{ "ticker": { "uuid": "18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa", "symbol": "BKV", "name": "BKV Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/" }, "ticker_metadata": { "id": 493, "uuid": "18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa", "symbol": "BKV", "name": "BKV Corporation", "asset_type": "equity", "market_cap": 2903121000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "BKV Corporation is a forward-thinking energy company specializing in the exploration and production of natural gas and oil throughout the United States, underpinned by a strong commitment to sustainability and leveraging advanced technologies. Its strategically positioned assets are designed to deliver reliable production growth, demonstrating resilience in a dynamic energy landscape. With a seasoned management team and robust operational frameworks, BKV is focused on maximizing shareholder value while adeptly addressing the challenges and opportunities within the energy sector.", "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": "18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa", "symbol": "BKV", "name": "BKV Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/18e5f4cc-8a39-4ab1-b8d4-4c319f92d3aa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.91, "quality": 0.8, "momentum": 0.69, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 25.95, "market_cap": 2654788800, "pe_ratio": 8.9727, "earnings_yield": 0.1114, "ebitda_to_ev": 0.1514, "shareholder_yield": 0, "roe": 0.1337, "piotroski_f_score": 6, "momentum_12_1": 0.2334, "volatility_252d": 0.4299 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:07.953313+00:00", "batch_id": "" }, "size": { "price_close": 25.95, "market_cap": 2654788800, "market_cap_usd": 2654788800, "enterprise_value": 3616578800, "shares_outstanding": 102304000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.9727, "pb_ratio": 1.1999, "ptbv_ratio": 1.21, "ps_ratio": 2.5972, "pcf_ratio": 9.0894, "pfcf_ratio": 3.3911, "ev_ebitda": 6.6033, "ev_ebit": 9.6535, "ev_sales": 3.5381, "ev_fcf": 4.6197, "earnings_yield": 0.1114, "fcf_yield": 0.2165, "price_to_sales": 2.5972, "price_to_book": 1.1999, "price_to_cashflow": 9.0894, "ebitda_to_ev": 0.1514, "sales_yield": 0.2826 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4716, "operating_margin": 0.3665, "net_margin": 0.2895, "ebitda_margin": 0.5358, "fcf_margin": 0.7659, "roe": 0.1337, "roa": 0.0709, "roic": 0.0945, "roc_greenblatt": null, "asset_turnover": 0.245, "cash_conversion": 2.6459, "accruals_ratio": 0.0009, "sbc_to_revenue": 0.0144, "piotroski_f_score": 6, "altman_z_score": 1.5548, "earnings_stability_5y": 5.0353, "revenue_stability_5y": 0.6122, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1156, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8409, "net_debt_to_ebitda": 1.7561, "debt_to_assets": 0.3036, "interest_coverage": 7.3904, "current_ratio": 1.313, "quick_ratio": 1.2697, "net_debt": 961790000, "local_beta": -0.0001, "volatility_252d": 0.4299, "volatility_60d": 0.9892, "max_drawdown_12m": -0.1971, "risk_adjusted_momentum": 0.5428 }, "growth": { "revenue_growth_1y": 0.5133, "revenue_growth_3y_cagr": -0.1859, "revenue_growth_5y_cagr": 0.4886, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2499, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.0071, "book_value_growth_1y": -0.0036, "revenue_growth": 0.5133, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0665, "price_return_3m": -0.1558, "price_return_6m": -0.1052, "price_return_9m": 0.1855, "price_return_12m": 0.1513, "price_return_12m_ex1m": 0.2334, "momentum_6m": -0.1052, "momentum_12m": 0.1513, "momentum_12_1": 0.2334, "distance_from_52w_high": -0.1741, "distance_from_52w_low": 0.3186, "relative_strength": 0.0513 }, "raw_ttm": { "revenue_ttm": 1022183000, "gross_profit_ttm": 482091000, "ebit_ttm": 374641000, "ebitda_ttm": 547695000, "net_income_ttm": 295873000, "eps_diluted_ttm": 2.8921, "operating_cash_flow_ttm": 292076000, "capital_expenditure_ttm": 490782000, "fcf_ttm": 782858000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50693000, "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_current_liabilities": 432580000, "net_ppe": null, "total_assets": 4171532000, "total_debt": 1266300000, "total_equity": 2212445000, "net_working_capital": 16291000, "book_value_per_share": 21.6262, "retained_earnings": 352385000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2194028000, "tangible_book_per_share": 21.4462 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 16, "rank_pb": 28, "rank_ptbv": 23, "rank_ps": 58, "rank_pcf": 39, "rank_ev_ebitda": 19, "rank_ev_ebit": 40, "rank_earnings_yield": 16, "rank_fcf_yield": 14, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 32, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 48, "rank_fcf_margin": 8, "rank_piotroski": 33, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 48 }, "composites": { "value_composite": 9, "quality_composite": 20, "momentum_composite": 31, "growth_composite": 14, "yield_composite": 89, "svqf_composite": 8, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 5, "quality_value_composite": 0.8532, "os_score": 0.95, "value_percentile": 0.91, "quality_percentile": 0.8, "momentum_percentile": 0.69, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3593, "ticker_id": 493, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:07.953313+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.95, "market_cap": 2654788800, "market_cap_usd": 2654788800, "enterprise_value": 3616578800, "shares_outstanding": 102304000, "fx_rate_to_usd": null, "pe_ratio": 8.97273087, "pb_ratio": 1.19993437, "ptbv_ratio": 1.2100068, "ps_ratio": 2.59717565, "pcf_ratio": 9.08937674, "pfcf_ratio": 3.39114986, "ev_ebitda": 6.60327153, "ev_ebit": 9.6534517, "ev_sales": 3.53809328, "ev_fcf": 4.61971239, "earnings_yield": 0.11144879, "fcf_yield": 0.21646369, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47162886, "operating_margin": 0.36651069, "net_margin": 0.28945208, "ebitda_margin": 0.53580915, "fcf_margin": 0.76586873, "roe": 0.13373123, "roa": 0.0709267, "roic": 0.09448224, "roc_greenblatt": null, "asset_turnover": 0.24503779, "cash_conversion": 2.64592579, "accruals_ratio": 0.00091022, "sbc_to_revenue": 0.01436631, "debt_to_equity": 0.84089955, "net_debt_to_ebitda": 1.75606861, "debt_to_assets": 0.30355754, "interest_coverage": 7.39038921, "current_ratio": 1.31303805, "quick_ratio": 1.26966804, "net_debt": 961790000, "revenue_growth_1y": 0.5133475, "revenue_growth_3y_cagr": -0.18593985, "revenue_growth_5y_cagr": 0.48859261, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.24985071, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.0071062, "book_value_growth_1y": -0.003612, "piotroski_f_score": 6, "altman_z_score": 1.55480352, "earnings_stability_5y": 5.035341, "revenue_stability_5y": 0.612226, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06654676, "price_return_3m": -0.15582303, "price_return_6m": -0.10517241, "price_return_9m": 0.18547282, "price_return_12m": 0.1512866, "price_return_12m_ex1m": 0.23336291, "distance_from_52w_high": -0.17409293, "distance_from_52w_low": 0.31859756, "relative_strength": 0.05132302, "local_beta": -0.0001, "volatility_252d": 0.429922, "volatility_60d": 0.989224, "max_drawdown_12m": -0.19706242, "revenue_ttm": 1022183000, "gross_profit_ttm": 482091000, "ebit_ttm": 374641000, "ebitda_ttm": 547695000, "net_income_ttm": 295873000, "eps_diluted_ttm": 2.89209611, "operating_cash_flow_ttm": 292076000, "capital_expenditure_ttm": 490782000, "fcf_ttm": 782858000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50693000, "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_current_liabilities": 432580000, "net_ppe": null, "total_assets": 4171532000, "total_debt": 1266300000, "total_equity": 2212445000, "net_working_capital": 16291000, "book_value_per_share": 21.62618275, "retained_earnings": 352385000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2194028000, "tangible_book_per_share": 21.44616046, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 16, "rank_pb": 28, "rank_ptbv": 23, "rank_ps": 58, "rank_pcf": 39, "rank_ev_ebitda": 19, "rank_ev_ebit": 40, "rank_earnings_yield": 16, "rank_fcf_yield": 14, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 32, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 48, "rank_fcf_margin": 8, "rank_piotroski": 33, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 48, "value_composite": 9, "quality_composite": 20, "momentum_composite": 31, "growth_composite": 14, "yield_composite": 89, "svqf_composite": 8, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.95, "os": 0.95, "value": 0.91, "quality": 0.8, "momentum": 0.69, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.9727, "earnings_yield": 0.1114, "shareholder_yield": 0, "roe": 0.1337, "momentum_12_1": 0.2334, "complete_fields": { "id": 3593, "ticker_id": 493, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:07.953313+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.95, "market_cap": 2654788800, "market_cap_usd": 2654788800, "enterprise_value": 3616578800, "shares_outstanding": 102304000, "fx_rate_to_usd": null, "pe_ratio": 8.97273087, "pb_ratio": 1.19993437, "ptbv_ratio": 1.2100068, "ps_ratio": 2.59717565, "pcf_ratio": 9.08937674, "pfcf_ratio": 3.39114986, "ev_ebitda": 6.60327153, "ev_ebit": 9.6534517, "ev_sales": 3.53809328, "ev_fcf": 4.61971239, "earnings_yield": 0.11144879, "fcf_yield": 0.21646369, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47162886, "operating_margin": 0.36651069, "net_margin": 0.28945208, "ebitda_margin": 0.53580915, "fcf_margin": 0.76586873, "roe": 0.13373123, "roa": 0.0709267, "roic": 0.09448224, "roc_greenblatt": null, "asset_turnover": 0.24503779, "cash_conversion": 2.64592579, "accruals_ratio": 0.00091022, "sbc_to_revenue": 0.01436631, "debt_to_equity": 0.84089955, "net_debt_to_ebitda": 1.75606861, "debt_to_assets": 0.30355754, "interest_coverage": 7.39038921, "current_ratio": 1.31303805, "quick_ratio": 1.26966804, "net_debt": 961790000, "revenue_growth_1y": 0.5133475, "revenue_growth_3y_cagr": -0.18593985, "revenue_growth_5y_cagr": 0.48859261, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.24985071, "eps_growth_5y_cagr": null, "fcf_growth_1y": 2.0071062, "book_value_growth_1y": -0.003612, "piotroski_f_score": 6, "altman_z_score": 1.55480352, "earnings_stability_5y": 5.035341, "revenue_stability_5y": 0.612226, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06654676, "price_return_3m": -0.15582303, "price_return_6m": -0.10517241, "price_return_9m": 0.18547282, "price_return_12m": 0.1512866, "price_return_12m_ex1m": 0.23336291, "distance_from_52w_high": -0.17409293, "distance_from_52w_low": 0.31859756, "relative_strength": 0.05132302, "local_beta": -0.0001, "volatility_252d": 0.429922, "volatility_60d": 0.989224, "max_drawdown_12m": -0.19706242, "revenue_ttm": 1022183000, "gross_profit_ttm": 482091000, "ebit_ttm": 374641000, "ebitda_ttm": 547695000, "net_income_ttm": 295873000, "eps_diluted_ttm": 2.89209611, "operating_cash_flow_ttm": 292076000, "capital_expenditure_ttm": 490782000, "fcf_ttm": 782858000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50693000, "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_current_liabilities": 432580000, "net_ppe": null, "total_assets": 4171532000, "total_debt": 1266300000, "total_equity": 2212445000, "net_working_capital": 16291000, "book_value_per_share": 21.62618275, "retained_earnings": 352385000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2194028000, "tangible_book_per_share": 21.44616046, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 16, "rank_pb": 28, "rank_ptbv": 23, "rank_ps": 58, "rank_pcf": 39, "rank_ev_ebitda": 19, "rank_ev_ebit": 40, "rank_earnings_yield": 16, "rank_fcf_yield": 14, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 32, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 48, "rank_fcf_margin": 8, "rank_piotroski": 33, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 42, "rank_relative_strength": 48, "value_composite": 9, "quality_composite": 20, "momentum_composite": 31, "growth_composite": 14, "yield_composite": 89, "svqf_composite": 8, "vc1_composite": 14, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "ebit": 253060000, "ebitda": 412012000, "pretax_income": 210275000, "tax_provision": 35431000, "net_income": 173132000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 242707000, "capital_expenditure": 300165000, "free_cash_flow": 542872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227787, "ticker_id": 493, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253060000", "ebitda": "412012000", "netIncome": "173132000", "grossProfit": "283697000", "depreciation": "None", "totalRevenue": "895645000", "costOfRevenue": "611948000", "interestIncome": "1576000", "incomeBeforeTax": "210275000", "interestExpense": "42785000", "operatingIncome": "159342000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35431000", "reportedCurrency": "USD", "netInterestIncome": "-27070000", "nonInterestIncome": "None", "operatingExpenses": "124355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158952000", "sellingGeneralAndAdministrative": "124355000", "netIncomeFromContinuingOperations": "174844000" }, "balance": { "goodwill": "18417000", "inventory": "6072000", "commonStock": "1635000", "currentDebt": "None", "investments": "None", "totalAssets": "3129707000", "longTermDebt": "486777000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288764000", "totalLiabilities": "1063617999", "otherCurrentAssets": "70377000", "totalCurrentAssets": "387879000", "currentLongTermDebt": "None", "longTermInvestments": "130068000", "shortTermInvestments": "None", "currentNetReceivables": "112018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741828000", "currentAccountsPayable": "206934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486777000", "totalShareholderEquity": "2038666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10147000", "totalCurrentLiabilities": "217891000", "otherNonCurrentLiabilities": "5223000", "totalNonCurrentLiabilities": "845727000", "cashAndShortTermInvestments": "199412000", "commonStockSharesOutstanding": "92671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242707000", "capitalExpenditures": "300165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "506740000", "cashflowFromInvestment": "-564903000", "stockBasedCompensation": "12845000", "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": "158952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895645000, "cost_of_revenue": 611948000, "gross_profit": 283697000, "research_and_development": null, "selling_general_admin": 124355000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253060000, "depreciation_amortisation": 158952000, "ebitda": 412012000, "interest_expense": 42785000, "interest_income": null, "other_non_operating": null, "pretax_income": 210275000, "tax_provision": 35431000, "effective_tax_rate": null, "net_income": 173132000, "net_income_continuing_ops": 174844000, "net_income_to_common": 173132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199412000, "short_term_investments": null, "net_receivables": 112018000, "inventory": 6072000, "other_current_assets": null, "total_current_assets": 387879000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2741828000, "total_assets": 3129707000, "short_term_debt": null, "accounts_payable": 206934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217891000, "long_term_debt": 486777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 845727000, "total_liabilities": 1063617999, "total_debt": 486777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 288764000, "total_equity": 2038666000, "shares_outstanding": 92671000, "operating_cash_flow": 242707000, "stock_based_compensation": 12845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -564903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 506740000, "free_cash_flow": 542872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "253060000", "ebitda": "412012000", "netIncome": "173132000", "grossProfit": "283697000", "depreciation": "None", "totalRevenue": "895645000", "costOfRevenue": "611948000", "interestIncome": "1576000", "incomeBeforeTax": "210275000", "interestExpense": "42785000", "operatingIncome": "159342000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35431000", "reportedCurrency": "USD", "netInterestIncome": "-27070000", "nonInterestIncome": "None", "operatingExpenses": "124355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158952000", "sellingGeneralAndAdministrative": "124355000", "netIncomeFromContinuingOperations": "174844000" }, "balance": { "goodwill": "18417000", "inventory": "6072000", "commonStock": "1635000", "currentDebt": "None", "investments": "None", "totalAssets": "3129707000", "longTermDebt": "486777000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288764000", "totalLiabilities": "1063617999", "otherCurrentAssets": "70377000", "totalCurrentAssets": "387879000", "currentLongTermDebt": "None", "longTermInvestments": "130068000", "shortTermInvestments": "None", "currentNetReceivables": "112018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741828000", "currentAccountsPayable": "206934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486777000", "totalShareholderEquity": "2038666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10147000", "totalCurrentLiabilities": "217891000", "otherNonCurrentLiabilities": "5223000", "totalNonCurrentLiabilities": "845727000", "cashAndShortTermInvestments": "199412000", "commonStockSharesOutstanding": "92671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242707000", "capitalExpenditures": "300165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "506740000", "cashflowFromInvestment": "-564903000", "stockBasedCompensation": "12845000", "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": "158952000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 604530000, "cost_of_revenue": 217533000, "gross_profit": 386997000, "ebit": -135712000, "ebitda": 82180000, "pretax_income": -186475000, "tax_provision": -43605000, "net_income": -142870000, "net_income_to_common": -142870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14868000, "total_current_assets": 94610000, "total_assets": 2231088000, "short_term_debt": 0, "long_term_debt": 165000000, "total_debt": 165000000, "total_liabilities": 671514000, "total_equity": 1559574000, "shares_outstanding": 70637000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 118538000, "capital_expenditure": 100916000, "free_cash_flow": 219454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227792, "ticker_id": 493, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-135712000", "ebitda": "82180000", "netIncome": "-142870000", "grossProfit": "386997000", "depreciation": "None", "totalRevenue": "604530000", "costOfRevenue": "217533000", "interestIncome": "3859000", "incomeBeforeTax": "-186475000", "interestExpense": "50763000", "operatingIncome": "-154801000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-43605000", "reportedCurrency": "USD", "netInterestIncome": "-46904000", "nonInterestIncome": "None", "operatingExpenses": "541798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217892000", "sellingGeneralAndAdministrative": "241464000", "netIncomeFromContinuingOperations": "-142870000" }, "balance": { "goodwill": "18417000", "inventory": "6255000", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "2231088000", "longTermDebt": "165000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "117054000", "totalLiabilities": "671514000", "otherCurrentAssets": "7638000", "totalCurrentAssets": "94610000", "currentLongTermDebt": "None", "longTermInvestments": "115173000", "shortTermInvestments": "None", "currentNetReceivables": "65849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2136478000", "currentAccountsPayable": "53238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1985581000", "shortLongTermDebtTotal": "165000000", "totalShareholderEquity": "1559574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90266000", "totalCurrentLiabilities": "166205000", "otherNonCurrentLiabilities": "5469000", "totalNonCurrentLiabilities": "505309000", "cashAndShortTermInvestments": "14868000", "commonStockSharesOutstanding": "70637000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118538000", "capitalExpenditures": "100916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304805000", "cashflowFromInvestment": "36066000", "stockBasedCompensation": "16316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "265661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604530000, "cost_of_revenue": 217533000, "gross_profit": 386997000, "research_and_development": null, "selling_general_admin": 241464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -135712000, "depreciation_amortisation": 217892000, "ebitda": 82180000, "interest_expense": 50763000, "interest_income": null, "other_non_operating": null, "pretax_income": -186475000, "tax_provision": -43605000, "effective_tax_rate": null, "net_income": -142870000, "net_income_continuing_ops": -142870000, "net_income_to_common": -142870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14868000, "short_term_investments": null, "net_receivables": 65849000, "inventory": 6255000, "other_current_assets": null, "total_current_assets": 94610000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2136478000, "total_assets": 2231088000, "short_term_debt": 0, "accounts_payable": 53238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166205000, "long_term_debt": 165000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505309000, "total_liabilities": 671514000, "total_debt": 165000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 117054000, "total_equity": 1559574000, "shares_outstanding": 70637000, "operating_cash_flow": 118538000, "stock_based_compensation": 16316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36066000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -304805000, "free_cash_flow": 219454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-135712000", "ebitda": "82180000", "netIncome": "-142870000", "grossProfit": "386997000", "depreciation": "None", "totalRevenue": "604530000", "costOfRevenue": "217533000", "interestIncome": "3859000", "incomeBeforeTax": "-186475000", "interestExpense": "50763000", "operatingIncome": "-154801000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-43605000", "reportedCurrency": "USD", "netInterestIncome": "-46904000", "nonInterestIncome": "None", "operatingExpenses": "541798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217892000", "sellingGeneralAndAdministrative": "241464000", "netIncomeFromContinuingOperations": "-142870000" }, "balance": { "goodwill": "18417000", "inventory": "6255000", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "2231088000", "longTermDebt": "165000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "117054000", "totalLiabilities": "671514000", "otherCurrentAssets": "7638000", "totalCurrentAssets": "94610000", "currentLongTermDebt": "None", "longTermInvestments": "115173000", "shortTermInvestments": "None", "currentNetReceivables": "65849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2136478000", "currentAccountsPayable": "53238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1985581000", "shortLongTermDebtTotal": "165000000", "totalShareholderEquity": "1559574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90266000", "totalCurrentLiabilities": "166205000", "otherNonCurrentLiabilities": "5469000", "totalNonCurrentLiabilities": "505309000", "cashAndShortTermInvestments": "14868000", "commonStockSharesOutstanding": "70637000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142870000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118538000", "capitalExpenditures": "100916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304805000", "cashflowFromInvestment": "36066000", "stockBasedCompensation": "16316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "265661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217892000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 739280000, "cost_of_revenue": 223370000, "gross_profit": 515910000, "ebit": 222163000, "ebitda": 446590000, "pretax_income": 145143000, "tax_provision": 28225000, "net_income": 116918000, "net_income_to_common": 116918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25407000, "total_current_assets": 312157000, "total_assets": 2683146000, "short_term_debt": 127000000, "long_term_debt": 414663000, "total_debt": 541663000, "total_liabilities": 1205423000, "total_equity": 1417735000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 123076000, "capital_expenditure": 192605000, "free_cash_flow": 315681000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227797, "ticker_id": 493, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222163000", "ebitda": "446590000", "netIncome": "116918000", "grossProfit": "515910000", "depreciation": "None", "totalRevenue": "739280000", "costOfRevenue": "223370000", "interestIncome": "3138000", "incomeBeforeTax": "145143000", "interestExpense": "77020000", "operatingIncome": "157620000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28225000", "reportedCurrency": "USD", "netInterestIncome": "-73882000", "nonInterestIncome": "None", "operatingExpenses": "358290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224427000", "sellingGeneralAndAdministrative": "265335000", "netIncomeFromContinuingOperations": "116918000" }, "balance": { "goodwill": "18417000", "inventory": "9935000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2683146000", "longTermDebt": "414663000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "259924000", "totalLiabilities": "1205423000", "otherCurrentAssets": "227756000", "totalCurrentAssets": "312157000", "currentLongTermDebt": "127000000", "longTermInvestments": "104750000", "shortTermInvestments": "None", "currentNetReceivables": "49059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2370989000", "currentAccountsPayable": "47504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2209377000", "shortLongTermDebtTotal": "541663000", "totalShareholderEquity": "1417735000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "188034000", "totalCurrentLiabilities": "412259000", "otherNonCurrentLiabilities": "41328000", "totalNonCurrentLiabilities": "793164000", "cashAndShortTermInvestments": "25407000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116918000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123076000", "capitalExpenditures": "192605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66713000", "cashflowFromInvestment": "-177848000", "stockBasedCompensation": "25756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739280000, "cost_of_revenue": 223370000, "gross_profit": 515910000, "research_and_development": null, "selling_general_admin": 265335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222163000, "depreciation_amortisation": 224427000, "ebitda": 446590000, "interest_expense": 77020000, "interest_income": null, "other_non_operating": null, "pretax_income": 145143000, "tax_provision": 28225000, "effective_tax_rate": null, "net_income": 116918000, "net_income_continuing_ops": 116918000, "net_income_to_common": 116918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25407000, "short_term_investments": null, "net_receivables": 49059000, "inventory": 9935000, "other_current_assets": null, "total_current_assets": 312157000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2370989000, "total_assets": 2683146000, "short_term_debt": 127000000, "accounts_payable": 47504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412259000, "long_term_debt": 414663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793164000, "total_liabilities": 1205423000, "total_debt": 541663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259924000, "total_equity": 1417735000, "shares_outstanding": 84125557, "operating_cash_flow": 123076000, "stock_based_compensation": 25756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192605000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177848000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66713000, "free_cash_flow": 315681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "222163000", "ebitda": "446590000", "netIncome": "116918000", "grossProfit": "515910000", "depreciation": "None", "totalRevenue": "739280000", "costOfRevenue": "223370000", "interestIncome": "3138000", "incomeBeforeTax": "145143000", "interestExpense": "77020000", "operatingIncome": "157620000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28225000", "reportedCurrency": "USD", "netInterestIncome": "-73882000", "nonInterestIncome": "None", "operatingExpenses": "358290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224427000", "sellingGeneralAndAdministrative": "265335000", "netIncomeFromContinuingOperations": "116918000" }, "balance": { "goodwill": "18417000", "inventory": "9935000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2683146000", "longTermDebt": "414663000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "259924000", "totalLiabilities": "1205423000", "otherCurrentAssets": "227756000", "totalCurrentAssets": "312157000", "currentLongTermDebt": "127000000", "longTermInvestments": "104750000", "shortTermInvestments": "None", "currentNetReceivables": "49059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2370989000", "currentAccountsPayable": "47504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2209377000", "shortLongTermDebtTotal": "541663000", "totalShareholderEquity": "1417735000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "188034000", "totalCurrentLiabilities": "412259000", "otherNonCurrentLiabilities": "41328000", "totalNonCurrentLiabilities": "793164000", "cashAndShortTermInvestments": "25407000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116918000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123076000", "capitalExpenditures": "192605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66713000", "cashflowFromInvestment": "-177848000", "stockBasedCompensation": "25756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224427000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 1660223000, "cost_of_revenue": 118909000, "gross_profit": 1541314000, "ebit": 509962000, "ebitda": 640000000, "pretax_income": 472794000, "tax_provision": 62652000, "net_income": 410142000, "net_income_to_common": 410142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153128000, "total_current_assets": 320140000, "total_assets": 2702573000, "short_term_debt": 90000000, "long_term_debt": 527036000, "total_debt": 617036000, "total_liabilities": 1506649000, "total_equity": 1133212000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 349194000, "capital_expenditure": 248097000, "free_cash_flow": 597291000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227802, "ticker_id": 493, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509962000", "ebitda": "640000000", "netIncome": "410142000", "grossProfit": "1541314000", "depreciation": "None", "totalRevenue": "1660223000", "costOfRevenue": "118909000", "interestIncome": "1143000", "incomeBeforeTax": "472794000", "interestExpense": "37168000", "operatingIncome": "304564000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "62652000", "reportedCurrency": "USD", "netInterestIncome": "-36025000", "nonInterestIncome": "None", "operatingExpenses": "1236750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130038000", "sellingGeneralAndAdministrative": "280056000", "netIncomeFromContinuingOperations": "410142000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "2702573000", "longTermDebt": "527036000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "150450000", "totalLiabilities": "1506649000", "otherCurrentAssets": "23059000", "totalCurrentAssets": "320140000", "currentLongTermDebt": "90000000", "longTermInvestments": "97885000", "shortTermInvestments": "None", "currentNetReceivables": "143953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382433000", "currentAccountsPayable": "74957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2249383000", "shortLongTermDebtTotal": "617036000", "totalShareholderEquity": "1133212000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "388919000", "totalCurrentLiabilities": "596633000", "otherNonCurrentLiabilities": "97715000", "totalNonCurrentLiabilities": "910016000", "cashAndShortTermInvestments": "153128000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "153128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410142000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6585000", "operatingCashflow": "349194000", "capitalExpenditures": "248097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "534833000", "cashflowFromInvestment": "-865566000", "stockBasedCompensation": "31947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1660223000, "cost_of_revenue": 118909000, "gross_profit": 1541314000, "research_and_development": null, "selling_general_admin": 280056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509962000, "depreciation_amortisation": 130038000, "ebitda": 640000000, "interest_expense": 37168000, "interest_income": null, "other_non_operating": null, "pretax_income": 472794000, "tax_provision": 62652000, "effective_tax_rate": null, "net_income": 410142000, "net_income_continuing_ops": 410142000, "net_income_to_common": 410142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153128000, "short_term_investments": null, "net_receivables": 143953000, "inventory": null, "other_current_assets": null, "total_current_assets": 320140000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2382433000, "total_assets": 2702573000, "short_term_debt": 90000000, "accounts_payable": 74957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596633000, "long_term_debt": 527036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 910016000, "total_liabilities": 1506649000, "total_debt": 617036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150450000, "total_equity": 1133212000, "shares_outstanding": 84125557, "operating_cash_flow": 349194000, "stock_based_compensation": 31947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -865566000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 534833000, "free_cash_flow": 597291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509962000", "ebitda": "640000000", "netIncome": "410142000", "grossProfit": "1541314000", "depreciation": "None", "totalRevenue": "1660223000", "costOfRevenue": "118909000", "interestIncome": "1143000", "incomeBeforeTax": "472794000", "interestExpense": "37168000", "operatingIncome": "304564000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "62652000", "reportedCurrency": "USD", "netInterestIncome": "-36025000", "nonInterestIncome": "None", "operatingExpenses": "1236750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130038000", "sellingGeneralAndAdministrative": "280056000", "netIncomeFromContinuingOperations": "410142000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "2702573000", "longTermDebt": "527036000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "150450000", "totalLiabilities": "1506649000", "otherCurrentAssets": "23059000", "totalCurrentAssets": "320140000", "currentLongTermDebt": "90000000", "longTermInvestments": "97885000", "shortTermInvestments": "None", "currentNetReceivables": "143953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382433000", "currentAccountsPayable": "74957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2249383000", "shortLongTermDebtTotal": "617036000", "totalShareholderEquity": "1133212000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "388919000", "totalCurrentLiabilities": "596633000", "otherNonCurrentLiabilities": "97715000", "totalNonCurrentLiabilities": "910016000", "cashAndShortTermInvestments": "153128000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "153128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410142000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6585000", "operatingCashflow": "349194000", "capitalExpenditures": "248097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "534833000", "cashflowFromInvestment": "-865566000", "stockBasedCompensation": "31947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130038000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 889529000, "cost_of_revenue": 92277000, "gross_profit": 797252000, "ebit": -172855000, "ebitda": -74022000, "pretax_income": -174989000, "tax_provision": -40526000, "net_income": -138208000, "net_income_to_common": -138208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134667000, "total_current_assets": 261378000, "total_assets": 1620828000, "short_term_debt": 176713000, "long_term_debt": null, "total_debt": 176713000, "total_liabilities": 865889000, "total_equity": 705098000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 358133000, "capital_expenditure": 68709000, "free_cash_flow": 426842000, "dividends_paid": 98456000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227807, "ticker_id": 493, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-172855000", "ebitda": "-74022000", "netIncome": "-138208000", "grossProfit": "797252000", "depreciation": "None", "totalRevenue": "889529000", "costOfRevenue": "92277000", "interestIncome": "8000", "incomeBeforeTax": "-174989000", "interestExpense": "2134000", "operatingIncome": "20323000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-40526000", "reportedCurrency": "USD", "netInterestIncome": "-2126000", "nonInterestIncome": "None", "operatingExpenses": "776929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98833000", "sellingGeneralAndAdministrative": "172571000", "netIncomeFromContinuingOperations": "-134463000" }, "balance": { "goodwill": "18417000", "inventory": "4975000", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "1620828000", "longTermDebt": "None", "shortTermDebt": "176713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-259692000", "totalLiabilities": "865889000", "otherCurrentAssets": "14095000", "totalCurrentAssets": "261378000", "currentLongTermDebt": "166000000", "longTermInvestments": "89320000", "shortTermInvestments": "None", "currentNetReceivables": "107641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1359450000", "currentAccountsPayable": "32237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181405000", "totalShareholderEquity": "705098000", "capitalLeaseObligations": "15405000", "otherCurrentLiabilities": "260884000", "totalCurrentLiabilities": "530365000", "otherNonCurrentLiabilities": "152894000", "totalNonCurrentLiabilities": "335524000", "cashAndShortTermInvestments": "134667000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134463000", "profitLoss": "None", "dividendPayout": "98456000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2097000", "operatingCashflow": "358133000", "capitalExpenditures": "68709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79053000", "cashflowFromInvestment": "-161858000", "stockBasedCompensation": "30387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98456000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 889529000, "cost_of_revenue": 92277000, "gross_profit": 797252000, "research_and_development": null, "selling_general_admin": 172571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -172855000, "depreciation_amortisation": 98833000, "ebitda": -74022000, "interest_expense": 2134000, "interest_income": null, "other_non_operating": null, "pretax_income": -174989000, "tax_provision": -40526000, "effective_tax_rate": null, "net_income": -138208000, "net_income_continuing_ops": -134463000, "net_income_to_common": -138208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134667000, "short_term_investments": null, "net_receivables": 107641000, "inventory": 4975000, "other_current_assets": null, "total_current_assets": 261378000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1359450000, "total_assets": 1620828000, "short_term_debt": 176713000, "accounts_payable": 32237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530365000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 335524000, "total_liabilities": 865889000, "total_debt": 176713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259692000, "total_equity": 705098000, "shares_outstanding": 84125557, "operating_cash_flow": 358133000, "stock_based_compensation": 30387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161858000, "dividends_paid": 98456000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79053000, "free_cash_flow": 426842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-172855000", "ebitda": "-74022000", "netIncome": "-138208000", "grossProfit": "797252000", "depreciation": "None", "totalRevenue": "889529000", "costOfRevenue": "92277000", "interestIncome": "8000", "incomeBeforeTax": "-174989000", "interestExpense": "2134000", "operatingIncome": "20323000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-40526000", "reportedCurrency": "USD", "netInterestIncome": "-2126000", "nonInterestIncome": "None", "operatingExpenses": "776929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98833000", "sellingGeneralAndAdministrative": "172571000", "netIncomeFromContinuingOperations": "-134463000" }, "balance": { "goodwill": "18417000", "inventory": "4975000", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "1620828000", "longTermDebt": "None", "shortTermDebt": "176713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-259692000", "totalLiabilities": "865889000", "otherCurrentAssets": "14095000", "totalCurrentAssets": "261378000", "currentLongTermDebt": "166000000", "longTermInvestments": "89320000", "shortTermInvestments": "None", "currentNetReceivables": "107641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1359450000", "currentAccountsPayable": "32237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181405000", "totalShareholderEquity": "705098000", "capitalLeaseObligations": "15405000", "otherCurrentLiabilities": "260884000", "totalCurrentLiabilities": "530365000", "otherNonCurrentLiabilities": "152894000", "totalNonCurrentLiabilities": "335524000", "cashAndShortTermInvestments": "134667000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134463000", "profitLoss": "None", "dividendPayout": "98456000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2097000", "operatingCashflow": "358133000", "capitalExpenditures": "68709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79053000", "cashflowFromInvestment": "-161858000", "stockBasedCompensation": "30387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98456000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98833000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 122534000, "cost_of_revenue": 87343000, "gross_profit": 35191000, "ebit": -2651000, "ebitda": 87540000, "pretax_income": -4364000, "tax_provision": 38982000, "net_income": -43346000, "net_income_to_common": -43346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17445000, "total_current_assets": 119031000, "total_assets": 1342492000, "short_term_debt": 30534000, "long_term_debt": null, "total_debt": 30534000, "total_liabilities": 357348000, "total_equity": 942856000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": -7405000, "capital_expenditure": 514303000, "free_cash_flow": 506898000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227809, "ticker_id": 493, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2651000", "ebitda": "87540000", "netIncome": "-43346000", "grossProfit": "35191000", "depreciation": "None", "totalRevenue": "122534000", "costOfRevenue": "87343000", "interestIncome": "121000", "incomeBeforeTax": "-4364000", "interestExpense": "1713000", "operatingIncome": "-9907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "38982000", "reportedCurrency": "USD", "netInterestIncome": "-1592000", "nonInterestIncome": "None", "operatingExpenses": "45098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90191000", "sellingGeneralAndAdministrative": "60702000", "netIncomeFromContinuingOperations": "-43346000" }, "balance": { "goodwill": "18417000", "inventory": "2878000", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "1342492000", "longTermDebt": "None", "shortTermDebt": "30534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26773000", "totalLiabilities": "357348000", "otherCurrentAssets": "19254000", "totalCurrentAssets": "119031000", "currentLongTermDebt": "24000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "79454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1223461000", "currentAccountsPayable": "8706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35138000", "totalShareholderEquity": "942856000", "capitalLeaseObligations": "11138000", "otherCurrentLiabilities": "8224000", "totalCurrentLiabilities": "48681000", "otherNonCurrentLiabilities": "17894000", "totalNonCurrentLiabilities": "308667000", "cashAndShortTermInvestments": "17445000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43346000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-95000", "operatingCashflow": "-7405000", "capitalExpenditures": "514303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442723000", "cashflowFromInvestment": "-513992000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122534000, "cost_of_revenue": 87343000, "gross_profit": 35191000, "research_and_development": null, "selling_general_admin": 60702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2651000, "depreciation_amortisation": 90191000, "ebitda": 87540000, "interest_expense": 1713000, "interest_income": null, "other_non_operating": null, "pretax_income": -4364000, "tax_provision": 38982000, "effective_tax_rate": null, "net_income": -43346000, "net_income_continuing_ops": -43346000, "net_income_to_common": -43346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17445000, "short_term_investments": null, "net_receivables": 79454000, "inventory": 2878000, "other_current_assets": null, "total_current_assets": 119031000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1223461000, "total_assets": 1342492000, "short_term_debt": 30534000, "accounts_payable": 8706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48681000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 308667000, "total_liabilities": 357348000, "total_debt": 30534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26773000, "total_equity": 942856000, "shares_outstanding": 84125557, "operating_cash_flow": -7405000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 514303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -513992000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 442723000, "free_cash_flow": 506898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2651000", "ebitda": "87540000", "netIncome": "-43346000", "grossProfit": "35191000", "depreciation": "None", "totalRevenue": "122534000", "costOfRevenue": "87343000", "interestIncome": "121000", "incomeBeforeTax": "-4364000", "interestExpense": "1713000", "operatingIncome": "-9907000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "38982000", "reportedCurrency": "USD", "netInterestIncome": "-1592000", "nonInterestIncome": "None", "operatingExpenses": "45098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90191000", "sellingGeneralAndAdministrative": "60702000", "netIncomeFromContinuingOperations": "-43346000" }, "balance": { "goodwill": "18417000", "inventory": "2878000", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "1342492000", "longTermDebt": "None", "shortTermDebt": "30534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26773000", "totalLiabilities": "357348000", "otherCurrentAssets": "19254000", "totalCurrentAssets": "119031000", "currentLongTermDebt": "24000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "79454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1223461000", "currentAccountsPayable": "8706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35138000", "totalShareholderEquity": "942856000", "capitalLeaseObligations": "11138000", "otherCurrentLiabilities": "8224000", "totalCurrentLiabilities": "48681000", "otherNonCurrentLiabilities": "17894000", "totalNonCurrentLiabilities": "308667000", "cashAndShortTermInvestments": "17445000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43346000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-95000", "operatingCashflow": "-7405000", "capitalExpenditures": "514303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "442723000", "cashflowFromInvestment": "-513992000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "ebit": 32917000, "ebitda": 87082000, "pretax_income": 63313000, "tax_provision": 11469000, "net_income": 44075000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304510000, "total_current_assets": 567994000, "total_assets": 4171532000, "short_term_debt": 185387000, "long_term_debt": 1080913000, "total_debt": 1266300000, "total_liabilities": 1860444000, "total_equity": 2212445000, "shares_outstanding": 102304000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 71989000, "capital_expenditure": 232991000, "free_cash_flow": 304980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227785, "ticker_id": 493, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32917000", "ebitda": "87082000", "netIncome": "44075000", "grossProfit": "89563000", "depreciation": "None", "totalRevenue": "379738000", "costOfRevenue": "290175000", "interestIncome": "1498000", "incomeBeforeTax": "63313000", "interestExpense": "27099000", "operatingIncome": "32917000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11469000", "reportedCurrency": "USD", "netInterestIncome": "-25601000", "nonInterestIncome": "None", "operatingExpenses": "56646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54165000", "sellingGeneralAndAdministrative": "42130000", "netIncomeFromContinuingOperations": "51844000" }, "balance": { "goodwill": "18417000", "inventory": "18761000", "commonStock": "1760000", "currentDebt": "None", "investments": "None", "totalAssets": "4171532000", "longTermDebt": "1080913000", "shortTermDebt": "185387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "352385000", "totalLiabilities": "1860444000", "otherCurrentAssets": "91719000", "totalCurrentAssets": "567994000", "currentLongTermDebt": "176000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603538000", "currentAccountsPayable": "119957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266300000", "totalShareholderEquity": "2212445000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126258000", "totalCurrentLiabilities": "432580000", "otherNonCurrentLiabilities": "8638000", "totalNonCurrentLiabilities": "1427864000", "cashAndShortTermInvestments": "304510000", "commonStockSharesOutstanding": "102304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71989000", "capitalExpenditures": "232991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196868000", "cashflowFromInvestment": "-228620000", "stockBasedCompensation": "3907000", "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": "54165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379738000, "cost_of_revenue": 290175000, "gross_profit": 89563000, "research_and_development": null, "selling_general_admin": 42130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32917000, "depreciation_amortisation": 54165000, "ebitda": 87082000, "interest_expense": 27099000, "interest_income": null, "other_non_operating": null, "pretax_income": 63313000, "tax_provision": 11469000, "effective_tax_rate": null, "net_income": 44075000, "net_income_continuing_ops": 51844000, "net_income_to_common": 44075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304510000, "short_term_investments": null, "net_receivables": 153004000, "inventory": 18761000, "other_current_assets": null, "total_current_assets": 567994000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603538000, "total_assets": 4171532000, "short_term_debt": 185387000, "accounts_payable": 119957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432580000, "long_term_debt": 1080913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1427864000, "total_liabilities": 1860444000, "total_debt": 1266300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 352385000, "total_equity": 2212445000, "shares_outstanding": 102304000, "operating_cash_flow": 71989000, "stock_based_compensation": 3907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196868000, "free_cash_flow": 304980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32917000", "ebitda": "87082000", "netIncome": "44075000", "grossProfit": "89563000", "depreciation": "None", "totalRevenue": "379738000", "costOfRevenue": "290175000", "interestIncome": "1498000", "incomeBeforeTax": "63313000", "interestExpense": "27099000", "operatingIncome": "32917000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11469000", "reportedCurrency": "USD", "netInterestIncome": "-25601000", "nonInterestIncome": "None", "operatingExpenses": "56646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54165000", "sellingGeneralAndAdministrative": "42130000", "netIncomeFromContinuingOperations": "51844000" }, "balance": { "goodwill": "18417000", "inventory": "18761000", "commonStock": "1760000", "currentDebt": "None", "investments": "None", "totalAssets": "4171532000", "longTermDebt": "1080913000", "shortTermDebt": "185387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "352385000", "totalLiabilities": "1860444000", "otherCurrentAssets": "91719000", "totalCurrentAssets": "567994000", "currentLongTermDebt": "176000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603538000", "currentAccountsPayable": "119957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266300000", "totalShareholderEquity": "2212445000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126258000", "totalCurrentLiabilities": "432580000", "otherNonCurrentLiabilities": "8638000", "totalNonCurrentLiabilities": "1427864000", "cashAndShortTermInvestments": "304510000", "commonStockSharesOutstanding": "102304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71989000", "capitalExpenditures": "232991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196868000", "cashflowFromInvestment": "-228620000", "stockBasedCompensation": "3907000", "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": "54165000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "ebit": 99448000, "ebitda": 142224000, "pretax_income": 87787000, "tax_provision": 16725000, "net_income": 70376000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199412000, "total_current_assets": 387879000, "total_assets": 3129707000, "short_term_debt": null, "long_term_debt": 486777000, "total_debt": 486777000, "total_liabilities": 1063617999, "total_equity": 2038666000, "shares_outstanding": 92671000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 69389000, "capital_expenditure": 91196000, "free_cash_flow": 160585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227786, "ticker_id": 493, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99448000", "ebitda": "142224000", "netIncome": "70376000", "grossProfit": "67075000", "depreciation": "None", "totalRevenue": "241066000", "costOfRevenue": "173991000", "interestIncome": "991000", "incomeBeforeTax": "87787000", "interestExpense": "11661000", "operatingIncome": "29229000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16725000", "reportedCurrency": "USD", "netInterestIncome": "-10670000", "nonInterestIncome": "None", "operatingExpenses": "37846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42776000", "sellingGeneralAndAdministrative": "37846000", "netIncomeFromContinuingOperations": "71062000" }, "balance": { "goodwill": "18417000", "inventory": "6072000", "commonStock": "1635000", "currentDebt": "None", "investments": "None", "totalAssets": "3129707000", "longTermDebt": "486777000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288764000", "totalLiabilities": "1063617999", "otherCurrentAssets": "70377000", "totalCurrentAssets": "387879000", "currentLongTermDebt": "None", "longTermInvestments": "130068000", "shortTermInvestments": "None", "currentNetReceivables": "112018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741828000", "currentAccountsPayable": "206934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486777000", "totalShareholderEquity": "2038666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10147000", "totalCurrentLiabilities": "217891000", "otherNonCurrentLiabilities": "5223000", "totalNonCurrentLiabilities": "845727000", "cashAndShortTermInvestments": "199412000", "commonStockSharesOutstanding": "92671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71062000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69389000", "capitalExpenditures": "91196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167988000", "cashflowFromInvestment": "-121080000", "stockBasedCompensation": "3765000", "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": "42776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241066000, "cost_of_revenue": 173991000, "gross_profit": 67075000, "research_and_development": null, "selling_general_admin": 37846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99448000, "depreciation_amortisation": 42776000, "ebitda": 142224000, "interest_expense": 11661000, "interest_income": null, "other_non_operating": null, "pretax_income": 87787000, "tax_provision": 16725000, "effective_tax_rate": null, "net_income": 70376000, "net_income_continuing_ops": 71062000, "net_income_to_common": 70376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199412000, "short_term_investments": null, "net_receivables": 112018000, "inventory": 6072000, "other_current_assets": null, "total_current_assets": 387879000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2741828000, "total_assets": 3129707000, "short_term_debt": null, "accounts_payable": 206934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217891000, "long_term_debt": 486777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 845727000, "total_liabilities": 1063617999, "total_debt": 486777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 288764000, "total_equity": 2038666000, "shares_outstanding": 92671000, "operating_cash_flow": 69389000, "stock_based_compensation": 3765000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167988000, "free_cash_flow": 160585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99448000", "ebitda": "142224000", "netIncome": "70376000", "grossProfit": "67075000", "depreciation": "None", "totalRevenue": "241066000", "costOfRevenue": "173991000", "interestIncome": "991000", "incomeBeforeTax": "87787000", "interestExpense": "11661000", "operatingIncome": "29229000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16725000", "reportedCurrency": "USD", "netInterestIncome": "-10670000", "nonInterestIncome": "None", "operatingExpenses": "37846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42776000", "sellingGeneralAndAdministrative": "37846000", "netIncomeFromContinuingOperations": "71062000" }, "balance": { "goodwill": "18417000", "inventory": "6072000", "commonStock": "1635000", "currentDebt": "None", "investments": "None", "totalAssets": "3129707000", "longTermDebt": "486777000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288764000", "totalLiabilities": "1063617999", "otherCurrentAssets": "70377000", "totalCurrentAssets": "387879000", "currentLongTermDebt": "None", "longTermInvestments": "130068000", "shortTermInvestments": "None", "currentNetReceivables": "112018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2741828000", "currentAccountsPayable": "206934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "486777000", "totalShareholderEquity": "2038666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10147000", "totalCurrentLiabilities": "217891000", "otherNonCurrentLiabilities": "5223000", "totalNonCurrentLiabilities": "845727000", "cashAndShortTermInvestments": "199412000", "commonStockSharesOutstanding": "92671000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71062000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69389000", "capitalExpenditures": "91196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167988000", "cashflowFromInvestment": "-121080000", "stockBasedCompensation": "3765000", "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": "42776000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 197114000, "cost_of_revenue": 37882000, "gross_profit": 159232000, "ebit": 104188000, "ebitda": 142163000, "pretax_income": 97713000, "tax_provision": 20000000, "net_income": 76850000, "net_income_to_common": 76850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83115000, "total_current_assets": 201544000, "total_assets": 2892219000, "short_term_debt": 0, "long_term_debt": 486559000, "total_debt": 486559000, "total_liabilities": 1086206000, "total_equity": 1793202000, "shares_outstanding": 84853000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 74535000, "capital_expenditure": 92800000, "free_cash_flow": 167335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227788, "ticker_id": 493, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104188000", "ebitda": "142163000", "netIncome": "76850000", "grossProfit": "159232000", "depreciation": "None", "totalRevenue": "197114000", "costOfRevenue": "37882000", "interestIncome": "274000", "incomeBeforeTax": "97713000", "interestExpense": "6475000", "operatingIncome": "7406000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-6201000", "nonInterestIncome": "None", "operatingExpenses": "151826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37975000", "sellingGeneralAndAdministrative": "67656000", "netIncomeFromContinuingOperations": "77713000" }, "balance": { "goodwill": "18417000", "inventory": "6422000", "commonStock": "1566000", "currentDebt": "None", "investments": "None", "totalAssets": "2892219000", "longTermDebt": "486559000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "218992000", "totalLiabilities": "1086206000", "otherCurrentAssets": "13440000", "totalCurrentAssets": "201544000", "currentLongTermDebt": "None", "longTermInvestments": "135726000", "shortTermInvestments": "None", "currentNetReceivables": "98567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2690675000", "currentAccountsPayable": "88034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2482774000", "shortLongTermDebtTotal": "486559000", "totalShareholderEquity": "1793202000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123821000", "totalCurrentLiabilities": "236120000", "otherNonCurrentLiabilities": "6618000", "totalNonCurrentLiabilities": "850086000", "cashAndShortTermInvestments": "83115000", "commonStockSharesOutstanding": "84853000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "83115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74535000", "capitalExpenditures": "92800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292543000", "cashflowFromInvestment": "-305389000", "stockBasedCompensation": "2944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197114000, "cost_of_revenue": 37882000, "gross_profit": 159232000, "research_and_development": null, "selling_general_admin": 67656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104188000, "depreciation_amortisation": 37975000, "ebitda": 142163000, "interest_expense": 6475000, "interest_income": null, "other_non_operating": null, "pretax_income": 97713000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 76850000, "net_income_continuing_ops": 77713000, "net_income_to_common": 76850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83115000, "short_term_investments": null, "net_receivables": 98567000, "inventory": 6422000, "other_current_assets": null, "total_current_assets": 201544000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2690675000, "total_assets": 2892219000, "short_term_debt": 0, "accounts_payable": 88034000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236120000, "long_term_debt": 486559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 850086000, "total_liabilities": 1086206000, "total_debt": 486559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 218992000, "total_equity": 1793202000, "shares_outstanding": 84853000, "operating_cash_flow": 74535000, "stock_based_compensation": 2944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292543000, "free_cash_flow": 167335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104188000", "ebitda": "142163000", "netIncome": "76850000", "grossProfit": "159232000", "depreciation": "None", "totalRevenue": "197114000", "costOfRevenue": "37882000", "interestIncome": "274000", "incomeBeforeTax": "97713000", "interestExpense": "6475000", "operatingIncome": "7406000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-6201000", "nonInterestIncome": "None", "operatingExpenses": "151826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37882000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37975000", "sellingGeneralAndAdministrative": "67656000", "netIncomeFromContinuingOperations": "77713000" }, "balance": { "goodwill": "18417000", "inventory": "6422000", "commonStock": "1566000", "currentDebt": "None", "investments": "None", "totalAssets": "2892219000", "longTermDebt": "486559000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "218992000", "totalLiabilities": "1086206000", "otherCurrentAssets": "13440000", "totalCurrentAssets": "201544000", "currentLongTermDebt": "None", "longTermInvestments": "135726000", "shortTermInvestments": "None", "currentNetReceivables": "98567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2690675000", "currentAccountsPayable": "88034000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2482774000", "shortLongTermDebtTotal": "486559000", "totalShareholderEquity": "1793202000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "123821000", "totalCurrentLiabilities": "236120000", "otherNonCurrentLiabilities": "6618000", "totalNonCurrentLiabilities": "850086000", "cashAndShortTermInvestments": "83115000", "commonStockSharesOutstanding": "84853000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "83115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74535000", "capitalExpenditures": "92800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292543000", "cashflowFromInvestment": "-305389000", "stockBasedCompensation": "2944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37975000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 204265000, "cost_of_revenue": 38044000, "gross_profit": 166221000, "ebit": 138088000, "ebitda": 176226000, "pretax_income": 132630000, "tax_provision": 27895000, "net_income": 104572000, "net_income_to_common": 104572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21426000, "total_current_assets": 98436000, "total_assets": 2304427000, "short_term_debt": 0, "long_term_debt": 200000000, "total_debt": 200000000, "total_liabilities": 716369000, "total_equity": 1590131000, "shares_outstanding": 84834000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 76163000, "capital_expenditure": 73795000, "free_cash_flow": 149958000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227789, "ticker_id": 493, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138088000", "ebitda": "176226000", "netIncome": "104572000", "grossProfit": "166221000", "depreciation": "None", "totalRevenue": "204265000", "costOfRevenue": "38044000", "interestIncome": "162000", "incomeBeforeTax": "132630000", "interestExpense": "5458000", "operatingIncome": "128398000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27895000", "reportedCurrency": "USD", "netInterestIncome": "-5296000", "nonInterestIncome": "None", "operatingExpenses": "37823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38138000", "sellingGeneralAndAdministrative": "64692000", "netIncomeFromContinuingOperations": "104735000" }, "balance": { "goodwill": "18417000", "inventory": "6960000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "2304427000", "longTermDebt": "200000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "142679000", "totalLiabilities": "716369000", "otherCurrentAssets": "22102000", "totalCurrentAssets": "98436000", "currentLongTermDebt": "None", "longTermInvestments": "114676000", "shortTermInvestments": "None", "currentNetReceivables": "47948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2205991000", "currentAccountsPayable": "76005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2042590000", "shortLongTermDebtTotal": "200000000", "totalShareholderEquity": "1590131000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96461000", "totalCurrentLiabilities": "174731000", "otherNonCurrentLiabilities": "5097000", "totalNonCurrentLiabilities": "541638000", "cashAndShortTermInvestments": "21426000", "commonStockSharesOutstanding": "84834000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76163000", "capitalExpenditures": "73795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-743000", "cashflowFromInvestment": "-69293000", "stockBasedCompensation": "4069000", "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": "38138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204265000, "cost_of_revenue": 38044000, "gross_profit": 166221000, "research_and_development": null, "selling_general_admin": 64692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138088000, "depreciation_amortisation": 38138000, "ebitda": 176226000, "interest_expense": 5458000, "interest_income": null, "other_non_operating": null, "pretax_income": 132630000, "tax_provision": 27895000, "effective_tax_rate": null, "net_income": 104572000, "net_income_continuing_ops": 104735000, "net_income_to_common": 104572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21426000, "short_term_investments": null, "net_receivables": 47948000, "inventory": 6960000, "other_current_assets": null, "total_current_assets": 98436000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2205991000, "total_assets": 2304427000, "short_term_debt": 0, "accounts_payable": 76005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174731000, "long_term_debt": 200000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 541638000, "total_liabilities": 716369000, "total_debt": 200000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142679000, "total_equity": 1590131000, "shares_outstanding": 84834000, "operating_cash_flow": 76163000, "stock_based_compensation": 4069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -743000, "free_cash_flow": 149958000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138088000", "ebitda": "176226000", "netIncome": "104572000", "grossProfit": "166221000", "depreciation": "None", "totalRevenue": "204265000", "costOfRevenue": "38044000", "interestIncome": "162000", "incomeBeforeTax": "132630000", "interestExpense": "5458000", "operatingIncome": "128398000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27895000", "reportedCurrency": "USD", "netInterestIncome": "-5296000", "nonInterestIncome": "None", "operatingExpenses": "37823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38138000", "sellingGeneralAndAdministrative": "64692000", "netIncomeFromContinuingOperations": "104735000" }, "balance": { "goodwill": "18417000", "inventory": "6960000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "2304427000", "longTermDebt": "200000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "142679000", "totalLiabilities": "716369000", "otherCurrentAssets": "22102000", "totalCurrentAssets": "98436000", "currentLongTermDebt": "None", "longTermInvestments": "114676000", "shortTermInvestments": "None", "currentNetReceivables": "47948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2205991000", "currentAccountsPayable": "76005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2042590000", "shortLongTermDebtTotal": "200000000", "totalShareholderEquity": "1590131000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96461000", "totalCurrentLiabilities": "174731000", "otherNonCurrentLiabilities": "5097000", "totalNonCurrentLiabilities": "541638000", "cashAndShortTermInvestments": "21426000", "commonStockSharesOutstanding": "84834000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76163000", "capitalExpenditures": "73795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-743000", "cashflowFromInvestment": "-69293000", "stockBasedCompensation": "4069000", "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": "38138000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 225808000, "cost_of_revenue": 39970000, "gross_profit": 185838000, "ebit": -102803000, "ebitda": -62740000, "pretax_income": -107855000, "tax_provision": -29189000, "net_income": -78666000, "net_income_to_common": -78666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15299000, "total_current_assets": 105082000, "total_assets": 2251007000, "short_term_debt": 0, "long_term_debt": 200000000, "total_debt": 200000000, "total_liabilities": 769213000, "total_equity": 1481794000, "shares_outstanding": 84706000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 22620000, "capital_expenditure": 57374000, "free_cash_flow": 79994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227790, "ticker_id": 493, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102803000", "ebitda": "-62740000", "netIncome": "-78666000", "grossProfit": "185838000", "depreciation": "None", "totalRevenue": "225808000", "costOfRevenue": "39970000", "interestIncome": "149000", "incomeBeforeTax": "-107855000", "interestExpense": "5052000", "operatingIncome": "-93703000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-29189000", "reportedCurrency": "USD", "netInterestIncome": "-4903000", "nonInterestIncome": "None", "operatingExpenses": "279541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40063000", "sellingGeneralAndAdministrative": "60312000", "netIncomeFromContinuingOperations": "-78666000" }, "balance": { "goodwill": "18417000", "inventory": "6079000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "2251007000", "longTermDebt": "200000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "38388000", "totalLiabilities": "769213000", "otherCurrentAssets": "10721000", "totalCurrentAssets": "105082000", "currentLongTermDebt": "None", "longTermInvestments": "105588000", "shortTermInvestments": "None", "currentNetReceivables": "72983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2145925000", "currentAccountsPayable": "59240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1998734000", "shortLongTermDebtTotal": "200000000", "totalShareholderEquity": "1481794000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186395000", "totalCurrentLiabilities": "253557000", "otherNonCurrentLiabilities": "5667000", "totalNonCurrentLiabilities": "515656000", "cashAndShortTermInvestments": "15299000", "commonStockSharesOutstanding": "84706000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22620000", "capitalExpenditures": "57374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33819000", "cashflowFromInvestment": "-56008000", "stockBasedCompensation": "2067000", "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": "40063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225808000, "cost_of_revenue": 39970000, "gross_profit": 185838000, "research_and_development": null, "selling_general_admin": 60312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102803000, "depreciation_amortisation": 40063000, "ebitda": -62740000, "interest_expense": 5052000, "interest_income": null, "other_non_operating": null, "pretax_income": -107855000, "tax_provision": -29189000, "effective_tax_rate": null, "net_income": -78666000, "net_income_continuing_ops": -78666000, "net_income_to_common": -78666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15299000, "short_term_investments": null, "net_receivables": 72983000, "inventory": 6079000, "other_current_assets": null, "total_current_assets": 105082000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2145925000, "total_assets": 2251007000, "short_term_debt": 0, "accounts_payable": 59240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253557000, "long_term_debt": 200000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 515656000, "total_liabilities": 769213000, "total_debt": 200000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 38388000, "total_equity": 1481794000, "shares_outstanding": 84706000, "operating_cash_flow": 22620000, "stock_based_compensation": 2067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57374000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33819000, "free_cash_flow": 79994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-102803000", "ebitda": "-62740000", "netIncome": "-78666000", "grossProfit": "185838000", "depreciation": "None", "totalRevenue": "225808000", "costOfRevenue": "39970000", "interestIncome": "149000", "incomeBeforeTax": "-107855000", "interestExpense": "5052000", "operatingIncome": "-93703000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-29189000", "reportedCurrency": "USD", "netInterestIncome": "-4903000", "nonInterestIncome": "None", "operatingExpenses": "279541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40063000", "sellingGeneralAndAdministrative": "60312000", "netIncomeFromContinuingOperations": "-78666000" }, "balance": { "goodwill": "18417000", "inventory": "6079000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "2251007000", "longTermDebt": "200000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "38388000", "totalLiabilities": "769213000", "otherCurrentAssets": "10721000", "totalCurrentAssets": "105082000", "currentLongTermDebt": "None", "longTermInvestments": "105588000", "shortTermInvestments": "None", "currentNetReceivables": "72983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2145925000", "currentAccountsPayable": "59240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1998734000", "shortLongTermDebtTotal": "200000000", "totalShareholderEquity": "1481794000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "186395000", "totalCurrentLiabilities": "253557000", "otherNonCurrentLiabilities": "5667000", "totalNonCurrentLiabilities": "515656000", "cashAndShortTermInvestments": "15299000", "commonStockSharesOutstanding": "84706000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22620000", "capitalExpenditures": "57374000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33819000", "cashflowFromInvestment": "-56008000", "stockBasedCompensation": "2067000", "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": "40063000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 174258000, "cost_of_revenue": 48688000, "gross_profit": 125570000, "ebit": -65853000, "ebitda": -17072000, "pretax_income": -70992000, "tax_provision": -13535000, "net_income": -57457000, "net_income_to_common": -57457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14868000, "total_current_assets": 94610000, "total_assets": 2231088000, "short_term_debt": 0, "long_term_debt": 165000000, "total_debt": 165000000, "total_liabilities": 671514000, "total_equity": 1559574000, "shares_outstanding": 70637000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 43762000, "capital_expenditure": 48142000, "free_cash_flow": 91904000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227791, "ticker_id": 493, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-65853000", "ebitda": "-17072000", "netIncome": "-57457000", "grossProfit": "125570000", "depreciation": "None", "totalRevenue": "174258000", "costOfRevenue": "48688000", "interestIncome": "253000", "incomeBeforeTax": "-70992000", "interestExpense": "5139000", "operatingIncome": "-56269000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13535000", "reportedCurrency": "USD", "netInterestIncome": "-4886000", "nonInterestIncome": "None", "operatingExpenses": "181839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48781000", "sellingGeneralAndAdministrative": "65693000", "netIncomeFromContinuingOperations": "-57457000" }, "balance": { "goodwill": "18417000", "inventory": "6255000", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "2231088000", "longTermDebt": "165000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "117054000", "totalLiabilities": "671514000", "otherCurrentAssets": "7638000", "totalCurrentAssets": "94610000", "currentLongTermDebt": "None", "longTermInvestments": "115173000", "shortTermInvestments": "None", "currentNetReceivables": "65849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2136478000", "currentAccountsPayable": "53238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1985581000", "shortLongTermDebtTotal": "165000000", "totalShareholderEquity": "1559574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90266000", "totalCurrentLiabilities": "166205000", "otherNonCurrentLiabilities": "5469000", "totalNonCurrentLiabilities": "505309000", "cashAndShortTermInvestments": "14868000", "commonStockSharesOutstanding": "70637000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57457000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43762000", "capitalExpenditures": "48142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15649000", "cashflowFromInvestment": "-44563000", "stockBasedCompensation": "3497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174258000, "cost_of_revenue": 48688000, "gross_profit": 125570000, "research_and_development": null, "selling_general_admin": 65693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -65853000, "depreciation_amortisation": 48781000, "ebitda": -17072000, "interest_expense": 5139000, "interest_income": null, "other_non_operating": null, "pretax_income": -70992000, "tax_provision": -13535000, "effective_tax_rate": null, "net_income": -57457000, "net_income_continuing_ops": -57457000, "net_income_to_common": -57457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14868000, "short_term_investments": null, "net_receivables": 65849000, "inventory": 6255000, "other_current_assets": null, "total_current_assets": 94610000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2136478000, "total_assets": 2231088000, "short_term_debt": 0, "accounts_payable": 53238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166205000, "long_term_debt": 165000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505309000, "total_liabilities": 671514000, "total_debt": 165000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 117054000, "total_equity": 1559574000, "shares_outstanding": 70637000, "operating_cash_flow": 43762000, "stock_based_compensation": 3497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15649000, "free_cash_flow": 91904000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-65853000", "ebitda": "-17072000", "netIncome": "-57457000", "grossProfit": "125570000", "depreciation": "None", "totalRevenue": "174258000", "costOfRevenue": "48688000", "interestIncome": "253000", "incomeBeforeTax": "-70992000", "interestExpense": "5139000", "operatingIncome": "-56269000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13535000", "reportedCurrency": "USD", "netInterestIncome": "-4886000", "nonInterestIncome": "None", "operatingExpenses": "181839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48781000", "sellingGeneralAndAdministrative": "65693000", "netIncomeFromContinuingOperations": "-57457000" }, "balance": { "goodwill": "18417000", "inventory": "6255000", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "2231088000", "longTermDebt": "165000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "117054000", "totalLiabilities": "671514000", "otherCurrentAssets": "7638000", "totalCurrentAssets": "94610000", "currentLongTermDebt": "None", "longTermInvestments": "115173000", "shortTermInvestments": "None", "currentNetReceivables": "65849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2136478000", "currentAccountsPayable": "53238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1985581000", "shortLongTermDebtTotal": "165000000", "totalShareholderEquity": "1559574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90266000", "totalCurrentLiabilities": "166205000", "otherNonCurrentLiabilities": "5469000", "totalNonCurrentLiabilities": "505309000", "cashAndShortTermInvestments": "14868000", "commonStockSharesOutstanding": "70637000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57457000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43762000", "capitalExpenditures": "48142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15649000", "cashflowFromInvestment": "-44563000", "stockBasedCompensation": "3497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48781000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 137779000, "cost_of_revenue": 57366000, "gross_profit": 80413000, "ebit": 34698000, "ebitda": 92159000, "pretax_income": 24172000, "tax_provision": 11303000, "net_income": 12869000, "net_income_to_common": 12869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31318000, "total_current_assets": 125732000, "total_assets": 2267557000, "short_term_debt": 0, "long_term_debt": 190000000, "total_debt": 190000000, "total_liabilities": 668328000, "total_equity": 1599229000, "shares_outstanding": 70637000, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 64994000, "capital_expenditure": 21166000, "free_cash_flow": 86160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227793, "ticker_id": 493, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34698000", "ebitda": "92159000", "netIncome": "12869000", "grossProfit": "80413000", "depreciation": "None", "totalRevenue": "137779000", "costOfRevenue": "57366000", "interestIncome": "202000", "incomeBeforeTax": "24172000", "interestExpense": "10526000", "operatingIncome": "-20988000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11303000", "reportedCurrency": "USD", "netInterestIncome": "-10324000", "nonInterestIncome": "None", "operatingExpenses": "101401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57461000", "sellingGeneralAndAdministrative": "67190000", "netIncomeFromContinuingOperations": "12869000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1505000", "currentDebt": "None", "investments": "None", "totalAssets": "2267557000", "longTermDebt": "190000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "181955000", "totalLiabilities": "668328000", "otherCurrentAssets": "33843000", "totalCurrentAssets": "125732000", "currentLongTermDebt": "None", "longTermInvestments": "132352000", "shortTermInvestments": "None", "currentNetReceivables": "60571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2141825000", "currentAccountsPayable": "54381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1968745000", "shortLongTermDebtTotal": "190000000", "totalShareholderEquity": "1599229000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59729000", "totalCurrentLiabilities": "138997000", "otherNonCurrentLiabilities": "38839000", "totalNonCurrentLiabilities": "529331000", "cashAndShortTermInvestments": "31318000", "commonStockSharesOutstanding": "70637000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12869000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64994000", "capitalExpenditures": "21166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21869000", "cashflowFromInvestment": "-21004000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137779000, "cost_of_revenue": 57366000, "gross_profit": 80413000, "research_and_development": null, "selling_general_admin": 67190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34698000, "depreciation_amortisation": 57461000, "ebitda": 92159000, "interest_expense": 10526000, "interest_income": null, "other_non_operating": null, "pretax_income": 24172000, "tax_provision": 11303000, "effective_tax_rate": null, "net_income": 12869000, "net_income_continuing_ops": 12869000, "net_income_to_common": 12869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31318000, "short_term_investments": null, "net_receivables": 60571000, "inventory": null, "other_current_assets": null, "total_current_assets": 125732000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2141825000, "total_assets": 2267557000, "short_term_debt": 0, "accounts_payable": 54381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138997000, "long_term_debt": 190000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 529331000, "total_liabilities": 668328000, "total_debt": 190000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 181955000, "total_equity": 1599229000, "shares_outstanding": 70637000, "operating_cash_flow": 64994000, "stock_based_compensation": 10600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21869000, "free_cash_flow": 86160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34698000", "ebitda": "92159000", "netIncome": "12869000", "grossProfit": "80413000", "depreciation": "None", "totalRevenue": "137779000", "costOfRevenue": "57366000", "interestIncome": "202000", "incomeBeforeTax": "24172000", "interestExpense": "10526000", "operatingIncome": "-20988000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11303000", "reportedCurrency": "USD", "netInterestIncome": "-10324000", "nonInterestIncome": "None", "operatingExpenses": "101401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57461000", "sellingGeneralAndAdministrative": "67190000", "netIncomeFromContinuingOperations": "12869000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1505000", "currentDebt": "None", "investments": "None", "totalAssets": "2267557000", "longTermDebt": "190000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "181955000", "totalLiabilities": "668328000", "otherCurrentAssets": "33843000", "totalCurrentAssets": "125732000", "currentLongTermDebt": "None", "longTermInvestments": "132352000", "shortTermInvestments": "None", "currentNetReceivables": "60571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2141825000", "currentAccountsPayable": "54381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1968745000", "shortLongTermDebtTotal": "190000000", "totalShareholderEquity": "1599229000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59729000", "totalCurrentLiabilities": "138997000", "otherNonCurrentLiabilities": "38839000", "totalNonCurrentLiabilities": "529331000", "cashAndShortTermInvestments": "31318000", "commonStockSharesOutstanding": "70637000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12869000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64994000", "capitalExpenditures": "21166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21869000", "cashflowFromInvestment": "-21004000", "stockBasedCompensation": "10600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57461000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 137600000, "cost_of_revenue": 59313000, "gross_profit": 78287000, "ebit": -71049000, "ebitda": -11658000, "pretax_income": -88091000, "tax_provision": -28394000, "net_income": -59697000, "net_income_to_common": -59697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9197000, "total_current_assets": 120971000, "total_assets": 2247510000, "short_term_debt": null, "long_term_debt": 410000000, "total_debt": 410000000, "total_liabilities": 858480000, "total_equity": 1328554000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": -9469000, "capital_expenditure": 11747000, "free_cash_flow": 2278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227794, "ticker_id": 493, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71049000", "ebitda": "-11658000", "netIncome": "-59697000", "grossProfit": "78287000", "depreciation": "None", "totalRevenue": "137600000", "costOfRevenue": "59313000", "interestIncome": "1771000", "incomeBeforeTax": "-88091000", "interestExpense": "17042000", "operatingIncome": "-43181000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-28394000", "reportedCurrency": "USD", "netInterestIncome": "-15271000", "nonInterestIncome": "None", "operatingExpenses": "121468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59391000", "sellingGeneralAndAdministrative": "53468000", "netIncomeFromContinuingOperations": "-59697000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2247510000", "longTermDebt": "410000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "169086000", "totalLiabilities": "858480000", "otherCurrentAssets": "46427000", "totalCurrentAssets": "120971000", "currentLongTermDebt": "None", "longTermInvestments": "81790000", "shortTermInvestments": "None", "currentNetReceivables": "65347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2126539000", "currentAccountsPayable": "38080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410000000", "totalShareholderEquity": "1328554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63287000", "totalCurrentLiabilities": "117023000", "otherNonCurrentLiabilities": "44963000", "totalNonCurrentLiabilities": "741457000", "cashAndShortTermInvestments": "9197000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9469000", "capitalExpenditures": "11747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265697000", "cashflowFromInvestment": "121517000", "stockBasedCompensation": "1072000", "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": "59391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137600000, "cost_of_revenue": 59313000, "gross_profit": 78287000, "research_and_development": null, "selling_general_admin": 53468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71049000, "depreciation_amortisation": 59391000, "ebitda": -11658000, "interest_expense": 17042000, "interest_income": null, "other_non_operating": null, "pretax_income": -88091000, "tax_provision": -28394000, "effective_tax_rate": null, "net_income": -59697000, "net_income_continuing_ops": -59697000, "net_income_to_common": -59697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9197000, "short_term_investments": null, "net_receivables": 65347000, "inventory": null, "other_current_assets": null, "total_current_assets": 120971000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2126539000, "total_assets": 2247510000, "short_term_debt": null, "accounts_payable": 38080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117023000, "long_term_debt": 410000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 741457000, "total_liabilities": 858480000, "total_debt": 410000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169086000, "total_equity": 1328554000, "shares_outstanding": 84125557, "operating_cash_flow": -9469000, "stock_based_compensation": 1072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 121517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265697000, "free_cash_flow": 2278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71049000", "ebitda": "-11658000", "netIncome": "-59697000", "grossProfit": "78287000", "depreciation": "None", "totalRevenue": "137600000", "costOfRevenue": "59313000", "interestIncome": "1771000", "incomeBeforeTax": "-88091000", "interestExpense": "17042000", "operatingIncome": "-43181000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-28394000", "reportedCurrency": "USD", "netInterestIncome": "-15271000", "nonInterestIncome": "None", "operatingExpenses": "121468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59391000", "sellingGeneralAndAdministrative": "53468000", "netIncomeFromContinuingOperations": "-59697000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2247510000", "longTermDebt": "410000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "169086000", "totalLiabilities": "858480000", "otherCurrentAssets": "46427000", "totalCurrentAssets": "120971000", "currentLongTermDebt": "None", "longTermInvestments": "81790000", "shortTermInvestments": "None", "currentNetReceivables": "65347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2126539000", "currentAccountsPayable": "38080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410000000", "totalShareholderEquity": "1328554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63287000", "totalCurrentLiabilities": "117023000", "otherNonCurrentLiabilities": "44963000", "totalNonCurrentLiabilities": "741457000", "cashAndShortTermInvestments": "9197000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9469000", "capitalExpenditures": "11747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265697000", "cashflowFromInvestment": "121517000", "stockBasedCompensation": "1072000", "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": "59391000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 154893000, "cost_of_revenue": 52166000, "gross_profit": 102727000, "ebit": -33508000, "ebitda": 18751000, "pretax_income": -51564000, "tax_provision": -12979000, "net_income": -38585000, "net_income_to_common": -38585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21891000, "total_current_assets": 295443000, "total_assets": 2612473000, "short_term_debt": 126000000, "long_term_debt": 415133000, "total_debt": 541133000, "total_liabilities": 1164818000, "total_equity": 1386119000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 19251000, "capital_expenditure": 19861000, "free_cash_flow": 39112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227795, "ticker_id": 493, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33508000", "ebitda": "18751000", "netIncome": "-38585000", "grossProfit": "102727000", "depreciation": "None", "totalRevenue": "154893000", "costOfRevenue": "52166000", "interestIncome": "1633000", "incomeBeforeTax": "-51564000", "interestExpense": "18056000", "operatingIncome": "-35063000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12979000", "reportedCurrency": "USD", "netInterestIncome": "-16423000", "nonInterestIncome": "None", "operatingExpenses": "137790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52259000", "sellingGeneralAndAdministrative": "55113000", "netIncomeFromContinuingOperations": "-38585000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2612473000", "longTermDebt": "415133000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "228783000", "totalLiabilities": "1164818000", "otherCurrentAssets": "217557000", "totalCurrentAssets": "295443000", "currentLongTermDebt": "126000000", "longTermInvestments": "97043000", "shortTermInvestments": "None", "currentNetReceivables": "55995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2317030000", "currentAccountsPayable": "61026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541133000", "totalShareholderEquity": "1386119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197838000", "totalCurrentLiabilities": "394174000", "otherNonCurrentLiabilities": "36576000", "totalNonCurrentLiabilities": "770644000", "cashAndShortTermInvestments": "21891000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19251000", "capitalExpenditures": "19861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1590000", "cashflowFromInvestment": "-19884000", "stockBasedCompensation": "1073000", "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": "52259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154893000, "cost_of_revenue": 52166000, "gross_profit": 102727000, "research_and_development": null, "selling_general_admin": 55113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33508000, "depreciation_amortisation": 52259000, "ebitda": 18751000, "interest_expense": 18056000, "interest_income": null, "other_non_operating": null, "pretax_income": -51564000, "tax_provision": -12979000, "effective_tax_rate": null, "net_income": -38585000, "net_income_continuing_ops": -38585000, "net_income_to_common": -38585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21891000, "short_term_investments": null, "net_receivables": 55995000, "inventory": null, "other_current_assets": null, "total_current_assets": 295443000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2317030000, "total_assets": 2612473000, "short_term_debt": 126000000, "accounts_payable": 61026000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394174000, "long_term_debt": 415133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 770644000, "total_liabilities": 1164818000, "total_debt": 541133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 228783000, "total_equity": 1386119000, "shares_outstanding": 84125557, "operating_cash_flow": 19251000, "stock_based_compensation": 1073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1590000, "free_cash_flow": 39112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33508000", "ebitda": "18751000", "netIncome": "-38585000", "grossProfit": "102727000", "depreciation": "None", "totalRevenue": "154893000", "costOfRevenue": "52166000", "interestIncome": "1633000", "incomeBeforeTax": "-51564000", "interestExpense": "18056000", "operatingIncome": "-35063000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-12979000", "reportedCurrency": "USD", "netInterestIncome": "-16423000", "nonInterestIncome": "None", "operatingExpenses": "137790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52259000", "sellingGeneralAndAdministrative": "55113000", "netIncomeFromContinuingOperations": "-38585000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2612473000", "longTermDebt": "415133000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "228783000", "totalLiabilities": "1164818000", "otherCurrentAssets": "217557000", "totalCurrentAssets": "295443000", "currentLongTermDebt": "126000000", "longTermInvestments": "97043000", "shortTermInvestments": "None", "currentNetReceivables": "55995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2317030000", "currentAccountsPayable": "61026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541133000", "totalShareholderEquity": "1386119000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197838000", "totalCurrentLiabilities": "394174000", "otherNonCurrentLiabilities": "36576000", "totalNonCurrentLiabilities": "770644000", "cashAndShortTermInvestments": "21891000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19251000", "capitalExpenditures": "19861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1590000", "cashflowFromInvestment": "-19884000", "stockBasedCompensation": "1073000", "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": "52259000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 187828000, "cost_of_revenue": 92747000, "gross_profit": 95081000, "ebit": 60215000, "ebitda": 153253000, "pretax_income": 42724000, "tax_provision": 5184000, "net_income": 37540000, "net_income_to_common": 37540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25407000, "total_current_assets": 312157000, "total_assets": 2683146000, "short_term_debt": 127000000, "long_term_debt": 414663000, "total_debt": 541663000, "total_liabilities": 1205423000, "total_equity": 1417735000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 7645000, "capital_expenditure": 26648000, "free_cash_flow": 34293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227796, "ticker_id": 493, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60215000", "ebitda": "153253000", "netIncome": "37540000", "grossProfit": "95081000", "depreciation": "None", "totalRevenue": "187828000", "costOfRevenue": "92747000", "interestIncome": "1583000", "incomeBeforeTax": "42724000", "interestExpense": "17491000", "operatingIncome": "56479000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5184000", "reportedCurrency": "USD", "netInterestIncome": "-15908000", "nonInterestIncome": "None", "operatingExpenses": "38602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93038000", "sellingGeneralAndAdministrative": "70177000", "netIncomeFromContinuingOperations": "37540000" }, "balance": { "goodwill": "18417000", "inventory": "9935000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2683146000", "longTermDebt": "414663000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "259924000", "totalLiabilities": "1205423000", "otherCurrentAssets": "227756000", "totalCurrentAssets": "312157000", "currentLongTermDebt": "127000000", "longTermInvestments": "104750000", "shortTermInvestments": "None", "currentNetReceivables": "49059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2370989000", "currentAccountsPayable": "47504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541663000", "totalShareholderEquity": "1417735000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "188034000", "totalCurrentLiabilities": "412259000", "otherNonCurrentLiabilities": "41328000", "totalNonCurrentLiabilities": "793164000", "cashAndShortTermInvestments": "25407000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7645000", "capitalExpenditures": "26648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13452000", "cashflowFromInvestment": "-21557000", "stockBasedCompensation": "8364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187828000, "cost_of_revenue": 92747000, "gross_profit": 95081000, "research_and_development": null, "selling_general_admin": 70177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60215000, "depreciation_amortisation": 93038000, "ebitda": 153253000, "interest_expense": 17491000, "interest_income": null, "other_non_operating": null, "pretax_income": 42724000, "tax_provision": 5184000, "effective_tax_rate": null, "net_income": 37540000, "net_income_continuing_ops": 37540000, "net_income_to_common": 37540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25407000, "short_term_investments": null, "net_receivables": 49059000, "inventory": 9935000, "other_current_assets": null, "total_current_assets": 312157000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2370989000, "total_assets": 2683146000, "short_term_debt": 127000000, "accounts_payable": 47504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412259000, "long_term_debt": 414663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793164000, "total_liabilities": 1205423000, "total_debt": 541663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259924000, "total_equity": 1417735000, "shares_outstanding": 84125557, "operating_cash_flow": 7645000, "stock_based_compensation": 8364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13452000, "free_cash_flow": 34293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60215000", "ebitda": "153253000", "netIncome": "37540000", "grossProfit": "95081000", "depreciation": "None", "totalRevenue": "187828000", "costOfRevenue": "92747000", "interestIncome": "1583000", "incomeBeforeTax": "42724000", "interestExpense": "17491000", "operatingIncome": "56479000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5184000", "reportedCurrency": "USD", "netInterestIncome": "-15908000", "nonInterestIncome": "None", "operatingExpenses": "38602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93038000", "sellingGeneralAndAdministrative": "70177000", "netIncomeFromContinuingOperations": "37540000" }, "balance": { "goodwill": "18417000", "inventory": "9935000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2683146000", "longTermDebt": "414663000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "259924000", "totalLiabilities": "1205423000", "otherCurrentAssets": "227756000", "totalCurrentAssets": "312157000", "currentLongTermDebt": "127000000", "longTermInvestments": "104750000", "shortTermInvestments": "None", "currentNetReceivables": "49059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2370989000", "currentAccountsPayable": "47504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541663000", "totalShareholderEquity": "1417735000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "188034000", "totalCurrentLiabilities": "412259000", "otherNonCurrentLiabilities": "41328000", "totalNonCurrentLiabilities": "793164000", "cashAndShortTermInvestments": "25407000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7645000", "capitalExpenditures": "26648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13452000", "cashflowFromInvestment": "-21557000", "stockBasedCompensation": "8364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93038000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 182071000, "cost_of_revenue": 52269000, "gross_profit": 129802000, "ebit": 45789000, "ebitda": 98152000, "pretax_income": 23720000, "tax_provision": 5156000, "net_income": 18564000, "net_income_to_common": 18564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54133000, "total_current_assets": 266022000, "total_assets": 2722068000, "short_term_debt": 140000000, "long_term_debt": 414439000, "total_debt": 554439000, "total_liabilities": 1282799000, "total_equity": 1384150000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 34507000, "capital_expenditure": 35613000, "free_cash_flow": 70120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227798, "ticker_id": 493, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45789000", "ebitda": "98152000", "netIncome": "18564000", "grossProfit": "129802000", "depreciation": "None", "totalRevenue": "182071000", "costOfRevenue": "52269000", "interestIncome": "419000", "incomeBeforeTax": "23720000", "interestExpense": "22069000", "operatingIncome": "-5295000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5156000", "reportedCurrency": "USD", "netInterestIncome": "-21650000", "nonInterestIncome": "None", "operatingExpenses": "135097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52363000", "sellingGeneralAndAdministrative": "61947000", "netIncomeFromContinuingOperations": "18564000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2722068000", "longTermDebt": "414439000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "229828000", "totalLiabilities": "1282799000", "otherCurrentAssets": "169615000", "totalCurrentAssets": "266022000", "currentLongTermDebt": "140000000", "longTermInvestments": "132677000", "shortTermInvestments": "None", "currentNetReceivables": "42274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2456046000", "currentAccountsPayable": "57505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "554439000", "totalShareholderEquity": "1384150000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248662000", "totalCurrentLiabilities": "492086000", "otherNonCurrentLiabilities": "59684000", "totalNonCurrentLiabilities": "790713000", "cashAndShortTermInvestments": "54133000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34507000", "capitalExpenditures": "35613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163190000", "cashflowFromInvestment": "-27685000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182071000, "cost_of_revenue": 52269000, "gross_profit": 129802000, "research_and_development": null, "selling_general_admin": 61947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45789000, "depreciation_amortisation": 52363000, "ebitda": 98152000, "interest_expense": 22069000, "interest_income": null, "other_non_operating": null, "pretax_income": 23720000, "tax_provision": 5156000, "effective_tax_rate": null, "net_income": 18564000, "net_income_continuing_ops": 18564000, "net_income_to_common": 18564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54133000, "short_term_investments": null, "net_receivables": 42274000, "inventory": null, "other_current_assets": null, "total_current_assets": 266022000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2456046000, "total_assets": 2722068000, "short_term_debt": 140000000, "accounts_payable": 57505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492086000, "long_term_debt": 414439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 790713000, "total_liabilities": 1282799000, "total_debt": 554439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 229828000, "total_equity": 1384150000, "shares_outstanding": 84125557, "operating_cash_flow": 34507000, "stock_based_compensation": 7097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163190000, "free_cash_flow": 70120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45789000", "ebitda": "98152000", "netIncome": "18564000", "grossProfit": "129802000", "depreciation": "None", "totalRevenue": "182071000", "costOfRevenue": "52269000", "interestIncome": "419000", "incomeBeforeTax": "23720000", "interestExpense": "22069000", "operatingIncome": "-5295000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5156000", "reportedCurrency": "USD", "netInterestIncome": "-21650000", "nonInterestIncome": "None", "operatingExpenses": "135097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52363000", "sellingGeneralAndAdministrative": "61947000", "netIncomeFromContinuingOperations": "18564000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "2722068000", "longTermDebt": "414439000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "229828000", "totalLiabilities": "1282799000", "otherCurrentAssets": "169615000", "totalCurrentAssets": "266022000", "currentLongTermDebt": "140000000", "longTermInvestments": "132677000", "shortTermInvestments": "None", "currentNetReceivables": "42274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2456046000", "currentAccountsPayable": "57505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "554439000", "totalShareholderEquity": "1384150000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "248662000", "totalCurrentLiabilities": "492086000", "otherNonCurrentLiabilities": "59684000", "totalNonCurrentLiabilities": "790713000", "cashAndShortTermInvestments": "54133000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "54133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18564000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34507000", "capitalExpenditures": "35613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163190000", "cashflowFromInvestment": "-27685000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52363000", "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": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "income_statement": { "revenue": 150645000, "cost_of_revenue": 41607000, "gross_profit": 109038000, "ebit": -28572000, "ebitda": 13308000, "pretax_income": -46770000, "tax_provision": -11422000, "net_income": -35348000, "net_income_to_common": -35348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22421000, "total_current_assets": 88707000, "total_assets": 2503242000, "short_term_debt": 126000000, "long_term_debt": 414230000, "total_debt": 540230000, "total_liabilities": 1239558000, "total_equity": 1207759000, "shares_outstanding": 84125557, "goodwill_and_intangibles": 18417000 }, "cash_flow": { "operating_cash_flow": 67456000, "capital_expenditure": 40988000, "free_cash_flow": 108444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 227799, "ticker_id": 493, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:08:19.888886+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28572000", "ebitda": "13308000", "netIncome": "-35348000", "grossProfit": "109038000", "depreciation": "None", "totalRevenue": "150645000", "costOfRevenue": "41607000", "interestIncome": "488000", "incomeBeforeTax": "-46770000", "interestExpense": "18198000", "operatingIncome": "-20460000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11422000", "reportedCurrency": "USD", "netInterestIncome": "-17710000", "nonInterestIncome": "None", "operatingExpenses": "129498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41880000", "sellingGeneralAndAdministrative": "63759000", "netIncomeFromContinuingOperations": "-35348000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1133000", "currentDebt": "None", "investments": "None", "totalAssets": "2503242000", "longTermDebt": "414230000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "211264000", "totalLiabilities": "1239558000", "otherCurrentAssets": "26396000", "totalCurrentAssets": "88707000", "currentLongTermDebt": "126000000", "longTermInvestments": "83610000", "shortTermInvestments": "None", "currentNetReceivables": "39890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414535000", "currentAccountsPayable": "74266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "540230000", "totalShareholderEquity": "1207759000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261321000", "totalCurrentLiabilities": "466814000", "otherNonCurrentLiabilities": "49900000", "totalNonCurrentLiabilities": "772744000", "cashAndShortTermInvestments": "22421000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67456000", "capitalExpenditures": "40988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38561000", "cashflowFromInvestment": "-47121000", "stockBasedCompensation": "6498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150645000, "cost_of_revenue": 41607000, "gross_profit": 109038000, "research_and_development": null, "selling_general_admin": 63759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28572000, "depreciation_amortisation": 41880000, "ebitda": 13308000, "interest_expense": 18198000, "interest_income": null, "other_non_operating": null, "pretax_income": -46770000, "tax_provision": -11422000, "effective_tax_rate": null, "net_income": -35348000, "net_income_continuing_ops": -35348000, "net_income_to_common": -35348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22421000, "short_term_investments": null, "net_receivables": 39890000, "inventory": null, "other_current_assets": null, "total_current_assets": 88707000, "net_ppe": null, "goodwill": 18417000, "intangible_assets": null, "goodwill_and_intangibles": 18417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2414535000, "total_assets": 2503242000, "short_term_debt": 126000000, "accounts_payable": 74266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466814000, "long_term_debt": 414230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 772744000, "total_liabilities": 1239558000, "total_debt": 540230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 211264000, "total_equity": 1207759000, "shares_outstanding": 84125557, "operating_cash_flow": 67456000, "stock_based_compensation": 6498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47121000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38561000, "free_cash_flow": 108444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28572000", "ebitda": "13308000", "netIncome": "-35348000", "grossProfit": "109038000", "depreciation": "None", "totalRevenue": "150645000", "costOfRevenue": "41607000", "interestIncome": "488000", "incomeBeforeTax": "-46770000", "interestExpense": "18198000", "operatingIncome": "-20460000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-11422000", "reportedCurrency": "USD", "netInterestIncome": "-17710000", "nonInterestIncome": "None", "operatingExpenses": "129498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41880000", "sellingGeneralAndAdministrative": "63759000", "netIncomeFromContinuingOperations": "-35348000" }, "balance": { "goodwill": "18417000", "inventory": "None", "commonStock": "1133000", "currentDebt": "None", "investments": "None", "totalAssets": "2503242000", "longTermDebt": "414230000", "shortTermDebt": "126000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "211264000", "totalLiabilities": "1239558000", "otherCurrentAssets": "26396000", "totalCurrentAssets": "88707000", "currentLongTermDebt": "126000000", "longTermInvestments": "83610000", "shortTermInvestments": "None", "currentNetReceivables": "39890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414535000", "currentAccountsPayable": "74266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "540230000", "totalShareholderEquity": "1207759000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "261321000", "totalCurrentLiabilities": "466814000", "otherNonCurrentLiabilities": "49900000", "totalNonCurrentLiabilities": "772744000", "cashAndShortTermInvestments": "22421000", "commonStockSharesOutstanding": "84125557", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67456000", "capitalExpenditures": "40988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38561000", "cashflowFromInvestment": "-47121000", "stockBasedCompensation": "6498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41880000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": 6, "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" ] } } }