": 5, "momentum_12_1": 0.8691, "volatility_252d": 0.4437 }, "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": "2026-06-07T06:54:46.843470+00:00", "batch_id": "" }, "size": { "price_close": 14.44, "market_cap": 2431421640, "market_cap_usd": 2431421640, "enterprise_value": 3276214640, "shares_outstanding": 168381000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2971, "ptbv_ratio": 1.2971, "ps_ratio": 1.3979, "pcf_ratio": 2.913, "pfcf_ratio": 1.8145, "ev_ebitda": 4.251, "ev_ebit": -8.9857, "ev_sales": 1.8836, "ev_fcf": 2.445, "earnings_yield": null, "fcf_yield": 0.409, "price_to_sales": 1.3979, "price_to_book": 1.2971, "price_to_cashflow": 2.913, "ebitda_to_ev": 0.2352, "sales_yield": 0.5309 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0682, "operating_margin": -0.2096, "net_margin": -0.427, "ebitda_margin": 0.4431, "fcf_margin": 0.7704, "roe": -0.3962, "roa": -0.1408, "roic": -0.1006, "roc_greenblatt": null, "asset_turnover": 0.3299, "cash_conversion": -1.8043, "accruals_ratio": -0.2991, "sbc_to_revenue": 0.0113, "piotroski_f_score": 5, "altman_z_score": 0.2511, "earnings_stability_5y": 1.3298, "revenue_stability_5y": 0.3624, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0225, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8127, "net_debt_to_ebitda": 1.0962, "debt_to_assets": 0.2335, "interest_coverage": -1.4972, "current_ratio": 1.1987, "quick_ratio": 1.1987, "net_debt": 844793000, "local_beta": 0.0004, "volatility_252d": 0.4437, "volatility_60d": 0.9699, "max_drawdown_12m": -0.1853, "risk_adjusted_momentum": 1.9588 }, "growth": { "revenue_growth_1y": -0.1543, "revenue_growth_3y_cagr": 0.0252, "revenue_growth_5y_cagr": 0.2532, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.176, "book_value_growth_1y": -0.2123, "revenue_growth": -0.1543, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0367, "price_return_3m": 0.0882, "price_return_6m": 0.2186, "price_return_9m": 0.5248, "price_return_12m": 0.8005, "price_return_12m_ex1m": 0.8691, "momentum_6m": 0.2186, "momentum_12m": 0.8005, "momentum_12_1": 0.8691, "distance_from_52w_high": -0.1285, "distance_from_52w_low": 0.8465, "relative_strength": 0.7005 }, "raw_ttm": { "revenue_ttm": 1739321000, "gross_profit_ttm": 118548001, "ebit_ttm": -364604000, "ebitda_ttm": 770685999, "net_income_ttm": -742652000, "eps_diluted_ttm": -4.4105, "operating_cash_flow_ttm": 834668000, "capital_expenditure_ttm": 505324000, "fcf_ttm": 1339992000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 243516000, "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_current_liabilities": 706966000, "net_ppe": null, "total_assets": 5272720000, "total_debt": 1231160000, "total_equity": 1874519000, "net_working_capital": -242165000, "book_value_per_share": 11.1326, "retained_earnings": -1174565000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.1326 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 25, "rank_ps": 36, "rank_pcf": 9, "rank_ev_ebitda": 9, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 90, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 94, "rank_fcf_margin": 8, "rank_piotroski": 68, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 14 }, "composites": { "value_composite": 6, "quality_composite": 80, "momentum_composite": 9, "growth_composite": 86, "yield_composite": 98, "svqf_composite": 33, "vc1_composite": 10, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.4336, "os_score": 0.9, "value_percentile": 0.94, "quality_percentile": 0.2, "momentum_percentile": 0.91, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 26, "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": 5045, "ticker_id": 3865, "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": "2026-06-07T06:54:46.843470+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.44, "market_cap": 2431421640, "market_cap_usd": 2431421640, "enterprise_value": 3276214640, "shares_outstanding": 168381000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.29709096, "ptbv_ratio": 1.29709096, "ps_ratio": 1.39791427, "pcf_ratio": 2.91304044, "pfcf_ratio": 1.81450459, "ev_ebitda": 4.25103693, "ev_ebit": -8.98567937, "ev_sales": 1.88361702, "ev_fcf": 2.4449509, "earnings_yield": null, "fcf_yield": 0.40900617, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.06815763, "operating_margin": -0.20962433, "net_margin": -0.42697811, "ebitda_margin": 0.4430959, "fcf_margin": 0.77041098, "roe": -0.3961827, "roa": -0.14084799, "roic": -0.10055963, "roc_greenblatt": null, "asset_turnover": 0.32987168, "cash_conversion": -1.80433366, "accruals_ratio": -0.29914731, "sbc_to_revenue": 0.01127624, "debt_to_equity": 1.81267888, "net_debt_to_ebitda": 1.09615719, "debt_to_assets": 0.23349618, "interest_coverage": -1.49724864, "current_ratio": 1.19874082, "quick_ratio": 1.19874082, "net_debt": 844793000, "revenue_growth_1y": -0.15431262, "revenue_growth_3y_cagr": 0.02520512, "revenue_growth_5y_cagr": 0.25317745, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17602235, "book_value_growth_1y": -0.21231085, "piotroski_f_score": 5, "altman_z_score": 0.25112791, "earnings_stability_5y": 1.329817, "revenue_stability_5y": 0.362365, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03669113, "price_return_3m": 0.0881688, "price_return_6m": 0.2185654, "price_return_9m": 0.52481521, "price_return_12m": 0.80049875, "price_return_12m_ex1m": 0.86907731, "distance_from_52w_high": -0.12854556, "distance_from_52w_low": 0.84654731, "relative_strength": 0.70053517, "local_beta": 0.0004, "volatility_252d": 0.443668, "volatility_60d": 0.969923, "max_drawdown_12m": -0.18527459, "revenue_ttm": 1739321000, "gross_profit_ttm": 118548001, "ebit_ttm": -364604000, "ebitda_ttm": 770685999, "net_income_ttm": -742652000, "eps_diluted_ttm": -4.41054513, "operating_cash_flow_ttm": 834668000, "capital_expenditure_ttm": 505324000, "fcf_ttm": 1339992000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 243516000, "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_current_liabilities": 706966000, "net_ppe": null, "total_assets": 5272720000, "total_debt": 1231160000, "total_equity": 1874519000, "net_working_capital": -242165000, "book_value_per_share": 11.13260403, "retained_earnings": -1174565000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.13260403, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 25, "rank_ps": 36, "rank_pcf": 9, "rank_ev_ebitda": 9, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 90, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 94, "rank_fcf_margin": 8, "rank_piotroski": 68, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 14, "value_composite": 6, "quality_composite": 80, "momentum_composite": 9, "growth_composite": 86, "yield_composite": 98, "svqf_composite": 33, "vc1_composite": 10, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 26, "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": 14.44, "os": 0.9, "value": 0.94, "quality": 0.2, "momentum": 0.91, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3962, "momentum_12_1": 0.8691, "complete_fields": { "id": 5045, "ticker_id": 3865, "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": "2026-06-07T06:54:46.843470+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.44, "market_cap": 2431421640, "market_cap_usd": 2431421640, "enterprise_value": 3276214640, "shares_outstanding": 168381000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.29709096, "ptbv_ratio": 1.29709096, "ps_ratio": 1.39791427, "pcf_ratio": 2.91304044, "pfcf_ratio": 1.81450459, "ev_ebitda": 4.25103693, "ev_ebit": -8.98567937, "ev_sales": 1.88361702, "ev_fcf": 2.4449509, "earnings_yield": null, "fcf_yield": 0.40900617, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.06815763, "operating_margin": -0.20962433, "net_margin": -0.42697811, "ebitda_margin": 0.4430959, "fcf_margin": 0.77041098, "roe": -0.3961827, "roa": -0.14084799, "roic": -0.10055963, "roc_greenblatt": null, "asset_turnover": 0.32987168, "cash_conversion": -1.80433366, "accruals_ratio": -0.29914731, "sbc_to_revenue": 0.01127624, "debt_to_equity": 1.81267888, "net_debt_to_ebitda": 1.09615719, "debt_to_assets": 0.23349618, "interest_coverage": -1.49724864, "current_ratio": 1.19874082, "quick_ratio": 1.19874082, "net_debt": 844793000, "revenue_growth_1y": -0.15431262, "revenue_growth_3y_cagr": 0.02520512, "revenue_growth_5y_cagr": 0.25317745, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17602235, "book_value_growth_1y": -0.21231085, "piotroski_f_score": 5, "altman_z_score": 0.25112791, "earnings_stability_5y": 1.329817, "revenue_stability_5y": 0.362365, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03669113, "price_return_3m": 0.0881688, "price_return_6m": 0.2185654, "price_return_9m": 0.52481521, "price_return_12m": 0.80049875, "price_return_12m_ex1m": 0.86907731, "distance_from_52w_high": -0.12854556, "distance_from_52w_low": 0.84654731, "relative_strength": 0.70053517, "local_beta": 0.0004, "volatility_252d": 0.443668, "volatility_60d": 0.969923, "max_drawdown_12m": -0.18527459, "revenue_ttm": 1739321000, "gross_profit_ttm": 118548001, "ebit_ttm": -364604000, "ebitda_ttm": 770685999, "net_income_ttm": -742652000, "eps_diluted_ttm": -4.41054513, "operating_cash_flow_ttm": 834668000, "capital_expenditure_ttm": 505324000, "fcf_ttm": 1339992000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 243516000, "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_current_liabilities": 706966000, "net_ppe": null, "total_assets": 5272720000, "total_debt": 1231160000, "total_equity": 1874519000, "net_working_capital": -242165000, "book_value_per_share": 11.13260403, "retained_earnings": -1174565000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 11.13260403, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 25, "rank_ps": 36, "rank_pcf": 9, "rank_ev_ebitda": 9, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 90, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 94, "rank_fcf_margin": 8, "rank_piotroski": 68, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 14, "value_composite": 6, "quality_composite": 80, "momentum_composite": 9, "growth_composite": 86, "yield_composite": 98, "svqf_composite": 33, "vc1_composite": 10, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "ebit": -441112000, "ebitda": 740465000, "pretax_income": -604493000, "tax_provision": -109169000, "net_income": -496358000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1229846000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935826000, "capital_expenditure": 481905000, "free_cash_flow": 1417731000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337091, "ticker_id": 3865, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-441112000", "ebitda": "740465000", "netIncome": "-496358000", "grossProfit": "51358999", "depreciation": "None", "totalRevenue": "1780070000", "costOfRevenue": "1728711000", "interestIncome": "None", "incomeBeforeTax": "-604493000", "interestExpense": "163381000", "operatingIncome": "-105798000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-109169000", "reportedCurrency": "USD", "netInterestIncome": "-163381000", "nonInterestIncome": "None", "operatingExpenses": "157157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1728711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1181577000", "sellingGeneralAndAdministrative": "155368000", "netIncomeFromContinuingOperations": "-495324000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1885000", "currentDebt": "None", "investments": "None", "totalAssets": "5552057000", "longTermDebt": "1226189000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-918400000", "totalLiabilities": "3383934000", "otherCurrentAssets": "155439000", "totalCurrentAssets": "841306000", "currentLongTermDebt": "None", "longTermInvestments": "112382000", "shortTermInvestments": "None", "currentNetReceivables": "323058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4710751000", "currentAccountsPayable": "92979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241802000", "totalShareholderEquity": "2167984000", "capitalLeaseObligations": "15613000", "otherCurrentLiabilities": "548085000", "totalCurrentLiabilities": "644721000", "otherNonCurrentLiabilities": "281429000", "totalNonCurrentLiabilities": "2739213000", "cashAndShortTermInvestments": "362809000", "commonStockSharesOutstanding": "175136000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "935826000", "capitalExpenditures": "481905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164522000", "cashflowFromInvestment": "-546746000", "stockBasedCompensation": "18418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1181577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1780070000, "cost_of_revenue": 1728711000, "gross_profit": 51358999, "research_and_development": null, "selling_general_admin": 155368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -441112000, "depreciation_amortisation": 1181577000, "ebitda": 740465000, "interest_expense": 163381000, "interest_income": null, "other_non_operating": null, "pretax_income": -604493000, "tax_provision": -109169000, "effective_tax_rate": null, "net_income": -496358000, "net_income_continuing_ops": -495324000, "net_income_to_common": -496358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362809000, "short_term_investments": null, "net_receivables": 323058000, "inventory": null, "other_current_assets": null, "total_current_assets": 841306000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4710751000, "total_assets": 5552057000, "short_term_debt": 3657000, "accounts_payable": 92979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644721000, "long_term_debt": 1226189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739213000, "total_liabilities": 3383934000, "total_debt": 1229846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -918400000, "total_equity": 2167984000, "shares_outstanding": 175136000, "operating_cash_flow": 935826000, "stock_based_compensation": 18418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 481905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -546746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164522000, "free_cash_flow": 1417731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-441112000", "ebitda": "740465000", "netIncome": "-496358000", "grossProfit": "51358999", "depreciation": "None", "totalRevenue": "1780070000", "costOfRevenue": "1728711000", "interestIncome": "None", "incomeBeforeTax": "-604493000", "interestExpense": "163381000", "operatingIncome": "-105798000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-109169000", "reportedCurrency": "USD", "netInterestIncome": "-163381000", "nonInterestIncome": "None", "operatingExpenses": "157157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1728711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1181577000", "sellingGeneralAndAdministrative": "155368000", "netIncomeFromContinuingOperations": "-495324000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1885000", "currentDebt": "None", "investments": "None", "totalAssets": "5552057000", "longTermDebt": "1226189000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-918400000", "totalLiabilities": "3383934000", "otherCurrentAssets": "155439000", "totalCurrentAssets": "841306000", "currentLongTermDebt": "None", "longTermInvestments": "112382000", "shortTermInvestments": "None", "currentNetReceivables": "323058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4710751000", "currentAccountsPayable": "92979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241802000", "totalShareholderEquity": "2167984000", "capitalLeaseObligations": "15613000", "otherCurrentLiabilities": "548085000", "totalCurrentLiabilities": "644721000", "otherNonCurrentLiabilities": "281429000", "totalNonCurrentLiabilities": "2739213000", "cashAndShortTermInvestments": "362809000", "commonStockSharesOutstanding": "175136000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "935826000", "capitalExpenditures": "481905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164522000", "cashflowFromInvestment": "-546746000", "stockBasedCompensation": "18418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1181577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 1973568000, "cost_of_revenue": 1590976000, "gross_profit": 382592000, "ebit": 116248000, "ebitda": 1257410000, "pretax_income": -71390000, "tax_provision": 5003000, "net_income": -76393000, "net_income_to_common": -76393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108172000, "total_current_assets": 659383000, "total_assets": 6191795000, "short_term_debt": 3837000, "long_term_debt": 1221399000, "total_debt": 1225236000, "total_liabilities": 3432090000, "total_equity": 2759705000, "shares_outstanding": 175605000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 962593000, "capital_expenditure": 508914000, "free_cash_flow": 1471507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337096, "ticker_id": 3865, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116248000", "ebitda": "1257410000", "netIncome": "-76393000", "grossProfit": "382592000", "depreciation": "None", "totalRevenue": "1973568000", "costOfRevenue": "1590976000", "interestIncome": "None", "incomeBeforeTax": "-71390000", "interestExpense": "187638000", "operatingIncome": "172925000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5003000", "reportedCurrency": "USD", "netInterestIncome": "-187638000", "nonInterestIncome": "None", "operatingExpenses": "209667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1590976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1141162000", "sellingGeneralAndAdministrative": "201517000", "netIncomeFromContinuingOperations": "-76393000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1874000", "currentDebt": "None", "investments": "None", "totalAssets": "6191795000", "longTermDebt": "1221399000", "shortTermDebt": "3837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-424110000", "totalLiabilities": "3432090000", "otherCurrentAssets": "146953000", "totalCurrentAssets": "659383000", "currentLongTermDebt": "None", "longTermInvestments": "111269000", "shortTermInvestments": "None", "currentNetReceivables": "404258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5532412000", "currentAccountsPayable": "117055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1240725000", "totalShareholderEquity": "2759705000", "capitalLeaseObligations": "19326000", "otherCurrentLiabilities": "602163000", "totalCurrentLiabilities": "723055000", "otherNonCurrentLiabilities": "416041000", "totalNonCurrentLiabilities": "2709035000", "cashAndShortTermInvestments": "108172000", "commonStockSharesOutstanding": "175605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "962593000", "capitalExpenditures": "508914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "436119000", "cashflowFromInvestment": "-1320279000", "stockBasedCompensation": "14462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1141162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1973568000, "cost_of_revenue": 1590976000, "gross_profit": 382592000, "research_and_development": null, "selling_general_admin": 201517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116248000, "depreciation_amortisation": 1141162000, "ebitda": 1257410000, "interest_expense": 187638000, "interest_income": null, "other_non_operating": null, "pretax_income": -71390000, "tax_provision": 5003000, "effective_tax_rate": null, "net_income": -76393000, "net_income_continuing_ops": -76393000, "net_income_to_common": -76393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108172000, "short_term_investments": null, "net_receivables": 404258000, "inventory": null, "other_current_assets": null, "total_current_assets": 659383000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5532412000, "total_assets": 6191795000, "short_term_debt": 3837000, "accounts_payable": 117055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723055000, "long_term_debt": 1221399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2709035000, "total_liabilities": 3432090000, "total_debt": 1225236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -424110000, "total_equity": 2759705000, "shares_outstanding": 175605000, "operating_cash_flow": 962593000, "stock_based_compensation": 14462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 508914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1320279000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 436119000, "free_cash_flow": 1471507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116248000", "ebitda": "1257410000", "netIncome": "-76393000", "grossProfit": "382592000", "depreciation": "None", "totalRevenue": "1973568000", "costOfRevenue": "1590976000", "interestIncome": "None", "incomeBeforeTax": "-71390000", "interestExpense": "187638000", "operatingIncome": "172925000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5003000", "reportedCurrency": "USD", "netInterestIncome": "-187638000", "nonInterestIncome": "None", "operatingExpenses": "209667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1590976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1141162000", "sellingGeneralAndAdministrative": "201517000", "netIncomeFromContinuingOperations": "-76393000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1874000", "currentDebt": "None", "investments": "None", "totalAssets": "6191795000", "longTermDebt": "1221399000", "shortTermDebt": "3837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-424110000", "totalLiabilities": "3432090000", "otherCurrentAssets": "146953000", "totalCurrentAssets": "659383000", "currentLongTermDebt": "None", "longTermInvestments": "111269000", "shortTermInvestments": "None", "currentNetReceivables": "404258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5532412000", "currentAccountsPayable": "117055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1240725000", "totalShareholderEquity": "2759705000", "capitalLeaseObligations": "19326000", "otherCurrentLiabilities": "602163000", "totalCurrentLiabilities": "723055000", "otherNonCurrentLiabilities": "416041000", "totalNonCurrentLiabilities": "2709035000", "cashAndShortTermInvestments": "108172000", "commonStockSharesOutstanding": "175605000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "962593000", "capitalExpenditures": "508914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "436119000", "cashflowFromInvestment": "-1320279000", "stockBasedCompensation": "14462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45181000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1141162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 1457886000, "cost_of_revenue": 1141758000, "gross_profit": 316128000, "ebit": 181690000, "ebitda": 931376000, "pretax_income": 126735000, "tax_provision": -60597000, "net_income": 187332000, "net_income_to_common": 187332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33637000, "total_current_assets": 422175000, "total_assets": 4816309000, "short_term_debt": 53560000, "long_term_debt": 992614000, "total_debt": 1046174000, "total_liabilities": 2661158000, "total_equity": 2155151000, "shares_outstanding": 120752000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 519068999, "capital_expenditure": 573800000, "free_cash_flow": 1092868999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337101, "ticker_id": 3865, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181690000", "ebitda": "931376000", "netIncome": "187332000", "grossProfit": "316128000", "depreciation": "None", "totalRevenue": "1457886000", "costOfRevenue": "1141758000", "interestIncome": "None", "incomeBeforeTax": "126735000", "interestExpense": "173145000", "operatingIncome": "181690000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-60597000", "reportedCurrency": "USD", "netInterestIncome": "-162817000", "nonInterestIncome": "None", "operatingExpenses": "134438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "749686000", "sellingGeneralAndAdministrative": "158493000", "netIncomeFromContinuingOperations": "104184000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4816309000", "longTermDebt": "992614000", "shortTermDebt": "53560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-347717000", "totalLiabilities": "2661158000", "otherCurrentAssets": "110928000", "totalCurrentAssets": "422175000", "currentLongTermDebt": "33060000", "longTermInvestments": "146049000", "shortTermInvestments": "None", "currentNetReceivables": "277610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4394134000", "currentAccountsPayable": "84193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195615000", "totalShareholderEquity": "2155151000", "capitalLeaseObligations": "20877000", "otherCurrentLiabilities": "440862000", "totalCurrentLiabilities": "578615000", "otherNonCurrentLiabilities": "251278000", "totalNonCurrentLiabilities": "2082542999", "cashAndShortTermInvestments": "33637000", "commonStockSharesOutstanding": "120752000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "519068999", "capitalExpenditures": "573800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85411000", "cashflowFromInvestment": "None", "stockBasedCompensation": "12953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "749686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1457886000, "cost_of_revenue": 1141758000, "gross_profit": 316128000, "research_and_development": null, "selling_general_admin": 158493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181690000, "depreciation_amortisation": 749686000, "ebitda": 931376000, "interest_expense": 173145000, "interest_income": null, "other_non_operating": null, "pretax_income": 126735000, "tax_provision": -60597000, "effective_tax_rate": null, "net_income": 187332000, "net_income_continuing_ops": 104184000, "net_income_to_common": 187332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33637000, "short_term_investments": null, "net_receivables": 277610000, "inventory": 1, "other_current_assets": null, "total_current_assets": 422175000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4394134000, "total_assets": 4816309000, "short_term_debt": 53560000, "accounts_payable": 84193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578615000, "long_term_debt": 992614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2082542999, "total_liabilities": 2661158000, "total_debt": 1046174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347717000, "total_equity": 2155151000, "shares_outstanding": 120752000, "operating_cash_flow": 519068999, "stock_based_compensation": 12953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 573800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85411000, "free_cash_flow": 1092868999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181690000", "ebitda": "931376000", "netIncome": "187332000", "grossProfit": "316128000", "depreciation": "None", "totalRevenue": "1457886000", "costOfRevenue": "1141758000", "interestIncome": "None", "incomeBeforeTax": "126735000", "interestExpense": "173145000", "operatingIncome": "181690000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-60597000", "reportedCurrency": "USD", "netInterestIncome": "-162817000", "nonInterestIncome": "None", "operatingExpenses": "134438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "749686000", "sellingGeneralAndAdministrative": "158493000", "netIncomeFromContinuingOperations": "104184000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4816309000", "longTermDebt": "992614000", "shortTermDebt": "53560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-347717000", "totalLiabilities": "2661158000", "otherCurrentAssets": "110928000", "totalCurrentAssets": "422175000", "currentLongTermDebt": "33060000", "longTermInvestments": "146049000", "shortTermInvestments": "None", "currentNetReceivables": "277610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4394134000", "currentAccountsPayable": "84193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195615000", "totalShareholderEquity": "2155151000", "capitalLeaseObligations": "20877000", "otherCurrentLiabilities": "440862000", "totalCurrentLiabilities": "578615000", "otherNonCurrentLiabilities": "251278000", "totalNonCurrentLiabilities": "2082542999", "cashAndShortTermInvestments": "33637000", "commonStockSharesOutstanding": "120752000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "519068999", "capitalExpenditures": "573800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85411000", "cashflowFromInvestment": "None", "stockBasedCompensation": "12953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "749686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 1651980000, "cost_of_revenue": 726210000, "gross_profit": 925770000, "ebit": 495486000, "ebitda": 966111000, "pretax_income": 384452000, "tax_provision": 2537000, "net_income": 381915000, "net_income_to_common": 381915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44145000, "total_current_assets": 367829000, "total_assets": 3058626000, "short_term_debt": 1943000, "long_term_debt": 585340000, "total_debt": 587283000, "total_liabilities": 1893050000, "total_equity": 1165576000, "shares_outstanding": 83683000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 709739000, "capital_expenditure": 323164000, "free_cash_flow": 1032903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337106, "ticker_id": 3865, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "495486000", "ebitda": "966111000", "netIncome": "381915000", "grossProfit": "925770000", "depreciation": "None", "totalRevenue": "1651980000", "costOfRevenue": "726210000", "interestIncome": "None", "incomeBeforeTax": "384452000", "interestExpense": "125498000", "operatingIncome": "736119000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2537000", "reportedCurrency": "USD", "netInterestIncome": "-125498000", "nonInterestIncome": "None", "operatingExpenses": "189651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "470625000", "sellingGeneralAndAdministrative": "99754000", "netIncomeFromContinuingOperations": "381915000" }, "balance": { "goodwill": "None", "inventory": "25541000", "commonStock": "826000", "currentDebt": "None", "investments": "None", "totalAssets": "3058626000", "longTermDebt": "585340000", "shortTermDebt": "1943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-535049000", "totalLiabilities": "1893050000", "otherCurrentAssets": "111705000", "totalCurrentAssets": "367829000", "currentLongTermDebt": "None", "longTermInvestments": "1745000", "shortTermInvestments": "None", "currentNetReceivables": "211979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2690797000", "currentAccountsPayable": "128174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649178000", "shortLongTermDebtTotal": "602138000", "totalShareholderEquity": "1165576000", "capitalLeaseObligations": "16798000", "otherCurrentLiabilities": "476941000", "totalCurrentLiabilities": "607058000", "otherNonCurrentLiabilities": "176152000", "totalNonCurrentLiabilities": "1285992000", "cashAndShortTermInvestments": "44145000", "commonStockSharesOutstanding": "83683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "709739000", "capitalExpenditures": "323164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423469000", "cashflowFromInvestment": "-311977000", "stockBasedCompensation": "15953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1651980000, "cost_of_revenue": 726210000, "gross_profit": 925770000, "research_and_development": null, "selling_general_admin": 99754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 495486000, "depreciation_amortisation": 470625000, "ebitda": 966111000, "interest_expense": 125498000, "interest_income": null, "other_non_operating": null, "pretax_income": 384452000, "tax_provision": 2537000, "effective_tax_rate": null, "net_income": 381915000, "net_income_continuing_ops": 381915000, "net_income_to_common": 381915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44145000, "short_term_investments": null, "net_receivables": 211979000, "inventory": 25541000, "other_current_assets": null, "total_current_assets": 367829000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2690797000, "total_assets": 3058626000, "short_term_debt": 1943000, "accounts_payable": 128174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607058000, "long_term_debt": 585340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1285992000, "total_liabilities": 1893050000, "total_debt": 587283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -535049000, "total_equity": 1165576000, "shares_outstanding": 83683000, "operating_cash_flow": 709739000, "stock_based_compensation": 15953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -423469000, "free_cash_flow": 1032903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "495486000", "ebitda": "966111000", "netIncome": "381915000", "grossProfit": "925770000", "depreciation": "None", "totalRevenue": "1651980000", "costOfRevenue": "726210000", "interestIncome": "None", "incomeBeforeTax": "384452000", "interestExpense": "125498000", "operatingIncome": "736119000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2537000", "reportedCurrency": "USD", "netInterestIncome": "-125498000", "nonInterestIncome": "None", "operatingExpenses": "189651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "726210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "470625000", "sellingGeneralAndAdministrative": "99754000", "netIncomeFromContinuingOperations": "381915000" }, "balance": { "goodwill": "None", "inventory": "25541000", "commonStock": "826000", "currentDebt": "None", "investments": "None", "totalAssets": "3058626000", "longTermDebt": "585340000", "shortTermDebt": "1943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-535049000", "totalLiabilities": "1893050000", "otherCurrentAssets": "111705000", "totalCurrentAssets": "367829000", "currentLongTermDebt": "None", "longTermInvestments": "1745000", "shortTermInvestments": "None", "currentNetReceivables": "211979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2690797000", "currentAccountsPayable": "128174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2649178000", "shortLongTermDebtTotal": "602138000", "totalShareholderEquity": "1165576000", "capitalLeaseObligations": "16798000", "otherCurrentLiabilities": "476941000", "totalCurrentLiabilities": "607058000", "otherNonCurrentLiabilities": "176152000", "totalNonCurrentLiabilities": "1285992000", "cashAndShortTermInvestments": "44145000", "commonStockSharesOutstanding": "83683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "709739000", "capitalExpenditures": "323164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423469000", "cashflowFromInvestment": "-311977000", "stockBasedCompensation": "15953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4603000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 1244540000, "cost_of_revenue": 682958000, "gross_profit": 561582000, "ebit": -51449000, "ebitda": 402674000, "pretax_income": -184587000, "tax_provision": -1635000, "net_income": -182952000, "net_income_to_common": -182952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69852000, "total_current_assets": 340003000, "total_assets": 2766815000, "short_term_debt": 7775000, "long_term_debt": 956667000, "total_debt": 964442000, "total_liabilities": 2006162000, "total_equity": 760653000, "shares_outstanding": 81769000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 411388000, "capital_expenditure": 293331000, "free_cash_flow": 704719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337111, "ticker_id": 3865, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51449000", "ebitda": "402674000", "netIncome": "-182952000", "grossProfit": "561582000", "depreciation": "None", "totalRevenue": "1244540000", "costOfRevenue": "682958000", "interestIncome": "None", "incomeBeforeTax": "-184587000", "interestExpense": "133138000", "operatingIncome": "374616000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1635000", "reportedCurrency": "USD", "netInterestIncome": "-133138000", "nonInterestIncome": "None", "operatingExpenses": "186966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "454123000", "sellingGeneralAndAdministrative": "78677000", "netIncomeFromContinuingOperations": "-182952000" }, "balance": { "goodwill": "None", "inventory": "49009000", "commonStock": "819000", "currentDebt": "None", "investments": "None", "totalAssets": "2766815000", "longTermDebt": "956667000", "shortTermDebt": "7775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-916964000", "totalLiabilities": "2006162000", "otherCurrentAssets": "50683000", "totalCurrentAssets": "340003000", "currentLongTermDebt": "6060000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "219468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426812000", "currentAccountsPayable": "85815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2394296000", "shortLongTermDebtTotal": "980772000", "totalShareholderEquity": "760653000", "capitalLeaseObligations": "18045000", "otherCurrentLiabilities": "506936000", "totalCurrentLiabilities": "600526000", "otherNonCurrentLiabilities": "45006000", "totalNonCurrentLiabilities": "1405636000", "cashAndShortTermInvestments": "69852000", "commonStockSharesOutstanding": "81769000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "45899000", "operatingCashflow": "411388000", "capitalExpenditures": "293331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82022000", "cashflowFromInvestment": "-293747000", "stockBasedCompensation": "10992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "454123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1244540000, "cost_of_revenue": 682958000, "gross_profit": 561582000, "research_and_development": null, "selling_general_admin": 78677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51449000, "depreciation_amortisation": 454123000, "ebitda": 402674000, "interest_expense": 133138000, "interest_income": null, "other_non_operating": null, "pretax_income": -184587000, "tax_provision": -1635000, "effective_tax_rate": null, "net_income": -182952000, "net_income_continuing_ops": -182952000, "net_income_to_common": -182952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69852000, "short_term_investments": null, "net_receivables": 219468000, "inventory": 49009000, "other_current_assets": null, "total_current_assets": 340003000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426812000, "total_assets": 2766815000, "short_term_debt": 7775000, "accounts_payable": 85815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600526000, "long_term_debt": 956667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1405636000, "total_liabilities": 2006162000, "total_debt": 964442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -916964000, "total_equity": 760653000, "shares_outstanding": 81769000, "operating_cash_flow": 411388000, "stock_based_compensation": 10992000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82022000, "free_cash_flow": 704719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51449000", "ebitda": "402674000", "netIncome": "-182952000", "grossProfit": "561582000", "depreciation": "None", "totalRevenue": "1244540000", "costOfRevenue": "682958000", "interestIncome": "None", "incomeBeforeTax": "-184587000", "interestExpense": "133138000", "operatingIncome": "374616000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1635000", "reportedCurrency": "USD", "netInterestIncome": "-133138000", "nonInterestIncome": "None", "operatingExpenses": "186966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "454123000", "sellingGeneralAndAdministrative": "78677000", "netIncomeFromContinuingOperations": "-182952000" }, "balance": { "goodwill": "None", "inventory": "49009000", "commonStock": "819000", "currentDebt": "None", "investments": "None", "totalAssets": "2766815000", "longTermDebt": "956667000", "shortTermDebt": "7775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-916964000", "totalLiabilities": "2006162000", "otherCurrentAssets": "50683000", "totalCurrentAssets": "340003000", "currentLongTermDebt": "6060000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "219468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426812000", "currentAccountsPayable": "85815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2394296000", "shortLongTermDebtTotal": "980772000", "totalShareholderEquity": "760653000", "capitalLeaseObligations": "18045000", "otherCurrentLiabilities": "506936000", "totalCurrentLiabilities": "600526000", "otherNonCurrentLiabilities": "45006000", "totalNonCurrentLiabilities": "1405636000", "cashAndShortTermInvestments": "69852000", "commonStockSharesOutstanding": "81769000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "45899000", "operatingCashflow": "411388000", "capitalExpenditures": "293331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82022000", "cashflowFromInvestment": "-293747000", "stockBasedCompensation": "10992000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "454123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 575936000, "cost_of_revenue": 611964000, "gross_profit": -36028000, "ebit": -330607000, "ebitda": 83480000, "pretax_income": -430022000, "tax_provision": 35583000, "net_income": -465605000, "net_income_to_common": -465605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34233000, "total_current_assets": 247392000, "total_assets": 2834546000, "short_term_debt": 1793000, "long_term_debt": 985512000, "total_debt": 987305000, "total_liabilities": 1907945000, "total_equity": 926601000, "shares_outstanding": 67664000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 301923000, "capital_expenditure": 362942000, "free_cash_flow": 664865000, "dividends_paid": 827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337116, "ticker_id": 3865, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-330607000", "ebitda": "83480000", "netIncome": "-465605000", "grossProfit": "-36028000", "depreciation": "None", "totalRevenue": "575936000", "costOfRevenue": "611964000", "interestIncome": "None", "incomeBeforeTax": "-430022000", "interestExpense": "99415000", "operatingIncome": "-421310000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35583000", "reportedCurrency": "USD", "netInterestIncome": "-99415000", "nonInterestIncome": "None", "operatingExpenses": "385282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414087000", "sellingGeneralAndAdministrative": "79175000", "netIncomeFromContinuingOperations": "-465605000" }, "balance": { "goodwill": "None", "inventory": "36161000", "commonStock": "813000", "currentDebt": "None", "investments": "None", "totalAssets": "2834546000", "longTermDebt": "985512000", "shortTermDebt": "1793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-734012000", "totalLiabilities": "1907945000", "otherCurrentAssets": "38020000", "totalCurrentAssets": "247392000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2587154000", "currentAccountsPayable": "104864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2543024000", "shortLongTermDebtTotal": "1005859000", "totalShareholderEquity": "926601000", "capitalLeaseObligations": "20347000", "otherCurrentLiabilities": "340877000", "totalCurrentLiabilities": "447534000", "otherNonCurrentLiabilities": "54372000", "totalNonCurrentLiabilities": "1460411000", "cashAndShortTermInvestments": "34233000", "commonStockSharesOutstanding": "67664000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-465605000", "profitLoss": "None", "dividendPayout": "827000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "40134000", "operatingCashflow": "301923000", "capitalExpenditures": "362942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324192000", "cashflowFromInvestment": "-678904000", "stockBasedCompensation": "8669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-827000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575936000, "cost_of_revenue": 611964000, "gross_profit": -36028000, "research_and_development": null, "selling_general_admin": 79175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -330607000, "depreciation_amortisation": 414087000, "ebitda": 83480000, "interest_expense": 99415000, "interest_income": null, "other_non_operating": null, "pretax_income": -430022000, "tax_provision": 35583000, "effective_tax_rate": null, "net_income": -465605000, "net_income_continuing_ops": -465605000, "net_income_to_common": -465605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34233000, "short_term_investments": null, "net_receivables": 175139000, "inventory": 36161000, "other_current_assets": null, "total_current_assets": 247392000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2587154000, "total_assets": 2834546000, "short_term_debt": 1793000, "accounts_payable": 104864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447534000, "long_term_debt": 985512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1460411000, "total_liabilities": 1907945000, "total_debt": 987305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -734012000, "total_equity": 926601000, "shares_outstanding": 67664000, "operating_cash_flow": 301923000, "stock_based_compensation": 8669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 362942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -678904000, "dividends_paid": 827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324192000, "free_cash_flow": 664865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-330607000", "ebitda": "83480000", "netIncome": "-465605000", "grossProfit": "-36028000", "depreciation": "None", "totalRevenue": "575936000", "costOfRevenue": "611964000", "interestIncome": "None", "incomeBeforeTax": "-430022000", "interestExpense": "99415000", "operatingIncome": "-421310000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35583000", "reportedCurrency": "USD", "netInterestIncome": "-99415000", "nonInterestIncome": "None", "operatingExpenses": "385282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "414087000", "sellingGeneralAndAdministrative": "79175000", "netIncomeFromContinuingOperations": "-465605000" }, "balance": { "goodwill": "None", "inventory": "36161000", "commonStock": "813000", "currentDebt": "None", "investments": "None", "totalAssets": "2834546000", "longTermDebt": "985512000", "shortTermDebt": "1793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-734012000", "totalLiabilities": "1907945000", "otherCurrentAssets": "38020000", "totalCurrentAssets": "247392000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2587154000", "currentAccountsPayable": "104864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2543024000", "shortLongTermDebtTotal": "1005859000", "totalShareholderEquity": "926601000", "capitalLeaseObligations": "20347000", "otherCurrentLiabilities": "340877000", "totalCurrentLiabilities": "447534000", "otherNonCurrentLiabilities": "54372000", "totalNonCurrentLiabilities": "1460411000", "cashAndShortTermInvestments": "34233000", "commonStockSharesOutstanding": "67664000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-465605000", "profitLoss": "None", "dividendPayout": "827000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "40134000", "operatingCashflow": "301923000", "capitalExpenditures": "362942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "324192000", "cashflowFromInvestment": "-678904000", "stockBasedCompensation": "8669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-827000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 908064000, "cost_of_revenue": 590707000, "gross_profit": 317357000, "ebit": 120435000, "ebitda": 500755000, "pretax_income": 22588000, "tax_provision": -36141000, "net_income": 58729000, "net_income_to_common": 58729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87022000, "total_current_assets": 293984000, "total_assets": 2589482000, "short_term_debt": 1594000, "long_term_debt": 732981000, "total_debt": 734575000, "total_liabilities": 1511205000, "total_equity": 1078277000, "shares_outstanding": 54413000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 393733000, "capital_expenditure": 463409000, "free_cash_flow": 857142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337121, "ticker_id": 3865, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120435000", "ebitda": "500755000", "netIncome": "58729000", "grossProfit": "317357000", "depreciation": "None", "totalRevenue": "908064000", "costOfRevenue": "590707000", "interestIncome": "193184000", "incomeBeforeTax": "22588000", "interestExpense": "97847000", "operatingIncome": "213094000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-36141000", "reportedCurrency": "USD", "netInterestIncome": "-97847000", "nonInterestIncome": "None", "operatingExpenses": "104263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380320000", "sellingGeneralAndAdministrative": "77209000", "netIncomeFromContinuingOperations": "58729000" }, "balance": { "goodwill": "None", "inventory": "74270000", "commonStock": "542000", "currentDebt": "None", "investments": "None", "totalAssets": "2589482000", "longTermDebt": "732981000", "shortTermDebt": "1594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-268407000", "totalLiabilities": "1511205000", "otherCurrentAssets": "1836000", "totalCurrentAssets": "293984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295498000", "currentAccountsPayable": "71357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2233391000", "shortLongTermDebtTotal": "796601000", "totalShareholderEquity": "1078277000", "capitalLeaseObligations": "18833000", "otherCurrentLiabilities": "39656000", "totalCurrentLiabilities": "370452000", "otherNonCurrentLiabilities": "81595000", "totalNonCurrentLiabilities": "1140753000", "cashAndShortTermInvestments": "87022000", "commonStockSharesOutstanding": "54413000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "87022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-50573000", "operatingCashflow": "393733000", "capitalExpenditures": "463409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48083000", "cashflowFromInvestment": "-495956000", "stockBasedCompensation": "6964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "385527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 908064000, "cost_of_revenue": 590707000, "gross_profit": 317357000, "research_and_development": null, "selling_general_admin": 77209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120435000, "depreciation_amortisation": 380320000, "ebitda": 500755000, "interest_expense": 97847000, "interest_income": null, "other_non_operating": null, "pretax_income": 22588000, "tax_provision": -36141000, "effective_tax_rate": null, "net_income": 58729000, "net_income_continuing_ops": 58729000, "net_income_to_common": 58729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87022000, "short_term_investments": null, "net_receivables": 130856000, "inventory": 74270000, "other_current_assets": null, "total_current_assets": 293984000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2295498000, "total_assets": 2589482000, "short_term_debt": 1594000, "accounts_payable": 71357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370452000, "long_term_debt": 732981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1140753000, "total_liabilities": 1511205000, "total_debt": 734575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -268407000, "total_equity": 1078277000, "shares_outstanding": 54413000, "operating_cash_flow": 393733000, "stock_based_compensation": 6964000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 463409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495956000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48083000, "free_cash_flow": 857142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120435000", "ebitda": "500755000", "netIncome": "58729000", "grossProfit": "317357000", "depreciation": "None", "totalRevenue": "908064000", "costOfRevenue": "590707000", "interestIncome": "193184000", "incomeBeforeTax": "22588000", "interestExpense": "97847000", "operatingIncome": "213094000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-36141000", "reportedCurrency": "USD", "netInterestIncome": "-97847000", "nonInterestIncome": "None", "operatingExpenses": "104263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380320000", "sellingGeneralAndAdministrative": "77209000", "netIncomeFromContinuingOperations": "58729000" }, "balance": { "goodwill": "None", "inventory": "74270000", "commonStock": "542000", "currentDebt": "None", "investments": "None", "totalAssets": "2589482000", "longTermDebt": "732981000", "shortTermDebt": "1594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-268407000", "totalLiabilities": "1511205000", "otherCurrentAssets": "1836000", "totalCurrentAssets": "293984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2295498000", "currentAccountsPayable": "71357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2233391000", "shortLongTermDebtTotal": "796601000", "totalShareholderEquity": "1078277000", "capitalLeaseObligations": "18833000", "otherCurrentLiabilities": "39656000", "totalCurrentLiabilities": "370452000", "otherNonCurrentLiabilities": "81595000", "totalNonCurrentLiabilities": "1140753000", "cashAndShortTermInvestments": "87022000", "commonStockSharesOutstanding": "54413000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "87022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-50573000", "operatingCashflow": "393733000", "capitalExpenditures": "463409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48083000", "cashflowFromInvestment": "-495956000", "stockBasedCompensation": "6964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "385527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 891288000, "cost_of_revenue": 436696000, "gross_profit": 454592000, "ebit": 354092000, "ebitda": 678155000, "pretax_income": 224462000, "tax_provision": 2922000, "net_income": 221540000, "net_income_to_common": 221540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139914000, "total_current_assets": 416846000, "total_assets": 2479986000, "short_term_debt": 443000, "long_term_debt": 654861000, "total_debt": 655304000, "total_liabilities": 1472490000, "total_equity": 1007496000, "shares_outstanding": 46061000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 263445000, "capital_expenditure": 240914000, "free_cash_flow": 504359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337126, "ticker_id": 3865, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "354092000", "ebitda": "678155000", "netIncome": "221540000", "grossProfit": "454592000", "depreciation": "None", "totalRevenue": "891288000", "costOfRevenue": "436696000", "interestIncome": "29679000", "incomeBeforeTax": "224462000", "interestExpense": "90114000", "operatingIncome": "253129000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2922000", "reportedCurrency": "USD", "netInterestIncome": "-90114000", "nonInterestIncome": "None", "operatingExpenses": "201463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324063000", "sellingGeneralAndAdministrative": "101158000", "netIncomeFromContinuingOperations": "221540000" }, "balance": { "goodwill": "None", "inventory": "115632000", "commonStock": "542000", "currentDebt": "None", "investments": "None", "totalAssets": "2479986000", "longTermDebt": "654861000", "shortTermDebt": "443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-327136000", "totalLiabilities": "1472490000", "otherCurrentAssets": "7644000", "totalCurrentAssets": "416846000", "currentLongTermDebt": "443000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2063140000", "currentAccountsPayable": "51019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051221000", "shortLongTermDebtTotal": "734845000", "totalShareholderEquity": "1007496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22621000", "totalCurrentLiabilities": "380418000", "otherNonCurrentLiabilities": "123359000", "totalNonCurrentLiabilities": "1092072000", "cashAndShortTermInvestments": "139914000", "commonStockSharesOutstanding": "46061000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "29420000", "operatingCashflow": "263445000", "capitalExpenditures": "240914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193211000", "cashflowFromInvestment": "37495000", "stockBasedCompensation": "2893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891288000, "cost_of_revenue": 436696000, "gross_profit": 454592000, "research_and_development": 0, "selling_general_admin": 101158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 354092000, "depreciation_amortisation": 324063000, "ebitda": 678155000, "interest_expense": 90114000, "interest_income": null, "other_non_operating": null, "pretax_income": 224462000, "tax_provision": 2922000, "effective_tax_rate": null, "net_income": 221540000, "net_income_continuing_ops": 221540000, "net_income_to_common": 221540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139914000, "short_term_investments": null, "net_receivables": 153656000, "inventory": 115632000, "other_current_assets": null, "total_current_assets": 416846000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2063140000, "total_assets": 2479986000, "short_term_debt": 443000, "accounts_payable": 51019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 380418000, "long_term_debt": 654861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1092072000, "total_liabilities": 1472490000, "total_debt": 655304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -327136000, "total_equity": 1007496000, "shares_outstanding": 46061000, "operating_cash_flow": 263445000, "stock_based_compensation": 2893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 240914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193211000, "free_cash_flow": 504359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "354092000", "ebitda": "678155000", "netIncome": "221540000", "grossProfit": "454592000", "depreciation": "None", "totalRevenue": "891288000", "costOfRevenue": "436696000", "interestIncome": "29679000", "incomeBeforeTax": "224462000", "interestExpense": "90114000", "operatingIncome": "253129000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2922000", "reportedCurrency": "USD", "netInterestIncome": "-90114000", "nonInterestIncome": "None", "operatingExpenses": "201463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324063000", "sellingGeneralAndAdministrative": "101158000", "netIncomeFromContinuingOperations": "221540000" }, "balance": { "goodwill": "None", "inventory": "115632000", "commonStock": "542000", "currentDebt": "None", "investments": "None", "totalAssets": "2479986000", "longTermDebt": "654861000", "shortTermDebt": "443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-327136000", "totalLiabilities": "1472490000", "otherCurrentAssets": "7644000", "totalCurrentAssets": "416846000", "currentLongTermDebt": "443000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2063140000", "currentAccountsPayable": "51019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051221000", "shortLongTermDebtTotal": "734845000", "totalShareholderEquity": "1007496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22621000", "totalCurrentLiabilities": "380418000", "otherNonCurrentLiabilities": "123359000", "totalNonCurrentLiabilities": "1092072000", "cashAndShortTermInvestments": "139914000", "commonStockSharesOutstanding": "46061000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "29420000", "operatingCashflow": "263445000", "capitalExpenditures": "240914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193211000", "cashflowFromInvestment": "37495000", "stockBasedCompensation": "2893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "ebit": 25592000, "ebitda": 290914999, "pretax_income": -321296000, "tax_provision": -65292000, "net_income": -256165000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386367000, "total_current_assets": 847469000, "total_assets": 5272720000, "short_term_debt": 3699000, "long_term_debt": 1227461000, "total_debt": 1231160000, "total_liabilities": 3397901000, "total_equity": 1874519000, "shares_outstanding": 168381000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167083000, "capital_expenditure": 152422000, "free_cash_flow": 319505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337089, "ticker_id": 3865, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25592000", "ebitda": "290914999", "netIncome": "-256165000", "grossProfit": "77909000", "depreciation": "None", "totalRevenue": "472310000", "costOfRevenue": "394401000", "interestIncome": "None", "incomeBeforeTax": "-321296000", "interestExpense": "39178000", "operatingIncome": "25592000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-65292000", "reportedCurrency": "USD", "netInterestIncome": "-39178000", "nonInterestIncome": "None", "operatingExpenses": "52317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265322999", "sellingGeneralAndAdministrative": "40970000", "netIncomeFromContinuingOperations": "-256004000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1896000", "currentDebt": "None", "investments": "None", "totalAssets": "5272720000", "longTermDebt": "1227461000", "shortTermDebt": "3699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1174565000", "totalLiabilities": "3397901000", "otherCurrentAssets": "119773000", "totalCurrentAssets": "847469000", "currentLongTermDebt": "None", "longTermInvestments": "44774000", "shortTermInvestments": "None", "currentNetReceivables": "341329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4425251000", "currentAccountsPayable": "108697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1242152000", "totalShareholderEquity": "1874519000", "capitalLeaseObligations": "14691000", "otherCurrentLiabilities": "594570000", "totalCurrentLiabilities": "706966000", "otherNonCurrentLiabilities": "198191000", "totalNonCurrentLiabilities": "2690935000", "cashAndShortTermInvestments": "386367000", "commonStockSharesOutstanding": "168381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "386367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256165000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167083000", "capitalExpenditures": "152422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53540000", "cashflowFromInvestment": "-89580000", "stockBasedCompensation": "5336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265322999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472310000, "cost_of_revenue": 394401000, "gross_profit": 77909000, "research_and_development": null, "selling_general_admin": 40970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25592000, "depreciation_amortisation": 265322999, "ebitda": 290914999, "interest_expense": 39178000, "interest_income": null, "other_non_operating": null, "pretax_income": -321296000, "tax_provision": -65292000, "effective_tax_rate": null, "net_income": -256165000, "net_income_continuing_ops": -256004000, "net_income_to_common": -256165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386367000, "short_term_investments": null, "net_receivables": 341329000, "inventory": null, "other_current_assets": null, "total_current_assets": 847469000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4425251000, "total_assets": 5272720000, "short_term_debt": 3699000, "accounts_payable": 108697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706966000, "long_term_debt": 1227461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2690935000, "total_liabilities": 3397901000, "total_debt": 1231160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1174565000, "total_equity": 1874519000, "shares_outstanding": 168381000, "operating_cash_flow": 167083000, "stock_based_compensation": 5336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53540000, "free_cash_flow": 319505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25592000", "ebitda": "290914999", "netIncome": "-256165000", "grossProfit": "77909000", "depreciation": "None", "totalRevenue": "472310000", "costOfRevenue": "394401000", "interestIncome": "None", "incomeBeforeTax": "-321296000", "interestExpense": "39178000", "operatingIncome": "25592000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-65292000", "reportedCurrency": "USD", "netInterestIncome": "-39178000", "nonInterestIncome": "None", "operatingExpenses": "52317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265322999", "sellingGeneralAndAdministrative": "40970000", "netIncomeFromContinuingOperations": "-256004000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1896000", "currentDebt": "None", "investments": "None", "totalAssets": "5272720000", "longTermDebt": "1227461000", "shortTermDebt": "3699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1174565000", "totalLiabilities": "3397901000", "otherCurrentAssets": "119773000", "totalCurrentAssets": "847469000", "currentLongTermDebt": "None", "longTermInvestments": "44774000", "shortTermInvestments": "None", "currentNetReceivables": "341329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4425251000", "currentAccountsPayable": "108697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1242152000", "totalShareholderEquity": "1874519000", "capitalLeaseObligations": "14691000", "otherCurrentLiabilities": "594570000", "totalCurrentLiabilities": "706966000", "otherNonCurrentLiabilities": "198191000", "totalNonCurrentLiabilities": "2690935000", "cashAndShortTermInvestments": "386367000", "commonStockSharesOutstanding": "168381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "386367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256165000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167083000", "capitalExpenditures": "152422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53540000", "cashflowFromInvestment": "-89580000", "stockBasedCompensation": "5336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265322999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "ebit": -129379000, "ebitda": 145435000, "pretax_income": -252059000, "tax_provision": -48448000, "net_income": -204642000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 362809000, "total_current_assets": 841306000, "total_assets": 5552057000, "short_term_debt": 3657000, "long_term_debt": 1226189000, "total_debt": 1229846000, "total_liabilities": 3383934000, "total_equity": 2167984000, "shares_outstanding": 175136000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 201780000, "capital_expenditure": 120268000, "free_cash_flow": 322048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337090, "ticker_id": 3865, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-129379000", "ebitda": "145435000", "netIncome": "-204642000", "grossProfit": "-30885999", "depreciation": "None", "totalRevenue": "392237000", "costOfRevenue": "423123000", "interestIncome": "None", "incomeBeforeTax": "-252059000", "interestExpense": "122680000", "operatingIncome": "-73566000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48448000", "reportedCurrency": "USD", "netInterestIncome": "-40796000", "nonInterestIncome": "None", "operatingExpenses": "42680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274814000", "sellingGeneralAndAdministrative": "39776000", "netIncomeFromContinuingOperations": "-203611000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1885000", "currentDebt": "None", "investments": "None", "totalAssets": "5552057000", "longTermDebt": "1226189000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-918400000", "totalLiabilities": "3383934000", "otherCurrentAssets": "155439000", "totalCurrentAssets": "841306000", "currentLongTermDebt": "None", "longTermInvestments": "112382000", "shortTermInvestments": "None", "currentNetReceivables": "323058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4710751000", "currentAccountsPayable": "92979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241802000", "totalShareholderEquity": "2167984000", "capitalLeaseObligations": "15613000", "otherCurrentLiabilities": "548085000", "totalCurrentLiabilities": "644721000", "otherNonCurrentLiabilities": "281429000", "totalNonCurrentLiabilities": "2739213000", "cashAndShortTermInvestments": "362809000", "commonStockSharesOutstanding": "175136000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201780000", "capitalExpenditures": "120268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29140000", "cashflowFromInvestment": "-142059000", "stockBasedCompensation": "4919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392237000, "cost_of_revenue": 423123000, "gross_profit": -30885999, "research_and_development": null, "selling_general_admin": 39776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129379000, "depreciation_amortisation": 274814000, "ebitda": 145435000, "interest_expense": 122680000, "interest_income": null, "other_non_operating": null, "pretax_income": -252059000, "tax_provision": -48448000, "effective_tax_rate": null, "net_income": -204642000, "net_income_continuing_ops": -203611000, "net_income_to_common": -204642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 362809000, "short_term_investments": null, "net_receivables": 323058000, "inventory": null, "other_current_assets": null, "total_current_assets": 841306000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4710751000, "total_assets": 5552057000, "short_term_debt": 3657000, "accounts_payable": 92979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 644721000, "long_term_debt": 1226189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2739213000, "total_liabilities": 3383934000, "total_debt": 1229846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -918400000, "total_equity": 2167984000, "shares_outstanding": 175136000, "operating_cash_flow": 201780000, "stock_based_compensation": 4919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29140000, "free_cash_flow": 322048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-129379000", "ebitda": "145435000", "netIncome": "-204642000", "grossProfit": "-30885999", "depreciation": "None", "totalRevenue": "392237000", "costOfRevenue": "423123000", "interestIncome": "None", "incomeBeforeTax": "-252059000", "interestExpense": "122680000", "operatingIncome": "-73566000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48448000", "reportedCurrency": "USD", "netInterestIncome": "-40796000", "nonInterestIncome": "None", "operatingExpenses": "42680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274814000", "sellingGeneralAndAdministrative": "39776000", "netIncomeFromContinuingOperations": "-203611000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1885000", "currentDebt": "None", "investments": "None", "totalAssets": "5552057000", "longTermDebt": "1226189000", "shortTermDebt": "3657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-918400000", "totalLiabilities": "3383934000", "otherCurrentAssets": "155439000", "totalCurrentAssets": "841306000", "currentLongTermDebt": "None", "longTermInvestments": "112382000", "shortTermInvestments": "None", "currentNetReceivables": "323058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4710751000", "currentAccountsPayable": "92979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241802000", "totalShareholderEquity": "2167984000", "capitalLeaseObligations": "15613000", "otherCurrentLiabilities": "548085000", "totalCurrentLiabilities": "644721000", "otherNonCurrentLiabilities": "281429000", "totalNonCurrentLiabilities": "2739213000", "cashAndShortTermInvestments": "362809000", "commonStockSharesOutstanding": "175136000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "362809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-495324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201780000", "capitalExpenditures": "120268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29140000", "cashflowFromInvestment": "-142059000", "stockBasedCompensation": "4919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 450053000, "cost_of_revenue": 396442000, "gross_profit": 53611000, "ebit": -79265000, "ebitda": 214136000, "pretax_income": -120112000, "tax_provision": -24204000, "net_income": -95908000, "net_income_to_common": -95908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332691000, "total_current_assets": 810898000, "total_assets": 5699460000, "short_term_debt": 24655000, "long_term_debt": 1224947000, "total_debt": 1249602000, "total_liabilities": 3317824000, "total_equity": 2380466000, "shares_outstanding": 173291000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 114168000, "capital_expenditure": 85488000, "free_cash_flow": 199656000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337092, "ticker_id": 3865, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79265000", "ebitda": "214136000", "netIncome": "-95908000", "grossProfit": "53611000", "depreciation": "None", "totalRevenue": "450053000", "costOfRevenue": "396442000", "interestIncome": "None", "incomeBeforeTax": "-120112000", "interestExpense": "40847000", "operatingIncome": "-86181000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-24204000", "reportedCurrency": "USD", "netInterestIncome": "-40847000", "nonInterestIncome": "None", "operatingExpenses": "139792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293401000", "sellingGeneralAndAdministrative": "41547000", "netIncomeFromContinuingOperations": "-95908000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1885000", "currentDebt": "None", "investments": "None", "totalAssets": "5699460000", "longTermDebt": "1224947000", "shortTermDebt": "24655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-715820000", "totalLiabilities": "3317824000", "otherCurrentAssets": "145631000", "totalCurrentAssets": "810898000", "currentLongTermDebt": "None", "longTermInvestments": "111589000", "shortTermInvestments": "None", "currentNetReceivables": "332576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4888562000", "currentAccountsPayable": "80120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1358188000", "totalShareholderEquity": "2380466000", "capitalLeaseObligations": "16555000", "otherCurrentLiabilities": "532344000", "totalCurrentLiabilities": "637119000", "otherNonCurrentLiabilities": "327429000", "totalNonCurrentLiabilities": "2680705000", "cashAndShortTermInvestments": "332691000", "commonStockSharesOutstanding": "173291000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114168000", "capitalExpenditures": "85488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58459000", "cashflowFromInvestment": "-112384000", "stockBasedCompensation": "4955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 450053000, "cost_of_revenue": 396442000, "gross_profit": 53611000, "research_and_development": null, "selling_general_admin": 41547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79265000, "depreciation_amortisation": 293401000, "ebitda": 214136000, "interest_expense": 40847000, "interest_income": null, "other_non_operating": null, "pretax_income": -120112000, "tax_provision": -24204000, "effective_tax_rate": null, "net_income": -95908000, "net_income_continuing_ops": -95908000, "net_income_to_common": -95908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332691000, "short_term_investments": null, "net_receivables": 332576000, "inventory": null, "other_current_assets": null, "total_current_assets": 810898000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4888562000, "total_assets": 5699460000, "short_term_debt": 24655000, "accounts_payable": 80120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637119000, "long_term_debt": 1224947000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2680705000, "total_liabilities": 3317824000, "total_debt": 1249602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -715820000, "total_equity": 2380466000, "shares_outstanding": 173291000, "operating_cash_flow": 114168000, "stock_based_compensation": 4955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58459000, "free_cash_flow": 199656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79265000", "ebitda": "214136000", "netIncome": "-95908000", "grossProfit": "53611000", "depreciation": "None", "totalRevenue": "450053000", "costOfRevenue": "396442000", "interestIncome": "None", "incomeBeforeTax": "-120112000", "interestExpense": "40847000", "operatingIncome": "-86181000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-24204000", "reportedCurrency": "USD", "netInterestIncome": "-40847000", "nonInterestIncome": "None", "operatingExpenses": "139792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "293401000", "sellingGeneralAndAdministrative": "41547000", "netIncomeFromContinuingOperations": "-95908000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1885000", "currentDebt": "None", "investments": "None", "totalAssets": "5699460000", "longTermDebt": "1224947000", "shortTermDebt": "24655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-715820000", "totalLiabilities": "3317824000", "otherCurrentAssets": "145631000", "totalCurrentAssets": "810898000", "currentLongTermDebt": "None", "longTermInvestments": "111589000", "shortTermInvestments": "None", "currentNetReceivables": "332576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4888562000", "currentAccountsPayable": "80120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1358188000", "totalShareholderEquity": "2380466000", "capitalLeaseObligations": "16555000", "otherCurrentLiabilities": "532344000", "totalCurrentLiabilities": "637119000", "otherNonCurrentLiabilities": "327429000", "totalNonCurrentLiabilities": "2680705000", "cashAndShortTermInvestments": "332691000", "commonStockSharesOutstanding": "173291000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "332691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114168000", "capitalExpenditures": "85488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58459000", "cashflowFromInvestment": "-112384000", "stockBasedCompensation": "4955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "293401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 424721000, "cost_of_revenue": 406807000, "gross_profit": 17914000, "ebit": -181552000, "ebitda": 120200000, "pretax_income": -222363000, "tax_provision": -36426000, "net_income": -185937000, "net_income_to_common": -185937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357287000, "total_current_assets": 870645000, "total_assets": 5924702000, "short_term_debt": 3823000, "long_term_debt": 1223736000, "total_debt": 1227559000, "total_liabilities": 3405689000, "total_equity": 2519013000, "shares_outstanding": 177404000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 351637000, "capital_expenditure": 147146000, "free_cash_flow": 498783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337093, "ticker_id": 3865, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181552000", "ebitda": "120200000", "netIncome": "-185937000", "grossProfit": "17914000", "depreciation": "None", "totalRevenue": "424721000", "costOfRevenue": "406807000", "interestIncome": "None", "incomeBeforeTax": "-222363000", "interestExpense": "40811000", "operatingIncome": "-273592000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-36426000", "reportedCurrency": "USD", "netInterestIncome": "-40811000", "nonInterestIncome": "None", "operatingExpenses": "291506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301752000", "sellingGeneralAndAdministrative": "39430000", "netIncomeFromContinuingOperations": "-185937000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1882000", "currentDebt": "None", "investments": "None", "totalAssets": "5924702000", "longTermDebt": "1223736000", "shortTermDebt": "3823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-619915000", "totalLiabilities": "3405689000", "otherCurrentAssets": "172962000", "totalCurrentAssets": "870645000", "currentLongTermDebt": "None", "longTermInvestments": "112589000", "shortTermInvestments": "None", "currentNetReceivables": "340396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5054057000", "currentAccountsPayable": "105355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241335000", "totalShareholderEquity": "2519013000", "capitalLeaseObligations": "17599000", "otherCurrentLiabilities": "602948000", "totalCurrentLiabilities": "712126000", "otherNonCurrentLiabilities": "352882000", "totalNonCurrentLiabilities": "2693563000", "cashAndShortTermInvestments": "357287000", "commonStockSharesOutstanding": "177404000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "357287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185937000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "351637000", "capitalExpenditures": "147146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47529000", "cashflowFromInvestment": "-148995000", "stockBasedCompensation": "4403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424721000, "cost_of_revenue": 406807000, "gross_profit": 17914000, "research_and_development": null, "selling_general_admin": 39430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181552000, "depreciation_amortisation": 301752000, "ebitda": 120200000, "interest_expense": 40811000, "interest_income": null, "other_non_operating": null, "pretax_income": -222363000, "tax_provision": -36426000, "effective_tax_rate": null, "net_income": -185937000, "net_income_continuing_ops": -185937000, "net_income_to_common": -185937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357287000, "short_term_investments": null, "net_receivables": 340396000, "inventory": null, "other_current_assets": null, "total_current_assets": 870645000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5054057000, "total_assets": 5924702000, "short_term_debt": 3823000, "accounts_payable": 105355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712126000, "long_term_debt": 1223736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2693563000, "total_liabilities": 3405689000, "total_debt": 1227559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -619915000, "total_equity": 2519013000, "shares_outstanding": 177404000, "operating_cash_flow": 351637000, "stock_based_compensation": 4403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148995000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47529000, "free_cash_flow": 498783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-181552000", "ebitda": "120200000", "netIncome": "-185937000", "grossProfit": "17914000", "depreciation": "None", "totalRevenue": "424721000", "costOfRevenue": "406807000", "interestIncome": "None", "incomeBeforeTax": "-222363000", "interestExpense": "40811000", "operatingIncome": "-273592000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-36426000", "reportedCurrency": "USD", "netInterestIncome": "-40811000", "nonInterestIncome": "None", "operatingExpenses": "291506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301752000", "sellingGeneralAndAdministrative": "39430000", "netIncomeFromContinuingOperations": "-185937000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1882000", "currentDebt": "None", "investments": "None", "totalAssets": "5924702000", "longTermDebt": "1223736000", "shortTermDebt": "3823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-619915000", "totalLiabilities": "3405689000", "otherCurrentAssets": "172962000", "totalCurrentAssets": "870645000", "currentLongTermDebt": "None", "longTermInvestments": "112589000", "shortTermInvestments": "None", "currentNetReceivables": "340396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5054057000", "currentAccountsPayable": "105355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241335000", "totalShareholderEquity": "2519013000", "capitalLeaseObligations": "17599000", "otherCurrentLiabilities": "602948000", "totalCurrentLiabilities": "712126000", "otherNonCurrentLiabilities": "352882000", "totalNonCurrentLiabilities": "2693563000", "cashAndShortTermInvestments": "357287000", "commonStockSharesOutstanding": "177404000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "357287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185937000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "351637000", "capitalExpenditures": "147146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47529000", "cashflowFromInvestment": "-148995000", "stockBasedCompensation": "4403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 513059000, "cost_of_revenue": 408635000, "gross_profit": 104424000, "ebit": 30968000, "ebitda": 342578000, "pretax_income": -9959000, "tax_provision": -91000, "net_income": -9868000, "net_income_to_common": -9868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202950000, "total_current_assets": 708790000, "total_assets": 6132565000, "short_term_debt": 3684000, "long_term_debt": 1222553000, "total_debt": 1226237000, "total_liabilities": 3401249000, "total_equity": 2731316000, "shares_outstanding": 180192000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 268241000, "capital_expenditure": 129002999, "free_cash_flow": 397243999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337094, "ticker_id": 3865, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30968000", "ebitda": "342578000", "netIncome": "-9868000", "grossProfit": "104424000", "depreciation": "None", "totalRevenue": "513059000", "costOfRevenue": "408635000", "interestIncome": "None", "incomeBeforeTax": "-9959000", "interestExpense": "40927000", "operatingIncome": "43451000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-91000", "reportedCurrency": "USD", "netInterestIncome": "-40927000", "nonInterestIncome": "None", "operatingExpenses": "60973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311610000", "sellingGeneralAndAdministrative": "34615000", "netIncomeFromContinuingOperations": "-9868000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1882000", "currentDebt": "None", "investments": "None", "totalAssets": "6132565000", "longTermDebt": "1222553000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-433978000", "totalLiabilities": "3401249000", "otherCurrentAssets": "133619000", "totalCurrentAssets": "708790000", "currentLongTermDebt": "None", "longTermInvestments": "110779000", "shortTermInvestments": "None", "currentNetReceivables": "372221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5423775000", "currentAccountsPayable": "107358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1240879000", "totalShareholderEquity": "2731316000", "capitalLeaseObligations": "18326000", "otherCurrentLiabilities": "561734000", "totalCurrentLiabilities": "672776000", "otherNonCurrentLiabilities": "403704000", "totalNonCurrentLiabilities": "2728473000", "cashAndShortTermInvestments": "202950000", "commonStockSharesOutstanding": "180192000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "202950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9868000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268241000", "capitalExpenditures": "129002999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29394000", "cashflowFromInvestment": "-143308000", "stockBasedCompensation": "4141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513059000, "cost_of_revenue": 408635000, "gross_profit": 104424000, "research_and_development": null, "selling_general_admin": 34615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30968000, "depreciation_amortisation": 311610000, "ebitda": 342578000, "interest_expense": 40927000, "interest_income": null, "other_non_operating": null, "pretax_income": -9959000, "tax_provision": -91000, "effective_tax_rate": null, "net_income": -9868000, "net_income_continuing_ops": -9868000, "net_income_to_common": -9868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202950000, "short_term_investments": null, "net_receivables": 372221000, "inventory": null, "other_current_assets": null, "total_current_assets": 708790000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5423775000, "total_assets": 6132565000, "short_term_debt": 3684000, "accounts_payable": 107358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 672776000, "long_term_debt": 1222553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2728473000, "total_liabilities": 3401249000, "total_debt": 1226237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433978000, "total_equity": 2731316000, "shares_outstanding": 180192000, "operating_cash_flow": 268241000, "stock_based_compensation": 4141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129002999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143308000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29394000, "free_cash_flow": 397243999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30968000", "ebitda": "342578000", "netIncome": "-9868000", "grossProfit": "104424000", "depreciation": "None", "totalRevenue": "513059000", "costOfRevenue": "408635000", "interestIncome": "None", "incomeBeforeTax": "-9959000", "interestExpense": "40927000", "operatingIncome": "43451000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-91000", "reportedCurrency": "USD", "netInterestIncome": "-40927000", "nonInterestIncome": "None", "operatingExpenses": "60973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311610000", "sellingGeneralAndAdministrative": "34615000", "netIncomeFromContinuingOperations": "-9868000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1882000", "currentDebt": "None", "investments": "None", "totalAssets": "6132565000", "longTermDebt": "1222553000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-433978000", "totalLiabilities": "3401249000", "otherCurrentAssets": "133619000", "totalCurrentAssets": "708790000", "currentLongTermDebt": "None", "longTermInvestments": "110779000", "shortTermInvestments": "None", "currentNetReceivables": "372221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5423775000", "currentAccountsPayable": "107358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1240879000", "totalShareholderEquity": "2731316000", "capitalLeaseObligations": "18326000", "otherCurrentLiabilities": "561734000", "totalCurrentLiabilities": "672776000", "otherNonCurrentLiabilities": "403704000", "totalNonCurrentLiabilities": "2728473000", "cashAndShortTermInvestments": "202950000", "commonStockSharesOutstanding": "180192000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "202950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9868000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268241000", "capitalExpenditures": "129002999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29394000", "cashflowFromInvestment": "-143308000", "stockBasedCompensation": "4141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 485185000, "cost_of_revenue": 384893000, "gross_profit": 100292000, "ebit": -13524000, "ebitda": 291581000, "pretax_income": -55060000, "tax_provision": 9448000, "net_income": -64508000, "net_income_to_common": -64508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108172000, "total_current_assets": 659383000, "total_assets": 6191795000, "short_term_debt": 3837000, "long_term_debt": 1221399000, "total_debt": 1225236000, "total_liabilities": 3432090000, "total_equity": 2759705000, "shares_outstanding": 180064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 349337000, "capital_expenditure": 153717000, "free_cash_flow": 503054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337095, "ticker_id": 3865, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13524000", "ebitda": "291581000", "netIncome": "-64508000", "grossProfit": "100292000", "depreciation": "None", "totalRevenue": "485185000", "costOfRevenue": "384893000", "interestIncome": "None", "incomeBeforeTax": "-55060000", "interestExpense": "41536000", "operatingIncome": "27165000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9448000", "reportedCurrency": "USD", "netInterestIncome": "-41536000", "nonInterestIncome": "None", "operatingExpenses": "73127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305105000", "sellingGeneralAndAdministrative": "41563000", "netIncomeFromContinuingOperations": "-64508000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1874000", "currentDebt": "None", "investments": "None", "totalAssets": "6191795000", "longTermDebt": "1221399000", "shortTermDebt": "3837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-424110000", "totalLiabilities": "3432090000", "otherCurrentAssets": "146953000", "totalCurrentAssets": "659383000", "currentLongTermDebt": "None", "longTermInvestments": "111269000", "shortTermInvestments": "None", "currentNetReceivables": "404258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5532412000", "currentAccountsPayable": "117055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1240725000", "totalShareholderEquity": "2759705000", "capitalLeaseObligations": "19326000", "otherCurrentLiabilities": "602163000", "totalCurrentLiabilities": "723055000", "otherNonCurrentLiabilities": "416041000", "totalNonCurrentLiabilities": "2709035000", "cashAndShortTermInvestments": "108172000", "commonStockSharesOutstanding": "180064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64507999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349337000", "capitalExpenditures": "153717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133595000", "cashflowFromInvestment": "-152255000", "stockBasedCompensation": "5603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 485185000, "cost_of_revenue": 384893000, "gross_profit": 100292000, "research_and_development": null, "selling_general_admin": 41563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13524000, "depreciation_amortisation": 305105000, "ebitda": 291581000, "interest_expense": 41536000, "interest_income": null, "other_non_operating": null, "pretax_income": -55060000, "tax_provision": 9448000, "effective_tax_rate": null, "net_income": -64508000, "net_income_continuing_ops": -64508000, "net_income_to_common": -64508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108172000, "short_term_investments": null, "net_receivables": 404258000, "inventory": null, "other_current_assets": null, "total_current_assets": 659383000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5532412000, "total_assets": 6191795000, "short_term_debt": 3837000, "accounts_payable": 117055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723055000, "long_term_debt": 1221399000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2709035000, "total_liabilities": 3432090000, "total_debt": 1225236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -424110000, "total_equity": 2759705000, "shares_outstanding": 180064000, "operating_cash_flow": 349337000, "stock_based_compensation": 5603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133595000, "free_cash_flow": 503054000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13524000", "ebitda": "291581000", "netIncome": "-64508000", "grossProfit": "100292000", "depreciation": "None", "totalRevenue": "485185000", "costOfRevenue": "384893000", "interestIncome": "None", "incomeBeforeTax": "-55060000", "interestExpense": "41536000", "operatingIncome": "27165000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9448000", "reportedCurrency": "USD", "netInterestIncome": "-41536000", "nonInterestIncome": "None", "operatingExpenses": "73127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305105000", "sellingGeneralAndAdministrative": "41563000", "netIncomeFromContinuingOperations": "-64508000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1874000", "currentDebt": "None", "investments": "None", "totalAssets": "6191795000", "longTermDebt": "1221399000", "shortTermDebt": "3837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-424110000", "totalLiabilities": "3432090000", "otherCurrentAssets": "146953000", "totalCurrentAssets": "659383000", "currentLongTermDebt": "None", "longTermInvestments": "111269000", "shortTermInvestments": "None", "currentNetReceivables": "404258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5532412000", "currentAccountsPayable": "117055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1240725000", "totalShareholderEquity": "2759705000", "capitalLeaseObligations": "19326000", "otherCurrentLiabilities": "602163000", "totalCurrentLiabilities": "723055000", "otherNonCurrentLiabilities": "416041000", "totalNonCurrentLiabilities": "2709035000", "cashAndShortTermInvestments": "108172000", "commonStockSharesOutstanding": "180064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64507999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349337000", "capitalExpenditures": "153717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133595000", "cashflowFromInvestment": "-152255000", "stockBasedCompensation": "5603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 509286000, "cost_of_revenue": 437820000, "gross_profit": 71466000, "ebit": 152559000, "ebitda": 456226000, "pretax_income": 106284000, "tax_provision": 18111000, "net_income": 88173000, "net_income_to_common": 88173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45542000, "total_current_assets": 655556000, "total_assets": 6399076000, "short_term_debt": 3933000, "long_term_debt": 1337745000, "total_debt": 1341678000, "total_liabilities": 3581440000, "total_equity": 2817636000, "shares_outstanding": 180561000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 227466000, "capital_expenditure": 86027000, "free_cash_flow": 313493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337097, "ticker_id": 3865, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152559000", "ebitda": "456226000", "netIncome": "88173000", "grossProfit": "71466000", "depreciation": "None", "totalRevenue": "509286000", "costOfRevenue": "437820000", "interestIncome": "None", "incomeBeforeTax": "106284000", "interestExpense": "46275000", "operatingIncome": "23545000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18111000", "reportedCurrency": "USD", "netInterestIncome": "-46275000", "nonInterestIncome": "None", "operatingExpenses": "47921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303667000", "sellingGeneralAndAdministrative": "41866000", "netIncomeFromContinuingOperations": "88173000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1874000", "currentDebt": "None", "investments": "None", "totalAssets": "6399076000", "longTermDebt": "1337745000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-359602000", "totalLiabilities": "3581440000", "otherCurrentAssets": "216878000", "totalCurrentAssets": "655556000", "currentLongTermDebt": "None", "longTermInvestments": "109144000", "shortTermInvestments": "None", "currentNetReceivables": "393136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5743520000", "currentAccountsPayable": "161506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1358037000", "totalShareholderEquity": "2817636000", "capitalLeaseObligations": "20292000", "otherCurrentLiabilities": "512448000", "totalCurrentLiabilities": "677887000", "otherNonCurrentLiabilities": "414825000", "totalNonCurrentLiabilities": "2903553000", "cashAndShortTermInvestments": "45542000", "commonStockSharesOutstanding": "180561000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227466000", "capitalExpenditures": "86027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113507000", "cashflowFromInvestment": "-105179000", "stockBasedCompensation": "3315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509286000, "cost_of_revenue": 437820000, "gross_profit": 71466000, "research_and_development": null, "selling_general_admin": 41866000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152559000, "depreciation_amortisation": 303667000, "ebitda": 456226000, "interest_expense": 46275000, "interest_income": null, "other_non_operating": null, "pretax_income": 106284000, "tax_provision": 18111000, "effective_tax_rate": null, "net_income": 88173000, "net_income_continuing_ops": 88173000, "net_income_to_common": 88173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45542000, "short_term_investments": null, "net_receivables": 393136000, "inventory": null, "other_current_assets": null, "total_current_assets": 655556000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5743520000, "total_assets": 6399076000, "short_term_debt": 3933000, "accounts_payable": 161506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677887000, "long_term_debt": 1337745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2903553000, "total_liabilities": 3581440000, "total_debt": 1341678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -359602000, "total_equity": 2817636000, "shares_outstanding": 180561000, "operating_cash_flow": 227466000, "stock_based_compensation": 3315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113507000, "free_cash_flow": 313493000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152559000", "ebitda": "456226000", "netIncome": "88173000", "grossProfit": "71466000", "depreciation": "None", "totalRevenue": "509286000", "costOfRevenue": "437820000", "interestIncome": "None", "incomeBeforeTax": "106284000", "interestExpense": "46275000", "operatingIncome": "23545000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "18111000", "reportedCurrency": "USD", "netInterestIncome": "-46275000", "nonInterestIncome": "None", "operatingExpenses": "47921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303667000", "sellingGeneralAndAdministrative": "41866000", "netIncomeFromContinuingOperations": "88173000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1874000", "currentDebt": "None", "investments": "None", "totalAssets": "6399076000", "longTermDebt": "1337745000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-359602000", "totalLiabilities": "3581440000", "otherCurrentAssets": "216878000", "totalCurrentAssets": "655556000", "currentLongTermDebt": "None", "longTermInvestments": "109144000", "shortTermInvestments": "None", "currentNetReceivables": "393136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5743520000", "currentAccountsPayable": "161506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1358037000", "totalShareholderEquity": "2817636000", "capitalLeaseObligations": "20292000", "otherCurrentLiabilities": "512448000", "totalCurrentLiabilities": "677887000", "otherNonCurrentLiabilities": "414825000", "totalNonCurrentLiabilities": "2903553000", "cashAndShortTermInvestments": "45542000", "commonStockSharesOutstanding": "180561000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227466000", "capitalExpenditures": "86027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113507000", "cashflowFromInvestment": "-105179000", "stockBasedCompensation": "3315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "303667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 549165000, "cost_of_revenue": 447609000, "gross_profit": 101556000, "ebit": 54370000, "ebitda": 344193000, "pretax_income": 11398000, "tax_provision": -983000, "net_income": 12381000, "net_income_to_common": 12381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37797000, "total_current_assets": 565783000, "total_assets": 6361855000, "short_term_debt": 22631000, "long_term_debt": 1435899000, "total_debt": 1458530000, "total_liabilities": 3635530000, "total_equity": 2726325000, "shares_outstanding": 183692000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 289364000, "capital_expenditure": 123093000, "free_cash_flow": 412457000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337098, "ticker_id": 3865, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54370000", "ebitda": "344193000", "netIncome": "12381000", "grossProfit": "101556000", "depreciation": "None", "totalRevenue": "549165000", "costOfRevenue": "447609000", "interestIncome": "None", "incomeBeforeTax": "11398000", "interestExpense": "48982000", "operatingIncome": "54370000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-983000", "reportedCurrency": "USD", "netInterestIncome": "-48982000", "nonInterestIncome": "None", "operatingExpenses": "47186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289823000", "sellingGeneralAndAdministrative": "48247000", "netIncomeFromContinuingOperations": "12381000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1873000", "currentDebt": "None", "investments": "None", "totalAssets": "6361855000", "longTermDebt": "1435899000", "shortTermDebt": "22631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-447775000", "totalLiabilities": "3635530000", "otherCurrentAssets": "114405000", "totalCurrentAssets": "565783000", "currentLongTermDebt": "None", "longTermInvestments": "109688000", "shortTermInvestments": "None", "currentNetReceivables": "413581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5796071999", "currentAccountsPayable": "91871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597476000", "totalShareholderEquity": "2726325000", "capitalLeaseObligations": "21260000", "otherCurrentLiabilities": "597137000", "totalCurrentLiabilities": "711639000", "otherNonCurrentLiabilities": "389137000", "totalNonCurrentLiabilities": "2923891000", "cashAndShortTermInvestments": "37797000", "commonStockSharesOutstanding": "183692000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12381000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289364000", "capitalExpenditures": "123093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146359000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549165000, "cost_of_revenue": 447609000, "gross_profit": 101556000, "research_and_development": null, "selling_general_admin": 48247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54370000, "depreciation_amortisation": 289823000, "ebitda": 344193000, "interest_expense": 48982000, "interest_income": null, "other_non_operating": null, "pretax_income": 11398000, "tax_provision": -983000, "effective_tax_rate": null, "net_income": 12381000, "net_income_continuing_ops": 12381000, "net_income_to_common": 12381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37797000, "short_term_investments": null, "net_receivables": 413581000, "inventory": null, "other_current_assets": null, "total_current_assets": 565783000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5796071999, "total_assets": 6361855000, "short_term_debt": 22631000, "accounts_payable": 91871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711639000, "long_term_debt": 1435899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2923891000, "total_liabilities": 3635530000, "total_debt": 1458530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -447775000, "total_equity": 2726325000, "shares_outstanding": 183692000, "operating_cash_flow": 289364000, "stock_based_compensation": 2790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146359000, "free_cash_flow": 412457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54370000", "ebitda": "344193000", "netIncome": "12381000", "grossProfit": "101556000", "depreciation": "None", "totalRevenue": "549165000", "costOfRevenue": "447609000", "interestIncome": "None", "incomeBeforeTax": "11398000", "interestExpense": "48982000", "operatingIncome": "54370000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-983000", "reportedCurrency": "USD", "netInterestIncome": "-48982000", "nonInterestIncome": "None", "operatingExpenses": "47186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "289823000", "sellingGeneralAndAdministrative": "48247000", "netIncomeFromContinuingOperations": "12381000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1873000", "currentDebt": "None", "investments": "None", "totalAssets": "6361855000", "longTermDebt": "1435899000", "shortTermDebt": "22631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-447775000", "totalLiabilities": "3635530000", "otherCurrentAssets": "114405000", "totalCurrentAssets": "565783000", "currentLongTermDebt": "None", "longTermInvestments": "109688000", "shortTermInvestments": "None", "currentNetReceivables": "413581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5796071999", "currentAccountsPayable": "91871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597476000", "totalShareholderEquity": "2726325000", "capitalLeaseObligations": "21260000", "otherCurrentLiabilities": "597137000", "totalCurrentLiabilities": "711639000", "otherNonCurrentLiabilities": "389137000", "totalNonCurrentLiabilities": "2923891000", "cashAndShortTermInvestments": "37797000", "commonStockSharesOutstanding": "183692000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12381000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289364000", "capitalExpenditures": "123093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146359000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 429932000, "cost_of_revenue": 351386000, "gross_profit": 78546000, "ebit": -83167000, "ebitda": 159400000, "pretax_income": -134012000, "tax_provision": -21573000, "net_income": -112439000, "net_income_to_common": -112439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21001000, "total_current_assets": 540911000, "total_assets": 6434384000, "short_term_debt": 21822000, "long_term_debt": 1533952000, "total_debt": 1555774000, "total_liabilities": 3682199000, "total_equity": 2752185000, "shares_outstanding": 158490000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96426000, "capital_expenditure": 146077000, "free_cash_flow": 242503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337099, "ticker_id": 3865, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83167000", "ebitda": "159400000", "netIncome": "-112439000", "grossProfit": "78546000", "depreciation": "None", "totalRevenue": "429932000", "costOfRevenue": "351386000", "interestIncome": "None", "incomeBeforeTax": "-134012000", "interestExpense": "50845000", "operatingIncome": "67845000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-21573000", "reportedCurrency": "USD", "netInterestIncome": "-50845000", "nonInterestIncome": "None", "operatingExpenses": "10701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242567000", "sellingGeneralAndAdministrative": "69841000", "netIncomeFromContinuingOperations": "-112439000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1873000", "currentDebt": "None", "investments": "None", "totalAssets": "6434384000", "longTermDebt": "1533952000", "shortTermDebt": "21822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-460156000", "totalLiabilities": "3682199000", "otherCurrentAssets": "110565000", "totalCurrentAssets": "540911000", "currentLongTermDebt": "None", "longTermInvestments": "108036000", "shortTermInvestments": "None", "currentNetReceivables": "409345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5893473000", "currentAccountsPayable": "136833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1700506000", "totalShareholderEquity": "2752185000", "capitalLeaseObligations": "21814000", "otherCurrentLiabilities": "538207000", "totalCurrentLiabilities": "696862000", "otherNonCurrentLiabilities": "391834000", "totalNonCurrentLiabilities": "2985337000", "cashAndShortTermInvestments": "21001000", "commonStockSharesOutstanding": "158490000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112439000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96426000", "capitalExpenditures": "146077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "829580000", "cashflowFromInvestment": "-937644000", "stockBasedCompensation": "2754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429932000, "cost_of_revenue": 351386000, "gross_profit": 78546000, "research_and_development": null, "selling_general_admin": 69841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83167000, "depreciation_amortisation": 242567000, "ebitda": 159400000, "interest_expense": 50845000, "interest_income": null, "other_non_operating": null, "pretax_income": -134012000, "tax_provision": -21573000, "effective_tax_rate": null, "net_income": -112439000, "net_income_continuing_ops": -112439000, "net_income_to_common": -112439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21001000, "short_term_investments": null, "net_receivables": 409345000, "inventory": 1, "other_current_assets": null, "total_current_assets": 540911000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5893473000, "total_assets": 6434384000, "short_term_debt": 21822000, "accounts_payable": 136833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696862000, "long_term_debt": 1533952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2985337000, "total_liabilities": 3682199000, "total_debt": 1555774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -460156000, "total_equity": 2752185000, "shares_outstanding": 158490000, "operating_cash_flow": 96426000, "stock_based_compensation": 2754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -937644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 829580000, "free_cash_flow": 242503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83167000", "ebitda": "159400000", "netIncome": "-112439000", "grossProfit": "78546000", "depreciation": "None", "totalRevenue": "429932000", "costOfRevenue": "351386000", "interestIncome": "None", "incomeBeforeTax": "-134012000", "interestExpense": "50845000", "operatingIncome": "67845000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-21573000", "reportedCurrency": "USD", "netInterestIncome": "-50845000", "nonInterestIncome": "None", "operatingExpenses": "10701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242567000", "sellingGeneralAndAdministrative": "69841000", "netIncomeFromContinuingOperations": "-112439000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1873000", "currentDebt": "None", "investments": "None", "totalAssets": "6434384000", "longTermDebt": "1533952000", "shortTermDebt": "21822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-460156000", "totalLiabilities": "3682199000", "otherCurrentAssets": "110565000", "totalCurrentAssets": "540911000", "currentLongTermDebt": "None", "longTermInvestments": "108036000", "shortTermInvestments": "None", "currentNetReceivables": "409345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5893473000", "currentAccountsPayable": "136833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1700506000", "totalShareholderEquity": "2752185000", "capitalLeaseObligations": "21814000", "otherCurrentLiabilities": "538207000", "totalCurrentLiabilities": "696862000", "otherNonCurrentLiabilities": "391834000", "totalNonCurrentLiabilities": "2985337000", "cashAndShortTermInvestments": "21001000", "commonStockSharesOutstanding": "158490000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112439000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96426000", "capitalExpenditures": "146077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "829580000", "cashflowFromInvestment": "-937644000", "stockBasedCompensation": "2754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 384959000, "cost_of_revenue": 287242000, "gross_profit": 97717000, "ebit": 125112000, "ebitda": 330892000, "pretax_income": 80817000, "tax_provision": -5081000, "net_income": 85898000, "net_income_to_common": 85898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33637000, "total_current_assets": 422175000, "total_assets": 4816309000, "short_term_debt": 53560000, "long_term_debt": 992614000, "total_debt": 1046174000, "total_liabilities": 2661158000, "total_equity": 2155151000, "shares_outstanding": 125173000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 176258000, "capital_expenditure": 122928000, "free_cash_flow": 299186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337100, "ticker_id": 3865, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125112000", "ebitda": "330892000", "netIncome": "85898000", "grossProfit": "97717000", "depreciation": "None", "totalRevenue": "384959000", "costOfRevenue": "287242000", "interestIncome": "None", "incomeBeforeTax": "80817000", "interestExpense": "44295000", "operatingIncome": "34742000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5081000", "reportedCurrency": "USD", "netInterestIncome": "-44295000", "nonInterestIncome": "None", "operatingExpenses": "62975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205780000", "sellingGeneralAndAdministrative": "37236000", "netIncomeFromContinuingOperations": "85898000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4816309000", "longTermDebt": "992614000", "shortTermDebt": "53560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-347717000", "totalLiabilities": "2661158000", "otherCurrentAssets": "110928000", "totalCurrentAssets": "422175000", "currentLongTermDebt": "33060000", "longTermInvestments": "146049000", "shortTermInvestments": "None", "currentNetReceivables": "277610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4394134000", "currentAccountsPayable": "84193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195615000", "totalShareholderEquity": "2155151000", "capitalLeaseObligations": "20877000", "otherCurrentLiabilities": "440862000", "totalCurrentLiabilities": "578615000", "otherNonCurrentLiabilities": "251278000", "totalNonCurrentLiabilities": "2082543000", "cashAndShortTermInvestments": "33637000", "commonStockSharesOutstanding": "125173000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "176258000", "capitalExpenditures": "122928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34898000", "cashflowFromInvestment": "-120752000", "stockBasedCompensation": "3873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384959000, "cost_of_revenue": 287242000, "gross_profit": 97717000, "research_and_development": null, "selling_general_admin": 37236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125112000, "depreciation_amortisation": 205780000, "ebitda": 330892000, "interest_expense": 44295000, "interest_income": null, "other_non_operating": null, "pretax_income": 80817000, "tax_provision": -5081000, "effective_tax_rate": null, "net_income": 85898000, "net_income_continuing_ops": 85898000, "net_income_to_common": 85898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33637000, "short_term_investments": null, "net_receivables": 277610000, "inventory": 1, "other_current_assets": null, "total_current_assets": 422175000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4394134000, "total_assets": 4816309000, "short_term_debt": 53560000, "accounts_payable": 84193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578615000, "long_term_debt": 992614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2082543000, "total_liabilities": 2661158000, "total_debt": 1046174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347717000, "total_equity": 2155151000, "shares_outstanding": 125173000, "operating_cash_flow": 176258000, "stock_based_compensation": 3873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34898000, "free_cash_flow": 299186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125112000", "ebitda": "330892000", "netIncome": "85898000", "grossProfit": "97717000", "depreciation": "None", "totalRevenue": "384959000", "costOfRevenue": "287242000", "interestIncome": "None", "incomeBeforeTax": "80817000", "interestExpense": "44295000", "operatingIncome": "34742000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5081000", "reportedCurrency": "USD", "netInterestIncome": "-44295000", "nonInterestIncome": "None", "operatingExpenses": "62975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205780000", "sellingGeneralAndAdministrative": "37236000", "netIncomeFromContinuingOperations": "85898000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4816309000", "longTermDebt": "992614000", "shortTermDebt": "53560000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-347717000", "totalLiabilities": "2661158000", "otherCurrentAssets": "110928000", "totalCurrentAssets": "422175000", "currentLongTermDebt": "33060000", "longTermInvestments": "146049000", "shortTermInvestments": "None", "currentNetReceivables": "277610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4394134000", "currentAccountsPayable": "84193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195615000", "totalShareholderEquity": "2155151000", "capitalLeaseObligations": "20877000", "otherCurrentLiabilities": "440862000", "totalCurrentLiabilities": "578615000", "otherNonCurrentLiabilities": "251278000", "totalNonCurrentLiabilities": "2082543000", "cashAndShortTermInvestments": "33637000", "commonStockSharesOutstanding": "125173000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "176258000", "capitalExpenditures": "122928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34898000", "cashflowFromInvestment": "-120752000", "stockBasedCompensation": "3873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 383135000, "cost_of_revenue": 267507000, "gross_profit": 115628000, "ebit": 27669000, "ebitda": 212284000, "pretax_income": -17968000, "tax_provision": -15865000, "net_income": -2103000, "net_income_to_common": -2103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13631000, "total_current_assets": 411588000, "total_assets": 4753100000, "short_term_debt": 35968000, "long_term_debt": 1018774000, "total_debt": 1054742000, "total_liabilities": 2691038000, "total_equity": 2062062000, "shares_outstanding": 124103000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65727999, "capital_expenditure": 139848000, "free_cash_flow": 205575999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337102, "ticker_id": 3865, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27669000", "ebitda": "212284000", "netIncome": "-2103000", "grossProfit": "115628000", "depreciation": "None", "totalRevenue": "383135000", "costOfRevenue": "267507000", "interestIncome": "None", "incomeBeforeTax": "-17968000", "interestExpense": "45637000", "operatingIncome": "126771000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-15865000", "reportedCurrency": "USD", "netInterestIncome": "-45637000", "nonInterestIncome": "None", "operatingExpenses": "-11143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184615000", "sellingGeneralAndAdministrative": "24888000", "netIncomeFromContinuingOperations": "-2103000" }, "balance": { "goodwill": "None", "inventory": "44643000", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4753100000", "longTermDebt": "1018774000", "shortTermDebt": "35968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-433615000", "totalLiabilities": "2691038000", "otherCurrentAssets": "112031000", "totalCurrentAssets": "411588000", "currentLongTermDebt": "33109000", "longTermInvestments": "141682000", "shortTermInvestments": "None", "currentNetReceivables": "285926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4341512000", "currentAccountsPayable": "125557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4019620000", "shortLongTermDebtTotal": "1073630000", "totalShareholderEquity": "2062062000", "capitalLeaseObligations": "21747000", "otherCurrentLiabilities": "468274000", "totalCurrentLiabilities": "629799000", "otherNonCurrentLiabilities": "267036000", "totalNonCurrentLiabilities": "2061239000", "cashAndShortTermInvestments": "13631000", "commonStockSharesOutstanding": "124103000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-55738000", "operatingCashflow": "65727999", "capitalExpenditures": "139848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10454000", "cashflowFromInvestment": "-79289000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383135000, "cost_of_revenue": 267507000, "gross_profit": 115628000, "research_and_development": null, "selling_general_admin": 24888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27669000, "depreciation_amortisation": 184615000, "ebitda": 212284000, "interest_expense": 45637000, "interest_income": null, "other_non_operating": null, "pretax_income": -17968000, "tax_provision": -15865000, "effective_tax_rate": null, "net_income": -2103000, "net_income_continuing_ops": -2103000, "net_income_to_common": -2103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13631000, "short_term_investments": null, "net_receivables": 285926000, "inventory": 44643000, "other_current_assets": null, "total_current_assets": 411588000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4341512000, "total_assets": 4753100000, "short_term_debt": 35968000, "accounts_payable": 125557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 629799000, "long_term_debt": 1018774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2061239000, "total_liabilities": 2691038000, "total_debt": 1054742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433615000, "total_equity": 2062062000, "shares_outstanding": 124103000, "operating_cash_flow": 65727999, "stock_based_compensation": 393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79289000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10454000, "free_cash_flow": 205575999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27669000", "ebitda": "212284000", "netIncome": "-2103000", "grossProfit": "115628000", "depreciation": "None", "totalRevenue": "383135000", "costOfRevenue": "267507000", "interestIncome": "None", "incomeBeforeTax": "-17968000", "interestExpense": "45637000", "operatingIncome": "126771000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-15865000", "reportedCurrency": "USD", "netInterestIncome": "-45637000", "nonInterestIncome": "None", "operatingExpenses": "-11143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184615000", "sellingGeneralAndAdministrative": "24888000", "netIncomeFromContinuingOperations": "-2103000" }, "balance": { "goodwill": "None", "inventory": "44643000", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4753100000", "longTermDebt": "1018774000", "shortTermDebt": "35968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-433615000", "totalLiabilities": "2691038000", "otherCurrentAssets": "112031000", "totalCurrentAssets": "411588000", "currentLongTermDebt": "33109000", "longTermInvestments": "141682000", "shortTermInvestments": "None", "currentNetReceivables": "285926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4341512000", "currentAccountsPayable": "125557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4019620000", "shortLongTermDebtTotal": "1073630000", "totalShareholderEquity": "2062062000", "capitalLeaseObligations": "21747000", "otherCurrentLiabilities": "468274000", "totalCurrentLiabilities": "629799000", "otherNonCurrentLiabilities": "267036000", "totalNonCurrentLiabilities": "2061239000", "cashAndShortTermInvestments": "13631000", "commonStockSharesOutstanding": "124103000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2103000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-55738000", "operatingCashflow": "65727999", "capitalExpenditures": "139848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10454000", "cashflowFromInvestment": "-79289000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "income_statement": { "revenue": 367210000, "cost_of_revenue": 271566000, "gross_profit": 95644000, "ebit": 66201000, "ebitda": 258755000, "pretax_income": 20569000, "tax_provision": 6892000, "net_income": 13677000, "net_income_to_common": 13677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17525000, "total_current_assets": 440172000, "total_assets": 4805413000, "short_term_debt": 36292000, "long_term_debt": 1000109000, "total_debt": 1036401000, "total_liabilities": 2743525000, "total_equity": 2061888000, "shares_outstanding": 125667000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 214226000, "capital_expenditure": 194696000, "free_cash_flow": 408922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 337103, "ticker_id": 3865, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:33:10.147811+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66201000", "ebitda": "258755000", "netIncome": "13677000", "grossProfit": "95644000", "depreciation": "None", "totalRevenue": "367210000", "costOfRevenue": "271566000", "interestIncome": "None", "incomeBeforeTax": "20569000", "interestExpense": "45632000", "operatingIncome": "40425000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6892000", "reportedCurrency": "USD", "netInterestIncome": "-45632000", "nonInterestIncome": "None", "operatingExpenses": "55219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192554000", "sellingGeneralAndAdministrative": "33182000", "netIncomeFromContinuingOperations": "13677000" }, "balance": { "goodwill": "None", "inventory": "44645000", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4805413000", "longTermDebt": "1000109000", "shortTermDebt": "36292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-431512000", "totalLiabilities": "2743525000", "otherCurrentAssets": "148470000", "totalCurrentAssets": "440172000", "currentLongTermDebt": "33156000", "longTermInvestments": "22436000", "shortTermInvestments": "None", "currentNetReceivables": "274177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4365241000", "currentAccountsPayable": "184177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4155611000", "shortLongTermDebtTotal": "1061574000", "totalShareholderEquity": "2061888000", "capitalLeaseObligations": "28309000", "otherCurrentLiabilities": "471413000", "totalCurrentLiabilities": "691882000", "otherNonCurrentLiabilities": "283443000", "totalNonCurrentLiabilities": "2051643000", "cashAndShortTermInvestments": "17525000", "commonStockSharesOutstanding": "125667000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "62137000", "operatingCashflow": "214226000", "capitalExpenditures": "194696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7261000", "cashflowFromInvestment": "-205609000", "stockBasedCompensation": "4749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 367210000, "cost_of_revenue": 271566000, "gross_profit": 95644000, "research_and_development": null, "selling_general_admin": 33182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66201000, "depreciation_amortisation": 192554000, "ebitda": 258755000, "interest_expense": 45632000, "interest_income": null, "other_non_operating": null, "pretax_income": 20569000, "tax_provision": 6892000, "effective_tax_rate": null, "net_income": 13677000, "net_income_continuing_ops": 13677000, "net_income_to_common": 13677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17525000, "short_term_investments": null, "net_receivables": 274177000, "inventory": 44645000, "other_current_assets": null, "total_current_assets": 440172000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4365241000, "total_assets": 4805413000, "short_term_debt": 36292000, "accounts_payable": 184177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691882000, "long_term_debt": 1000109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2051643000, "total_liabilities": 2743525000, "total_debt": 1036401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -431512000, "total_equity": 2061888000, "shares_outstanding": 125667000, "operating_cash_flow": 214226000, "stock_based_compensation": 4749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7261000, "free_cash_flow": 408922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66201000", "ebitda": "258755000", "netIncome": "13677000", "grossProfit": "95644000", "depreciation": "None", "totalRevenue": "367210000", "costOfRevenue": "271566000", "interestIncome": "None", "incomeBeforeTax": "20569000", "interestExpense": "45632000", "operatingIncome": "40425000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6892000", "reportedCurrency": "USD", "netInterestIncome": "-45632000", "nonInterestIncome": "None", "operatingExpenses": "55219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192554000", "sellingGeneralAndAdministrative": "33182000", "netIncomeFromContinuingOperations": "13677000" }, "balance": { "goodwill": "None", "inventory": "44645000", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "4805413000", "longTermDebt": "1000109000", "shortTermDebt": "36292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-431512000", "totalLiabilities": "2743525000", "otherCurrentAssets": "148470000", "totalCurrentAssets": "440172000", "currentLongTermDebt": "33156000", "longTermInvestments": "22436000", "shortTermInvestments": "None", "currentNetReceivables": "274177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4365241000", "currentAccountsPayable": "184177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4155611000", "shortLongTermDebtTotal": "1061574000", "totalShareholderEquity": "2061888000", "capitalLeaseObligations": "28309000", "otherCurrentLiabilities": "471413000", "totalCurrentLiabilities": "691882000", "otherNonCurrentLiabilities": "283443000", "totalNonCurrentLiabilities": "2051643000", "cashAndShortTermInvestments": "17525000", "commonStockSharesOutstanding": "125667000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13677000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "62137000", "operatingCashflow": "214226000", "capitalExpenditures": "194696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7261000", "cashflowFromInvestment": "-205609000", "stockBasedCompensation": "4749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }