{ "ticker": { "uuid": "1da1a694-76e0-4de0-9345-596d51fd92c0", "symbol": "NVGS", "name": "Navigator Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/1da1a694-76e0-4de0-9345-596d51fd92c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/1da1a694-76e0-4de0-9345-596d51fd92c0/" }, "ticker_metadata": { "id": 2931, "uuid": "1da1a694-76e0-4de0-9345-596d51fd92c0", "symbol": "NVGS", "name": "Navigator Holdings Ltd", "asset_type": "equity", "market_cap": 1387508000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Navigator Holdings Ltd. owns and operates a worldwide fleet of liquefied gas carriers. The company is headquartered in London, the United Kingdom.", "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": "1da1a694-76e0-4de0-9345-596d51fd92c0", "symbol": "NVGS", "name": "Navigator Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/1da1a694-76e0-4de0-9345-596d51fd92c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/1da1a694-76e0-4de0-9345-596d51fd92c0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.85, "quality": 0.73, "momentum": 0.87, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 21.79, "market_cap": 1430084629.22, "pe_ratio": 13.1747, "earnings_yield": 0.0759, "ebitda_to_ev": 0.1349, "shareholder_yield": 0.0132, "roe": 0.0908, "piotroski_f_score": 6, "momentum_12_1": 0.6782, "volatility_252d": 0.2689 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.570576+00:00", "batch_id": "" }, "size": { "price_close": 21.79, "market_cap": 1430084629.22, "market_cap_usd": 1430084629.22, "enterprise_value": 2128488629.22, "shares_outstanding": 65630318, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.1747, "pb_ratio": 1.1958, "ptbv_ratio": 1.1962, "ps_ratio": 2.482, "pcf_ratio": 7.5972, "pfcf_ratio": 6.0604, "ev_ebitda": 7.4102, "ev_ebit": 13.255, "ev_sales": 3.6942, "ev_fcf": 9.0201, "earnings_yield": 0.0759, "fcf_yield": 0.1109, "price_to_sales": 2.482, "price_to_book": 1.1958, "price_to_cashflow": 7.5972, "ebitda_to_ev": 0.1349, "sales_yield": 0.2707 }, "yield": { "dividend_yield": 0.0132, "buyback_yield": 0, "shareholder_yield": 0.0132, "debt_paydown_yield": null, "total_yield": 0.0132 }, "quality": { "gross_margin": 0.3592, "operating_margin": 0.2787, "net_margin": 0.1884, "ebitda_margin": 0.4985, "fcf_margin": 0.4096, "roe": 0.0908, "roa": 0.048, "roic": 0.0757, "roc_greenblatt": null, "asset_turnover": 0.2549, "cash_conversion": 2.1739, "accruals_ratio": -0.0353, "sbc_to_revenue": 0.0032, "piotroski_f_score": 6, "altman_z_score": 1.5862, "earnings_stability_5y": 0.2621, "revenue_stability_5y": 0.2515, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0916, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8641, "net_debt_to_ebitda": 2.4315, "debt_to_assets": 0.3973, "interest_coverage": 2.8753, "current_ratio": 1.15, "quick_ratio": 1.0963, "net_debt": 698404000, "local_beta": 0.0004, "volatility_252d": 0.2689, "volatility_60d": 0.6522, "max_drawdown_12m": -0.1422, "risk_adjusted_momentum": 2.5223 }, "growth": { "revenue_growth_1y": -0.0133, "revenue_growth_3y_cagr": 0.074, "revenue_growth_5y_cagr": 0.1204, "eps_growth_1y": 0.2056, "eps_growth_3y_cagr": 0.2325, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3632, "book_value_growth_1y": 0.0746, "revenue_growth": -0.0133, "earnings_growth": 0.2056 }, "momentum": { "price_return_1m": -0.0502, "price_return_3m": 0.0511, "price_return_6m": 0.2351, "price_return_9m": 0.3251, "price_return_12m": 0.5939, "price_return_12m_ex1m": 0.6782, "momentum_6m": 0.2351, "momentum_12m": 0.5939, "momentum_12_1": 0.6782, "distance_from_52w_high": -0.0845, "distance_from_52w_low": 0.5293, "relative_strength": 0.4939 }, "raw_ttm": { "revenue_ttm": 576174000, "gross_profit_ttm": 206980000, "ebit_ttm": 160579999, "ebitda_ttm": 287236997, "net_income_ttm": 108547999, "eps_diluted_ttm": 1.6539, "operating_cash_flow_ttm": 188237697, "capital_expenditure_ttm": 47734597, "fcf_ttm": 235972294, "dividends_paid_ttm": 18946819, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55849000, "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_current_liabilities": 264274000, "net_ppe": null, "total_assets": 2260043000, "total_debt": 898010000, "total_equity": 1195886000, "net_working_capital": 11928000, "book_value_per_share": 18.2215, "retained_earnings": 396111999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1195572000, "tangible_book_per_share": 18.2168 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 33, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 56, "rank_pcf": 31, "rank_ev_ebitda": 22, "rank_ev_ebit": 52, "rank_earnings_yield": 33, "rank_fcf_yield": 36, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 48, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 62, "rank_fcf_margin": 19, "rank_piotroski": 39, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 19 }, "composites": { "value_composite": 15, "quality_composite": 27, "momentum_composite": 13, "growth_composite": 75, "yield_composite": 29, "svqf_composite": 17, "vc1_composite": 16, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 5, "quality_value_composite": 0.7877, "os_score": 0.95, "value_percentile": 0.85, "quality_percentile": 0.73, "momentum_percentile": 0.87, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4607, "ticker_id": 2931, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.570576+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.79, "market_cap": 1430084629.22, "market_cap_usd": 1430084629.22, "enterprise_value": 2128488629.22, "shares_outstanding": 65630318, "fx_rate_to_usd": null, "pe_ratio": 13.17467519, "pb_ratio": 1.19583692, "ptbv_ratio": 1.19615099, "ps_ratio": 2.48203603, "pcf_ratio": 7.59722761, "pfcf_ratio": 6.06039211, "ev_ebitda": 7.41021753, "ev_ebit": 13.25500462, "ev_sales": 3.69417681, "ev_fcf": 9.02007856, "earnings_yield": 0.0759032, "fcf_yield": 0.11086378, "dividend_yield": 0.01324874, "buyback_yield": 0, "shareholder_yield": 0.01324874, "debt_paydown_yield": null, "total_yield": 0.01324874, "gross_margin": 0.35923176, "operating_margin": 0.27870053, "net_margin": 0.18839448, "ebitda_margin": 0.49852475, "fcf_margin": 0.4095504, "roe": 0.09076785, "roa": 0.04802917, "roic": 0.07566252, "roc_greenblatt": null, "asset_turnover": 0.2549394, "cash_conversion": 2.17389815, "accruals_ratio": -0.03526026, "sbc_to_revenue": 0.00316072, "debt_to_equity": 0.86407316, "net_debt_to_ebitda": 2.43145558, "debt_to_assets": 0.397342, "interest_coverage": 2.8752529, "current_ratio": 1.15001097, "quick_ratio": 1.09632427, "net_debt": 698404000, "revenue_growth_1y": -0.0132841, "revenue_growth_3y_cagr": 0.07400715, "revenue_growth_5y_cagr": 0.12037865, "eps_growth_1y": 0.20563342, "eps_growth_3y_cagr": 0.23253234, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.36315273, "book_value_growth_1y": 0.07458904, "piotroski_f_score": 6, "altman_z_score": 1.5862061, "earnings_stability_5y": 0.262119, "revenue_stability_5y": 0.251455, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05023428, "price_return_3m": 0.05109306, "price_return_6m": 0.23514874, "price_return_9m": 0.32506309, "price_return_12m": 0.59388487, "price_return_12m_ex1m": 0.6781874, "distance_from_52w_high": -0.08445378, "distance_from_52w_low": 0.52934818, "relative_strength": 0.49392129, "local_beta": 0.0004, "volatility_252d": 0.268878, "volatility_60d": 0.652196, "max_drawdown_12m": -0.14224274, "revenue_ttm": 576174000, "gross_profit_ttm": 206980000, "ebit_ttm": 160579999, "ebitda_ttm": 287236997, "net_income_ttm": 108547999, "eps_diluted_ttm": 1.65393072, "operating_cash_flow_ttm": 188237697, "capital_expenditure_ttm": 47734597, "fcf_ttm": 235972294, "dividends_paid_ttm": 18946819, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55849000, "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_current_liabilities": 264274000, "net_ppe": null, "total_assets": 2260043000, "total_debt": 898010000, "total_equity": 1195886000, "net_working_capital": 11928000, "book_value_per_share": 18.22154816, "retained_earnings": 396111999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1195572000, "tangible_book_per_share": 18.21676378, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 33, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 56, "rank_pcf": 31, "rank_ev_ebitda": 22, "rank_ev_ebit": 52, "rank_earnings_yield": 33, "rank_fcf_yield": 36, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 48, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 62, "rank_fcf_margin": 19, "rank_piotroski": 39, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 19, "value_composite": 15, "quality_composite": 27, "momentum_composite": 13, "growth_composite": 75, "yield_composite": 29, "svqf_composite": 17, "vc1_composite": 16, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.79, "os": 0.95, "value": 0.85, "quality": 0.73, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 13.1747, "earnings_yield": 0.0759, "shareholder_yield": 0.0132, "roe": 0.0908, "momentum_12_1": 0.6782, "complete_fields": { "id": 4607, "ticker_id": 2931, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:55.570576+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.79, "market_cap": 1430084629.22, "market_cap_usd": 1430084629.22, "enterprise_value": 2128488629.22, "shares_outstanding": 65630318, "fx_rate_to_usd": null, "pe_ratio": 13.17467519, "pb_ratio": 1.19583692, "ptbv_ratio": 1.19615099, "ps_ratio": 2.48203603, "pcf_ratio": 7.59722761, "pfcf_ratio": 6.06039211, "ev_ebitda": 7.41021753, "ev_ebit": 13.25500462, "ev_sales": 3.69417681, "ev_fcf": 9.02007856, "earnings_yield": 0.0759032, "fcf_yield": 0.11086378, "dividend_yield": 0.01324874, "buyback_yield": 0, "shareholder_yield": 0.01324874, "debt_paydown_yield": null, "total_yield": 0.01324874, "gross_margin": 0.35923176, "operating_margin": 0.27870053, "net_margin": 0.18839448, "ebitda_margin": 0.49852475, "fcf_margin": 0.4095504, "roe": 0.09076785, "roa": 0.04802917, "roic": 0.07566252, "roc_greenblatt": null, "asset_turnover": 0.2549394, "cash_conversion": 2.17389815, "accruals_ratio": -0.03526026, "sbc_to_revenue": 0.00316072, "debt_to_equity": 0.86407316, "net_debt_to_ebitda": 2.43145558, "debt_to_assets": 0.397342, "interest_coverage": 2.8752529, "current_ratio": 1.15001097, "quick_ratio": 1.09632427, "net_debt": 698404000, "revenue_growth_1y": -0.0132841, "revenue_growth_3y_cagr": 0.07400715, "revenue_growth_5y_cagr": 0.12037865, "eps_growth_1y": 0.20563342, "eps_growth_3y_cagr": 0.23253234, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.36315273, "book_value_growth_1y": 0.07458904, "piotroski_f_score": 6, "altman_z_score": 1.5862061, "earnings_stability_5y": 0.262119, "revenue_stability_5y": 0.251455, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05023428, "price_return_3m": 0.05109306, "price_return_6m": 0.23514874, "price_return_9m": 0.32506309, "price_return_12m": 0.59388487, "price_return_12m_ex1m": 0.6781874, "distance_from_52w_high": -0.08445378, "distance_from_52w_low": 0.52934818, "relative_strength": 0.49392129, "local_beta": 0.0004, "volatility_252d": 0.268878, "volatility_60d": 0.652196, "max_drawdown_12m": -0.14224274, "revenue_ttm": 576174000, "gross_profit_ttm": 206980000, "ebit_ttm": 160579999, "ebitda_ttm": 287236997, "net_income_ttm": 108547999, "eps_diluted_ttm": 1.65393072, "operating_cash_flow_ttm": 188237697, "capital_expenditure_ttm": 47734597, "fcf_ttm": 235972294, "dividends_paid_ttm": 18946819, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 55849000, "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_current_liabilities": 264274000, "net_ppe": null, "total_assets": 2260043000, "total_debt": 898010000, "total_equity": 1195886000, "net_working_capital": 11928000, "book_value_per_share": 18.22154816, "retained_earnings": 396111999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1195572000, "tangible_book_per_share": 18.21676378, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 33, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 56, "rank_pcf": 31, "rank_ev_ebitda": 22, "rank_ev_ebit": 52, "rank_earnings_yield": 33, "rank_fcf_yield": 36, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 48, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 62, "rank_fcf_margin": 19, "rank_piotroski": 39, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 19, "value_composite": 15, "quality_composite": 27, "momentum_composite": 13, "growth_composite": 75, "yield_composite": 29, "svqf_composite": 17, "vc1_composite": 16, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "ebit": 140219000, "ebitda": 274716000, "pretax_income": 118360000, "tax_provision": 12487000, "net_income": 100122000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 901412000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 68036773, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 219492000, "capital_expenditure": 153597000, "free_cash_flow": 373089000, "dividends_paid": 14763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306660, "ticker_id": 2931, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140219000", "ebitda": "274716000", "netIncome": "100122000", "grossProfit": "176572000", "depreciation": "None", "totalRevenue": "586961000", "costOfRevenue": "410389000", "interestIncome": "5822000", "incomeBeforeTax": "118360000", "interestExpense": "55778000", "operatingIncome": "140219000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12487000", "reportedCurrency": "USD", "netInterestIncome": "-49956000", "nonInterestIncome": "None", "operatingExpenses": "36353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134497000", "sellingGeneralAndAdministrative": "36353000", "netIncomeFromContinuingOperations": "105873000" }, "balance": { "goodwill": "None", "inventory": "15412000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "2279114000", "longTermDebt": "732143000", "shortTermDebt": "169269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "360000", "reportedCurrency": "USD", "retainedEarnings": "427162000", "totalLiabilities": "1022373000", "otherCurrentAssets": "19466000", "totalCurrentAssets": "295451000", "currentLongTermDebt": "None", "longTermInvestments": "247935000", "shortTermInvestments": "None", "currentNetReceivables": "55702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1983663000", "currentAccountsPayable": "12641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "903048000", "totalShareholderEquity": "1226840000", "capitalLeaseObligations": "2839000", "otherCurrentLiabilities": "41753000", "totalCurrentLiabilities": "250946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771426999", "cashAndShortTermInvestments": "204871000", "commonStockSharesOutstanding": "68036773", "intangibleAssetsExcludingGoodwill": "360000", "cashAndCashEquivalentsAtCarryingValue": "204871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100122000", "profitLoss": "None", "dividendPayout": "14763000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1660000", "operatingCashflow": "219492000", "capitalExpenditures": "153597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58213000", "cashflowFromInvestment": "-94931000", "stockBasedCompensation": "1833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 586961000, "cost_of_revenue": 410389000, "gross_profit": 176572000, "research_and_development": null, "selling_general_admin": 36353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140219000, "depreciation_amortisation": 134497000, "ebitda": 274716000, "interest_expense": 55778000, "interest_income": null, "other_non_operating": null, "pretax_income": 118360000, "tax_provision": 12487000, "effective_tax_rate": null, "net_income": 100122000, "net_income_continuing_ops": 105873000, "net_income_to_common": 100122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204871000, "short_term_investments": null, "net_receivables": 55702000, "inventory": 15412000, "other_current_assets": null, "total_current_assets": 295451000, "net_ppe": null, "goodwill": null, "intangible_assets": 360000, "goodwill_and_intangibles": 360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1983663000, "total_assets": 2279114000, "short_term_debt": 169269000, "accounts_payable": 12641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250946000, "long_term_debt": 732143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 771426999, "total_liabilities": 1022373000, "total_debt": 901412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 427162000, "total_equity": 1226840000, "shares_outstanding": 68036773, "operating_cash_flow": 219492000, "stock_based_compensation": 1833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94931000, "dividends_paid": 14763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58213000, "free_cash_flow": 373089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140219000", "ebitda": "274716000", "netIncome": "100122000", "grossProfit": "176572000", "depreciation": "None", "totalRevenue": "586961000", "costOfRevenue": "410389000", "interestIncome": "5822000", "incomeBeforeTax": "118360000", "interestExpense": "55778000", "operatingIncome": "140219000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12487000", "reportedCurrency": "USD", "netInterestIncome": "-49956000", "nonInterestIncome": "None", "operatingExpenses": "36353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "410389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134497000", "sellingGeneralAndAdministrative": "36353000", "netIncomeFromContinuingOperations": "105873000" }, "balance": { "goodwill": "None", "inventory": "15412000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "2279114000", "longTermDebt": "732143000", "shortTermDebt": "169269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "360000", "reportedCurrency": "USD", "retainedEarnings": "427162000", "totalLiabilities": "1022373000", "otherCurrentAssets": "19466000", "totalCurrentAssets": "295451000", "currentLongTermDebt": "None", "longTermInvestments": "247935000", "shortTermInvestments": "None", "currentNetReceivables": "55702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1983663000", "currentAccountsPayable": "12641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "903048000", "totalShareholderEquity": "1226840000", "capitalLeaseObligations": "2839000", "otherCurrentLiabilities": "41753000", "totalCurrentLiabilities": "250946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771426999", "cashAndShortTermInvestments": "204871000", "commonStockSharesOutstanding": "68036773", "intangibleAssetsExcludingGoodwill": "360000", "cashAndCashEquivalentsAtCarryingValue": "204871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100122000", "profitLoss": "None", "dividendPayout": "14763000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1660000", "operatingCashflow": "219492000", "capitalExpenditures": "153597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58213000", "cashflowFromInvestment": "-94931000", "stockBasedCompensation": "1833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62719000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 566679000, "cost_of_revenue": 247178000, "gross_profit": 319501000, "ebit": 137692000, "ebitda": 270417000, "pretax_income": 98462000, "tax_provision": 4365000, "net_income": 85571000, "net_income_to_common": 85571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130455000, "total_current_assets": 220384000, "total_assets": 2180629000, "short_term_debt": 1180000, "long_term_debt": 603441000, "total_debt": 604621000, "total_liabilities": 934265000, "total_equity": 1205469000, "shares_outstanding": 71838000, "goodwill_and_intangibles": 406000 }, "cash_flow": { "operating_cash_flow": 210523000, "capital_expenditure": 41402000, "free_cash_flow": 251925000, "dividends_paid": 14254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306665, "ticker_id": 2931, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137692000", "ebitda": "270417000", "netIncome": "85571000", "grossProfit": "319501000", "depreciation": "None", "totalRevenue": "566679000", "costOfRevenue": "247178000", "interestIncome": "6244000", "incomeBeforeTax": "98462000", "interestExpense": "56141000", "operatingIncome": "143184000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4365000", "reportedCurrency": "USD", "netInterestIncome": "-49897000", "nonInterestIncome": "None", "operatingExpenses": "176317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132725000", "sellingGeneralAndAdministrative": "36580000", "netIncomeFromContinuingOperations": "94097000" }, "balance": { "goodwill": "None", "inventory": "13752000", "commonStock": "695000", "currentDebt": "None", "investments": "None", "totalAssets": "2180629000", "longTermDebt": "603441000", "shortTermDebt": "1180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000", "reportedCurrency": "USD", "retainedEarnings": "404522000", "totalLiabilities": "934265000", "otherCurrentAssets": "24166000", "totalCurrentAssets": "220384000", "currentLongTermDebt": "None", "longTermInvestments": "253729000", "shortTermInvestments": "None", "currentNetReceivables": "52011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960245000", "currentAccountsPayable": "13823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607195000", "totalShareholderEquity": "1205469000", "capitalLeaseObligations": "3754000", "otherCurrentLiabilities": "279256000", "totalCurrentLiabilities": "318773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "615492000", "cashAndShortTermInvestments": "130455000", "commonStockSharesOutstanding": "71838000", "intangibleAssetsExcludingGoodwill": "406000", "cashAndCashEquivalentsAtCarryingValue": "130455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85571000", "profitLoss": "None", "dividendPayout": "14254000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4709000", "operatingCashflow": "210523000", "capitalExpenditures": "41402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126013000", "cashflowFromInvestment": "-100987000", "stockBasedCompensation": "1328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566679000, "cost_of_revenue": 247178000, "gross_profit": 319501000, "research_and_development": null, "selling_general_admin": 36580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137692000, "depreciation_amortisation": 132725000, "ebitda": 270417000, "interest_expense": 56141000, "interest_income": null, "other_non_operating": null, "pretax_income": 98462000, "tax_provision": 4365000, "effective_tax_rate": null, "net_income": 85571000, "net_income_continuing_ops": 94097000, "net_income_to_common": 85571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130455000, "short_term_investments": null, "net_receivables": 52011000, "inventory": 13752000, "other_current_assets": null, "total_current_assets": 220384000, "net_ppe": null, "goodwill": null, "intangible_assets": 406000, "goodwill_and_intangibles": 406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1960245000, "total_assets": 2180629000, "short_term_debt": 1180000, "accounts_payable": 13823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318773000, "long_term_debt": 603441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 615492000, "total_liabilities": 934265000, "total_debt": 604621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 404522000, "total_equity": 1205469000, "shares_outstanding": 71838000, "operating_cash_flow": 210523000, "stock_based_compensation": 1328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100987000, "dividends_paid": 14254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126013000, "free_cash_flow": 251925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137692000", "ebitda": "270417000", "netIncome": "85571000", "grossProfit": "319501000", "depreciation": "None", "totalRevenue": "566679000", "costOfRevenue": "247178000", "interestIncome": "6244000", "incomeBeforeTax": "98462000", "interestExpense": "56141000", "operatingIncome": "143184000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4365000", "reportedCurrency": "USD", "netInterestIncome": "-49897000", "nonInterestIncome": "None", "operatingExpenses": "176317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132725000", "sellingGeneralAndAdministrative": "36580000", "netIncomeFromContinuingOperations": "94097000" }, "balance": { "goodwill": "None", "inventory": "13752000", "commonStock": "695000", "currentDebt": "None", "investments": "None", "totalAssets": "2180629000", "longTermDebt": "603441000", "shortTermDebt": "1180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000", "reportedCurrency": "USD", "retainedEarnings": "404522000", "totalLiabilities": "934265000", "otherCurrentAssets": "24166000", "totalCurrentAssets": "220384000", "currentLongTermDebt": "None", "longTermInvestments": "253729000", "shortTermInvestments": "None", "currentNetReceivables": "52011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960245000", "currentAccountsPayable": "13823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607195000", "totalShareholderEquity": "1205469000", "capitalLeaseObligations": "3754000", "otherCurrentLiabilities": "279256000", "totalCurrentLiabilities": "318773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "615492000", "cashAndShortTermInvestments": "130455000", "commonStockSharesOutstanding": "71838000", "intangibleAssetsExcludingGoodwill": "406000", "cashAndCashEquivalentsAtCarryingValue": "130455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85571000", "profitLoss": "None", "dividendPayout": "14254000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4709000", "operatingCashflow": "210523000", "capitalExpenditures": "41402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126013000", "cashflowFromInvestment": "-100987000", "stockBasedCompensation": "1328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57055000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 550737000, "cost_of_revenue": 380224000, "gross_profit": 170513000, "ebit": 135505000, "ebitda": 264707000, "pretax_income": 91197000, "tax_provision": 4325000, "net_income": 82255000, "net_income_to_common": 82255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149581000, "total_current_assets": 255372000, "total_assets": 2202685000, "short_term_debt": 914000, "long_term_debt": 732311000, "total_debt": 733225000, "total_liabilities": 969611000, "total_equity": 1190274000, "shares_outstanding": 74607449, "goodwill_and_intangibles": 332000 }, "cash_flow": { "operating_cash_flow": 174702000, "capital_expenditure": 191960000, "free_cash_flow": 366662000, "dividends_paid": 7334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306670, "ticker_id": 2931, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135505000", "ebitda": "264707000", "netIncome": "82255000", "grossProfit": "170513000", "depreciation": "None", "totalRevenue": "550737000", "costOfRevenue": "380224000", "interestIncome": "4360000", "incomeBeforeTax": "91197000", "interestExpense": "64915000", "operatingIncome": "137234000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4325000", "reportedCurrency": "USD", "netInterestIncome": "-58166000", "nonInterestIncome": "None", "operatingExpenses": "33279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129202000", "sellingGeneralAndAdministrative": "31213000", "netIncomeFromContinuingOperations": "77983000" }, "balance": { "goodwill": "None", "inventory": "9044000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2202685000", "longTermDebt": "732311000", "shortTermDebt": "914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "332000", "reportedCurrency": "USD", "retainedEarnings": "390221000", "totalLiabilities": "969611000", "otherCurrentAssets": "25729000", "totalCurrentAssets": "255372000", "currentLongTermDebt": "None", "longTermInvestments": "174910000", "shortTermInvestments": "-23000", "currentNetReceivables": "71018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1947313000", "currentAccountsPayable": "11643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736725000", "totalShareholderEquity": "1190274000", "capitalLeaseObligations": "4414000", "otherCurrentLiabilities": "147268000", "totalCurrentLiabilities": "185442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784169000", "cashAndShortTermInvestments": "149581000", "commonStockSharesOutstanding": "74607449", "intangibleAssetsExcludingGoodwill": "332000", "cashAndCashEquivalentsAtCarryingValue": "149581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82255000", "profitLoss": "None", "dividendPayout": "7334000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-496000", "operatingCashflow": "174702000", "capitalExpenditures": "191960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6810000", "cashflowFromInvestment": "-176481000", "stockBasedCompensation": "1284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550737000, "cost_of_revenue": 380224000, "gross_profit": 170513000, "research_and_development": null, "selling_general_admin": 31213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135505000, "depreciation_amortisation": 129202000, "ebitda": 264707000, "interest_expense": 64915000, "interest_income": null, "other_non_operating": null, "pretax_income": 91197000, "tax_provision": 4325000, "effective_tax_rate": null, "net_income": 82255000, "net_income_continuing_ops": 77983000, "net_income_to_common": 82255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149581000, "short_term_investments": -23000, "net_receivables": 71018000, "inventory": 9044000, "other_current_assets": null, "total_current_assets": 255372000, "net_ppe": null, "goodwill": null, "intangible_assets": 332000, "goodwill_and_intangibles": 332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1947313000, "total_assets": 2202685000, "short_term_debt": 914000, "accounts_payable": 11643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185442000, "long_term_debt": 732311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784169000, "total_liabilities": 969611000, "total_debt": 733225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 390221000, "total_equity": 1190274000, "shares_outstanding": 74607449, "operating_cash_flow": 174702000, "stock_based_compensation": 1284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176481000, "dividends_paid": 7334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6810000, "free_cash_flow": 366662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135505000", "ebitda": "264707000", "netIncome": "82255000", "grossProfit": "170513000", "depreciation": "None", "totalRevenue": "550737000", "costOfRevenue": "380224000", "interestIncome": "4360000", "incomeBeforeTax": "91197000", "interestExpense": "64915000", "operatingIncome": "137234000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4325000", "reportedCurrency": "USD", "netInterestIncome": "-58166000", "nonInterestIncome": "None", "operatingExpenses": "33279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129202000", "sellingGeneralAndAdministrative": "31213000", "netIncomeFromContinuingOperations": "77983000" }, "balance": { "goodwill": "None", "inventory": "9044000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2202685000", "longTermDebt": "732311000", "shortTermDebt": "914000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "332000", "reportedCurrency": "USD", "retainedEarnings": "390221000", "totalLiabilities": "969611000", "otherCurrentAssets": "25729000", "totalCurrentAssets": "255372000", "currentLongTermDebt": "None", "longTermInvestments": "174910000", "shortTermInvestments": "-23000", "currentNetReceivables": "71018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1947313000", "currentAccountsPayable": "11643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "736725000", "totalShareholderEquity": "1190274000", "capitalLeaseObligations": "4414000", "otherCurrentLiabilities": "147268000", "totalCurrentLiabilities": "185442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784169000", "cashAndShortTermInvestments": "149581000", "commonStockSharesOutstanding": "74607449", "intangibleAssetsExcludingGoodwill": "332000", "cashAndCashEquivalentsAtCarryingValue": "149581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82255000", "profitLoss": "None", "dividendPayout": "7334000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-496000", "operatingCashflow": "174702000", "capitalExpenditures": "191960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6810000", "cashflowFromInvestment": "-176481000", "stockBasedCompensation": "1284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 473792000, "cost_of_revenue": 384876000, "gross_profit": 88916000, "ebit": 83036000, "ebitda": 209256000, "pretax_income": 60827000, "tax_provision": 5949000, "net_income": 53473000, "net_income_to_common": 53473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146560000, "total_current_assets": 228321000, "total_assets": 2096738000, "short_term_debt": 99228000, "long_term_debt": 596457000, "total_debt": 695685000, "total_liabilities": 923326000, "total_equity": 1162494000, "shares_outstanding": 77558494, "goodwill_and_intangibles": 239000 }, "cash_flow": { "operating_cash_flow": 130308000, "capital_expenditure": 45769000, "free_cash_flow": 176077000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306675, "ticker_id": 2931, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83036000", "ebitda": "209256000", "netIncome": "53473000", "grossProfit": "88916000", "depreciation": "None", "totalRevenue": "473792000", "costOfRevenue": "384876000", "interestIncome": "1082000", "incomeBeforeTax": "60827000", "interestExpense": "48003000", "operatingIncome": "60662000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5949000", "reportedCurrency": "USD", "netInterestIncome": "-49758000", "nonInterestIncome": "None", "operatingExpenses": "28254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126220000", "sellingGeneralAndAdministrative": "27439000", "netIncomeFromContinuingOperations": "54878000" }, "balance": { "goodwill": "None", "inventory": "8548000", "commonStock": "769000", "currentDebt": "None", "investments": "None", "totalAssets": "2096738000", "longTermDebt": "596457000", "shortTermDebt": "99228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "239000", "reportedCurrency": "USD", "retainedEarnings": "364000000", "totalLiabilities": "923326000", "otherCurrentAssets": "27786000", "totalCurrentAssets": "228321000", "currentLongTermDebt": "209833000", "longTermInvestments": "148534000", "shortTermInvestments": "None", "currentNetReceivables": "45427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1868417000", "currentAccountsPayable": "7773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1696317000", "shortLongTermDebtTotal": "810541000", "totalShareholderEquity": "1162494000", "capitalLeaseObligations": "4251000", "otherCurrentLiabilities": "29514000", "totalCurrentLiabilities": "159623000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "763703000", "cashAndShortTermInvestments": "146560000", "commonStockSharesOutstanding": "77558494", "intangibleAssetsExcludingGoodwill": "239000", "cashAndCashEquivalentsAtCarryingValue": "146560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54878000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3958000", "operatingCashflow": "130308000", "capitalExpenditures": "45769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134140000", "cashflowFromInvestment": "35640000", "stockBasedCompensation": "869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473792000, "cost_of_revenue": 384876000, "gross_profit": 88916000, "research_and_development": null, "selling_general_admin": 27439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83036000, "depreciation_amortisation": 126220000, "ebitda": 209256000, "interest_expense": 48003000, "interest_income": null, "other_non_operating": null, "pretax_income": 60827000, "tax_provision": 5949000, "effective_tax_rate": null, "net_income": 53473000, "net_income_continuing_ops": 54878000, "net_income_to_common": 53473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146560000, "short_term_investments": null, "net_receivables": 45427000, "inventory": 8548000, "other_current_assets": null, "total_current_assets": 228321000, "net_ppe": null, "goodwill": null, "intangible_assets": 239000, "goodwill_and_intangibles": 239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1868417000, "total_assets": 2096738000, "short_term_debt": 99228000, "accounts_payable": 7773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159623000, "long_term_debt": 596457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 763703000, "total_liabilities": 923326000, "total_debt": 695685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 364000000, "total_equity": 1162494000, "shares_outstanding": 77558494, "operating_cash_flow": 130308000, "stock_based_compensation": 869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35640000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134140000, "free_cash_flow": 176077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83036000", "ebitda": "209256000", "netIncome": "53473000", "grossProfit": "88916000", "depreciation": "None", "totalRevenue": "473792000", "costOfRevenue": "384876000", "interestIncome": "1082000", "incomeBeforeTax": "60827000", "interestExpense": "48003000", "operatingIncome": "60662000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5949000", "reportedCurrency": "USD", "netInterestIncome": "-49758000", "nonInterestIncome": "None", "operatingExpenses": "28254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "384876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126220000", "sellingGeneralAndAdministrative": "27439000", "netIncomeFromContinuingOperations": "54878000" }, "balance": { "goodwill": "None", "inventory": "8548000", "commonStock": "769000", "currentDebt": "None", "investments": "None", "totalAssets": "2096738000", "longTermDebt": "596457000", "shortTermDebt": "99228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "239000", "reportedCurrency": "USD", "retainedEarnings": "364000000", "totalLiabilities": "923326000", "otherCurrentAssets": "27786000", "totalCurrentAssets": "228321000", "currentLongTermDebt": "209833000", "longTermInvestments": "148534000", "shortTermInvestments": "None", "currentNetReceivables": "45427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1868417000", "currentAccountsPayable": "7773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1696317000", "shortLongTermDebtTotal": "810541000", "totalShareholderEquity": "1162494000", "capitalLeaseObligations": "4251000", "otherCurrentLiabilities": "29514000", "totalCurrentLiabilities": "159623000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "763703000", "cashAndShortTermInvestments": "146560000", "commonStockSharesOutstanding": "77558494", "intangibleAssetsExcludingGoodwill": "239000", "cashAndCashEquivalentsAtCarryingValue": "146560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54878000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3958000", "operatingCashflow": "130308000", "capitalExpenditures": "45769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134140000", "cashflowFromInvestment": "35640000", "stockBasedCompensation": "869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 406481000, "cost_of_revenue": 312535000, "gross_profit": 93946000, "ebit": 288000, "ebitda": 88774000, "pretax_income": -27247000, "tax_provision": 1969000, "net_income": -30964000, "net_income_to_common": -30964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123886000, "total_current_assets": 215336000, "total_assets": 2157425000, "short_term_debt": 148951000, "long_term_debt": 771029000, "total_debt": 919980000, "total_liabilities": 1039971000, "total_equity": 1113851000, "shares_outstanding": 64669567, "goodwill_and_intangibles": 400000 }, "cash_flow": { "operating_cash_flow": 97941000, "capital_expenditure": 3540000, "free_cash_flow": 101481000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306680, "ticker_id": 2931, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288000", "ebitda": "88774000", "netIncome": "-30964000", "grossProfit": "93946000", "depreciation": "None", "totalRevenue": "406481000", "costOfRevenue": "312535000", "interestIncome": "302000", "incomeBeforeTax": "-27247000", "interestExpense": "38682000", "operatingIncome": "-2951000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1969000", "reportedCurrency": "USD", "netInterestIncome": "-38380000", "nonInterestIncome": "None", "operatingExpenses": "96897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88486000", "sellingGeneralAndAdministrative": "28881000", "netIncomeFromContinuingOperations": "-35641000" }, "balance": { "goodwill": "None", "inventory": "13171000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "2157425000", "longTermDebt": "771029000", "shortTermDebt": "148951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "400000", "reportedCurrency": "USD", "retainedEarnings": "316008000", "totalLiabilities": "1039971000", "otherCurrentAssets": "16630000", "totalCurrentAssets": "215336000", "currentLongTermDebt": "148570000", "longTermInvestments": "149115000", "shortTermInvestments": "None", "currentNetReceivables": "61649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942089000", "currentAccountsPayable": "11600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1765480000", "shortLongTermDebtTotal": "920502000", "totalShareholderEquity": "1113851000", "capitalLeaseObligations": "903000", "otherCurrentLiabilities": "25274000", "totalCurrentLiabilities": "204335000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "835636000", "cashAndShortTermInvestments": "123886000", "commonStockSharesOutstanding": "64669567", "intangibleAssetsExcludingGoodwill": "400000", "cashAndCashEquivalentsAtCarryingValue": "123886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29216000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2703000", "operatingCashflow": "97941000", "capitalExpenditures": "3540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66094000", "cashflowFromInvestment": "33057000", "stockBasedCompensation": "1373000", "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": "88486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406481000, "cost_of_revenue": 312535000, "gross_profit": 93946000, "research_and_development": null, "selling_general_admin": 28881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288000, "depreciation_amortisation": 88486000, "ebitda": 88774000, "interest_expense": 38682000, "interest_income": null, "other_non_operating": null, "pretax_income": -27247000, "tax_provision": 1969000, "effective_tax_rate": null, "net_income": -30964000, "net_income_continuing_ops": -35641000, "net_income_to_common": -30964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123886000, "short_term_investments": null, "net_receivables": 61649000, "inventory": 13171000, "other_current_assets": null, "total_current_assets": 215336000, "net_ppe": null, "goodwill": null, "intangible_assets": 400000, "goodwill_and_intangibles": 400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1942089000, "total_assets": 2157425000, "short_term_debt": 148951000, "accounts_payable": 11600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204335000, "long_term_debt": 771029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 835636000, "total_liabilities": 1039971000, "total_debt": 919980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 316008000, "total_equity": 1113851000, "shares_outstanding": 64669567, "operating_cash_flow": 97941000, "stock_based_compensation": 1373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33057000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66094000, "free_cash_flow": 101481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288000", "ebitda": "88774000", "netIncome": "-30964000", "grossProfit": "93946000", "depreciation": "None", "totalRevenue": "406481000", "costOfRevenue": "312535000", "interestIncome": "302000", "incomeBeforeTax": "-27247000", "interestExpense": "38682000", "operatingIncome": "-2951000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1969000", "reportedCurrency": "USD", "netInterestIncome": "-38380000", "nonInterestIncome": "None", "operatingExpenses": "96897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88486000", "sellingGeneralAndAdministrative": "28881000", "netIncomeFromContinuingOperations": "-35641000" }, "balance": { "goodwill": "None", "inventory": "13171000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "2157425000", "longTermDebt": "771029000", "shortTermDebt": "148951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "400000", "reportedCurrency": "USD", "retainedEarnings": "316008000", "totalLiabilities": "1039971000", "otherCurrentAssets": "16630000", "totalCurrentAssets": "215336000", "currentLongTermDebt": "148570000", "longTermInvestments": "149115000", "shortTermInvestments": "None", "currentNetReceivables": "61649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1942089000", "currentAccountsPayable": "11600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1765480000", "shortLongTermDebtTotal": "920502000", "totalShareholderEquity": "1113851000", "capitalLeaseObligations": "903000", "otherCurrentLiabilities": "25274000", "totalCurrentLiabilities": "204335000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "835636000", "cashAndShortTermInvestments": "123886000", "commonStockSharesOutstanding": "64669567", "intangibleAssetsExcludingGoodwill": "400000", "cashAndCashEquivalentsAtCarryingValue": "123886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29216000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2703000", "operatingCashflow": "97941000", "capitalExpenditures": "3540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66094000", "cashflowFromInvestment": "33057000", "stockBasedCompensation": "1373000", "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": "88486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 332495000, "cost_of_revenue": 261974000, "gross_profit": 70521000, "ebit": 42359000, "ebitda": 119040000, "pretax_income": 1930000, "tax_provision": 617000, "net_income": -443000, "net_income_to_common": -443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59271000, "total_current_assets": 136538000, "total_assets": 1839408000, "short_term_debt": 66938000, "long_term_debt": 720333000, "total_debt": 787271000, "total_liabilities": 897013000, "total_equity": 940540000, "shares_outstanding": 55885376, "goodwill_and_intangibles": 277000 }, "cash_flow": { "operating_cash_flow": 44879000, "capital_expenditure": 2264000, "free_cash_flow": 47143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306685, "ticker_id": 2931, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42359000", "ebitda": "119040000", "netIncome": "-443000", "grossProfit": "70521000", "depreciation": "None", "totalRevenue": "332495000", "costOfRevenue": "261974000", "interestIncome": "408000", "incomeBeforeTax": "1930000", "interestExpense": "41080000", "operatingIncome": "41754000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "617000", "reportedCurrency": "USD", "netInterestIncome": "-40672000", "nonInterestIncome": "None", "operatingExpenses": "28767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76681000", "sellingGeneralAndAdministrative": "23871000", "netIncomeFromContinuingOperations": "1313000" }, "balance": { "goodwill": "None", "inventory": "8428000", "commonStock": "559000", "currentDebt": "None", "investments": "None", "totalAssets": "1839408000", "longTermDebt": "720333000", "shortTermDebt": "66938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "277000", "reportedCurrency": "USD", "retainedEarnings": "346972000", "totalLiabilities": "897013000", "otherCurrentAssets": "22015000", "totalCurrentAssets": "136538000", "currentLongTermDebt": "65662000", "longTermInvestments": "148665000", "shortTermInvestments": "None", "currentNetReceivables": "46824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1702870000", "currentAccountsPayable": "8565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1551891000", "shortLongTermDebtTotal": "792503000", "totalShareholderEquity": "940540000", "capitalLeaseObligations": "6508000", "otherCurrentLiabilities": "20115000", "totalCurrentLiabilities": "107222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "789791000", "cashAndShortTermInvestments": "59271000", "commonStockSharesOutstanding": "55885376", "intangibleAssetsExcludingGoodwill": "277000", "cashAndCashEquivalentsAtCarryingValue": "59271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1313000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1217000", "operatingCashflow": "44879000", "capitalExpenditures": "2264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35381000", "cashflowFromInvestment": "-16151000", "stockBasedCompensation": "1245000", "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": "76681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332495000, "cost_of_revenue": 261974000, "gross_profit": 70521000, "research_and_development": null, "selling_general_admin": 23871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42359000, "depreciation_amortisation": 76681000, "ebitda": 119040000, "interest_expense": 41080000, "interest_income": null, "other_non_operating": null, "pretax_income": 1930000, "tax_provision": 617000, "effective_tax_rate": null, "net_income": -443000, "net_income_continuing_ops": 1313000, "net_income_to_common": -443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59271000, "short_term_investments": null, "net_receivables": 46824000, "inventory": 8428000, "other_current_assets": null, "total_current_assets": 136538000, "net_ppe": null, "goodwill": null, "intangible_assets": 277000, "goodwill_and_intangibles": 277000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1702870000, "total_assets": 1839408000, "short_term_debt": 66938000, "accounts_payable": 8565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107222000, "long_term_debt": 720333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789791000, "total_liabilities": 897013000, "total_debt": 787271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 346972000, "total_equity": 940540000, "shares_outstanding": 55885376, "operating_cash_flow": 44879000, "stock_based_compensation": 1245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16151000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35381000, "free_cash_flow": 47143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42359000", "ebitda": "119040000", "netIncome": "-443000", "grossProfit": "70521000", "depreciation": "None", "totalRevenue": "332495000", "costOfRevenue": "261974000", "interestIncome": "408000", "incomeBeforeTax": "1930000", "interestExpense": "41080000", "operatingIncome": "41754000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "617000", "reportedCurrency": "USD", "netInterestIncome": "-40672000", "nonInterestIncome": "None", "operatingExpenses": "28767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76681000", "sellingGeneralAndAdministrative": "23871000", "netIncomeFromContinuingOperations": "1313000" }, "balance": { "goodwill": "None", "inventory": "8428000", "commonStock": "559000", "currentDebt": "None", "investments": "None", "totalAssets": "1839408000", "longTermDebt": "720333000", "shortTermDebt": "66938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "277000", "reportedCurrency": "USD", "retainedEarnings": "346972000", "totalLiabilities": "897013000", "otherCurrentAssets": "22015000", "totalCurrentAssets": "136538000", "currentLongTermDebt": "65662000", "longTermInvestments": "148665000", "shortTermInvestments": "None", "currentNetReceivables": "46824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1702870000", "currentAccountsPayable": "8565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1551891000", "shortLongTermDebtTotal": "792503000", "totalShareholderEquity": "940540000", "capitalLeaseObligations": "6508000", "otherCurrentLiabilities": "20115000", "totalCurrentLiabilities": "107222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "789791000", "cashAndShortTermInvestments": "59271000", "commonStockSharesOutstanding": "55885376", "intangibleAssetsExcludingGoodwill": "277000", "cashAndCashEquivalentsAtCarryingValue": "59271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1313000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1217000", "operatingCashflow": "44879000", "capitalExpenditures": "2264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35381000", "cashflowFromInvestment": "-16151000", "stockBasedCompensation": "1245000", "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": "76681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 301385000, "cost_of_revenue": 242958000, "gross_profit": 58427000, "ebit": 33482000, "ebitda": 109655000, "pretax_income": -15129000, "tax_provision": 352000, "net_income": -16706000, "net_income_to_common": -16706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64024000, "total_current_assets": 126126000, "total_assets": 1874253000, "short_term_debt": 65881000, "long_term_debt": 744692000, "total_debt": 810573000, "total_liabilities": 934351000, "total_equity": 939803000, "shares_outstanding": 55792711, "goodwill_and_intangibles": 366000 }, "cash_flow": { "operating_cash_flow": 49700000, "capital_expenditure": 3267000, "free_cash_flow": 52967000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306690, "ticker_id": 2931, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33482000", "ebitda": "109655000", "netIncome": "-16706000", "grossProfit": "58427000", "depreciation": "None", "totalRevenue": "301385000", "costOfRevenue": "242958000", "interestIncome": "920000", "incomeBeforeTax": "-15129000", "interestExpense": "48611000", "operatingIncome": "32611000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "352000", "reportedCurrency": "USD", "netInterestIncome": "-47691000", "nonInterestIncome": "None", "operatingExpenses": "25816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76173000", "sellingGeneralAndAdministrative": "20878000", "netIncomeFromContinuingOperations": "-16607000" }, "balance": { "goodwill": "None", "inventory": "9645000", "commonStock": "558000", "currentDebt": "None", "investments": "None", "totalAssets": "1874253000", "longTermDebt": "744692000", "shortTermDebt": "65881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "366000", "reportedCurrency": "USD", "retainedEarnings": "347566000", "totalLiabilities": "934351000", "otherCurrentAssets": "19776000", "totalCurrentAssets": "126126000", "currentLongTermDebt": "64703000", "longTermInvestments": "130660000", "shortTermInvestments": "None", "currentNetReceivables": "32681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748127000", "currentAccountsPayable": "10472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1617467000", "shortLongTermDebtTotal": "816902000", "totalShareholderEquity": "939803000", "capitalLeaseObligations": "7507000", "otherCurrentLiabilities": "18999000", "totalCurrentLiabilities": "109506000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "824845000", "cashAndShortTermInvestments": "64024000", "commonStockSharesOutstanding": "55792711", "intangibleAssetsExcludingGoodwill": "366000", "cashAndCashEquivalentsAtCarryingValue": "64024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16607000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-856000", "operatingCashflow": "49700000", "capitalExpenditures": "3267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35324000", "cashflowFromInvestment": "-90409000", "stockBasedCompensation": "1503000", "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": "76173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 301385000, "cost_of_revenue": 242958000, "gross_profit": 58427000, "research_and_development": null, "selling_general_admin": 20878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33482000, "depreciation_amortisation": 76173000, "ebitda": 109655000, "interest_expense": 48611000, "interest_income": null, "other_non_operating": null, "pretax_income": -15129000, "tax_provision": 352000, "effective_tax_rate": null, "net_income": -16706000, "net_income_continuing_ops": -16607000, "net_income_to_common": -16706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64024000, "short_term_investments": null, "net_receivables": 32681000, "inventory": 9645000, "other_current_assets": null, "total_current_assets": 126126000, "net_ppe": null, "goodwill": null, "intangible_assets": 366000, "goodwill_and_intangibles": 366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1748127000, "total_assets": 1874253000, "short_term_debt": 65881000, "accounts_payable": 10472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109506000, "long_term_debt": 744692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824845000, "total_liabilities": 934351000, "total_debt": 810573000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 347566000, "total_equity": 939803000, "shares_outstanding": 55792711, "operating_cash_flow": 49700000, "stock_based_compensation": 1503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35324000, "free_cash_flow": 52967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33482000", "ebitda": "109655000", "netIncome": "-16706000", "grossProfit": "58427000", "depreciation": "None", "totalRevenue": "301385000", "costOfRevenue": "242958000", "interestIncome": "920000", "incomeBeforeTax": "-15129000", "interestExpense": "48611000", "operatingIncome": "32611000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "352000", "reportedCurrency": "USD", "netInterestIncome": "-47691000", "nonInterestIncome": "None", "operatingExpenses": "25816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76173000", "sellingGeneralAndAdministrative": "20878000", "netIncomeFromContinuingOperations": "-16607000" }, "balance": { "goodwill": "None", "inventory": "9645000", "commonStock": "558000", "currentDebt": "None", "investments": "None", "totalAssets": "1874253000", "longTermDebt": "744692000", "shortTermDebt": "65881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "366000", "reportedCurrency": "USD", "retainedEarnings": "347566000", "totalLiabilities": "934351000", "otherCurrentAssets": "19776000", "totalCurrentAssets": "126126000", "currentLongTermDebt": "64703000", "longTermInvestments": "130660000", "shortTermInvestments": "None", "currentNetReceivables": "32681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748127000", "currentAccountsPayable": "10472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1617467000", "shortLongTermDebtTotal": "816902000", "totalShareholderEquity": "939803000", "capitalLeaseObligations": "7507000", "otherCurrentLiabilities": "18999000", "totalCurrentLiabilities": "109506000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "824845000", "cashAndShortTermInvestments": "64024000", "commonStockSharesOutstanding": "55792711", "intangibleAssetsExcludingGoodwill": "366000", "cashAndCashEquivalentsAtCarryingValue": "64024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16607000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-856000", "operatingCashflow": "49700000", "capitalExpenditures": "3267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35324000", "cashflowFromInvestment": "-90409000", "stockBasedCompensation": "1503000", "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": "76173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 310046000, "cost_of_revenue": 244493000, "gross_profit": 65553000, "ebit": 39540000, "ebitda": 115680000, "pretax_income": -5406000, "tax_provision": 333000, "net_income": -5739000, "net_income_to_common": -5739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71515000, "total_current_assets": 118125000, "total_assets": 1832751000, "short_term_debt": 68857000, "long_term_debt": 767093000, "total_debt": 835950000, "total_liabilities": 877641000, "total_equity": 955110000, "shares_outstanding": 55629023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77517000, "capital_expenditure": 830000, "free_cash_flow": 78347000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306695, "ticker_id": 2931, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39540000", "ebitda": "115680000", "netIncome": "-5739000", "grossProfit": "65553000", "depreciation": "None", "totalRevenue": "310046000", "costOfRevenue": "244493000", "interestIncome": "854000", "incomeBeforeTax": "-5406000", "interestExpense": "44908000", "operatingIncome": "41480000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-44054000", "nonInterestIncome": "None", "operatingExpenses": "24073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76140000", "sellingGeneralAndAdministrative": "18931000", "netIncomeFromContinuingOperations": "-5739000" }, "balance": { "goodwill": "None", "inventory": "8789000", "commonStock": "557000", "currentDebt": "None", "investments": "None", "totalAssets": "1832751000", "longTermDebt": "767093000", "shortTermDebt": "68857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "364408000", "totalLiabilities": "877641000", "otherCurrentAssets": "20788000", "totalCurrentAssets": "118125000", "currentLongTermDebt": "68857000", "longTermInvestments": "42462000", "shortTermInvestments": "None", "currentNetReceivables": "21778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1714626000", "currentAccountsPayable": "10784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1672164000", "shortLongTermDebtTotal": "835950000", "totalShareholderEquity": "955110000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17411000", "totalCurrentLiabilities": "105394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772247000", "cashAndShortTermInvestments": "71515000", "commonStockSharesOutstanding": "55629023", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-781000", "operatingCashflow": "77517000", "capitalExpenditures": "830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25784000", "cashflowFromInvestment": "-42327000", "stockBasedCompensation": "1074000", "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": "76140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310046000, "cost_of_revenue": 244493000, "gross_profit": 65553000, "research_and_development": null, "selling_general_admin": 18931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39540000, "depreciation_amortisation": 76140000, "ebitda": 115680000, "interest_expense": 44908000, "interest_income": null, "other_non_operating": null, "pretax_income": -5406000, "tax_provision": 333000, "effective_tax_rate": null, "net_income": -5739000, "net_income_continuing_ops": -5739000, "net_income_to_common": -5739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71515000, "short_term_investments": null, "net_receivables": 21778000, "inventory": 8789000, "other_current_assets": null, "total_current_assets": 118125000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1714626000, "total_assets": 1832751000, "short_term_debt": 68857000, "accounts_payable": 10784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105394000, "long_term_debt": 767093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 772247000, "total_liabilities": 877641000, "total_debt": 835950000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 364408000, "total_equity": 955110000, "shares_outstanding": 55629023, "operating_cash_flow": 77517000, "stock_based_compensation": 1074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25784000, "free_cash_flow": 78347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39540000", "ebitda": "115680000", "netIncome": "-5739000", "grossProfit": "65553000", "depreciation": "None", "totalRevenue": "310046000", "costOfRevenue": "244493000", "interestIncome": "854000", "incomeBeforeTax": "-5406000", "interestExpense": "44908000", "operatingIncome": "41480000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "333000", "reportedCurrency": "USD", "netInterestIncome": "-44054000", "nonInterestIncome": "None", "operatingExpenses": "24073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76140000", "sellingGeneralAndAdministrative": "18931000", "netIncomeFromContinuingOperations": "-5739000" }, "balance": { "goodwill": "None", "inventory": "8789000", "commonStock": "557000", "currentDebt": "None", "investments": "None", "totalAssets": "1832751000", "longTermDebt": "767093000", "shortTermDebt": "68857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "364408000", "totalLiabilities": "877641000", "otherCurrentAssets": "20788000", "totalCurrentAssets": "118125000", "currentLongTermDebt": "68857000", "longTermInvestments": "42462000", "shortTermInvestments": "None", "currentNetReceivables": "21778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1714626000", "currentAccountsPayable": "10784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1672164000", "shortLongTermDebtTotal": "835950000", "totalShareholderEquity": "955110000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17411000", "totalCurrentLiabilities": "105394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772247000", "cashAndShortTermInvestments": "71515000", "commonStockSharesOutstanding": "55629023", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5739000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-781000", "operatingCashflow": "77517000", "capitalExpenditures": "830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25784000", "cashflowFromInvestment": "-42327000", "stockBasedCompensation": "1074000", "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": "76140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "ebit": 31408999, "ebitda": 63341998, "pretax_income": 37420998, "tax_provision": 1036000, "net_income": 35461999, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199606000, "total_current_assets": 303918000, "total_assets": 2260043000, "short_term_debt": 171890000, "long_term_debt": 726120000, "total_debt": 898010000, "total_liabilities": 1033333000, "total_equity": 1195886000, "shares_outstanding": 65630318, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 838000, "free_cash_flow": 47444000, "dividends_paid": 4319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306658, "ticker_id": 2931, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31408999", "ebitda": "63341998", "netIncome": "35461999", "grossProfit": "41660000", "depreciation": "None", "totalRevenue": "140619000", "costOfRevenue": "98958999", "interestIncome": "1128000", "incomeBeforeTax": "37420998", "interestExpense": "12115000", "operatingIncome": "31408999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1036000", "reportedCurrency": "USD", "netInterestIncome": "-10987000", "nonInterestIncome": "None", "operatingExpenses": "10251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98958999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31932999", "sellingGeneralAndAdministrative": "10251000", "netIncomeFromContinuingOperations": "36385000" }, "balance": { "goodwill": "None", "inventory": "14188000", "commonStock": "617999", "currentDebt": "None", "investments": "None", "totalAssets": "2260043000", "longTermDebt": "726120000", "shortTermDebt": "171890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "314000", "reportedCurrency": "USD", "retainedEarnings": "396111999", "totalLiabilities": "1033333000", "otherCurrentAssets": "18891000", "totalCurrentAssets": "303918000", "currentLongTermDebt": "None", "longTermInvestments": "245741000", "shortTermInvestments": "None", "currentNetReceivables": "71232999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956125000", "currentAccountsPayable": "12079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902965999", "totalShareholderEquity": "1195886000", "capitalLeaseObligations": "5903000", "otherCurrentLiabilities": "49486000", "totalCurrentLiabilities": "264274000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "769059000", "cashAndShortTermInvestments": "199606000", "commonStockSharesOutstanding": "65630318", "intangibleAssetsExcludingGoodwill": "314000", "cashAndCashEquivalentsAtCarryingValue": "199606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35461999", "profitLoss": "None", "dividendPayout": "4319000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1224000", "operatingCashflow": "46606000", "capitalExpenditures": "838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70399999", "cashflowFromInvestment": "19119999", "stockBasedCompensation": "444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31932999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140619000, "cost_of_revenue": 98958999, "gross_profit": 41660000, "research_and_development": null, "selling_general_admin": 10251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31408999, "depreciation_amortisation": 31932999, "ebitda": 63341998, "interest_expense": 12115000, "interest_income": null, "other_non_operating": null, "pretax_income": 37420998, "tax_provision": 1036000, "effective_tax_rate": null, "net_income": 35461999, "net_income_continuing_ops": 36385000, "net_income_to_common": 35461999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199606000, "short_term_investments": null, "net_receivables": 71232999, "inventory": 14188000, "other_current_assets": null, "total_current_assets": 303918000, "net_ppe": null, "goodwill": null, "intangible_assets": 314000, "goodwill_and_intangibles": 314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1956125000, "total_assets": 2260043000, "short_term_debt": 171890000, "accounts_payable": 12079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264274000, "long_term_debt": 726120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 769059000, "total_liabilities": 1033333000, "total_debt": 898010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 396111999, "total_equity": 1195886000, "shares_outstanding": 65630318, "operating_cash_flow": 46606000, "stock_based_compensation": 444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19119999, "dividends_paid": 4319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70399999, "free_cash_flow": 47444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31408999", "ebitda": "63341998", "netIncome": "35461999", "grossProfit": "41660000", "depreciation": "None", "totalRevenue": "140619000", "costOfRevenue": "98958999", "interestIncome": "1128000", "incomeBeforeTax": "37420998", "interestExpense": "12115000", "operatingIncome": "31408999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1036000", "reportedCurrency": "USD", "netInterestIncome": "-10987000", "nonInterestIncome": "None", "operatingExpenses": "10251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98958999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31932999", "sellingGeneralAndAdministrative": "10251000", "netIncomeFromContinuingOperations": "36385000" }, "balance": { "goodwill": "None", "inventory": "14188000", "commonStock": "617999", "currentDebt": "None", "investments": "None", "totalAssets": "2260043000", "longTermDebt": "726120000", "shortTermDebt": "171890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "314000", "reportedCurrency": "USD", "retainedEarnings": "396111999", "totalLiabilities": "1033333000", "otherCurrentAssets": "18891000", "totalCurrentAssets": "303918000", "currentLongTermDebt": "None", "longTermInvestments": "245741000", "shortTermInvestments": "None", "currentNetReceivables": "71232999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1956125000", "currentAccountsPayable": "12079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "902965999", "totalShareholderEquity": "1195886000", "capitalLeaseObligations": "5903000", "otherCurrentLiabilities": "49486000", "totalCurrentLiabilities": "264274000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "769059000", "cashAndShortTermInvestments": "199606000", "commonStockSharesOutstanding": "65630318", "intangibleAssetsExcludingGoodwill": "314000", "cashAndCashEquivalentsAtCarryingValue": "199606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35461999", "profitLoss": "None", "dividendPayout": "4319000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1224000", "operatingCashflow": "46606000", "capitalExpenditures": "838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70399999", "cashflowFromInvestment": "19119999", "stockBasedCompensation": "444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31932999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "ebit": 40024000, "ebitda": 72570999, "pretax_income": 26453000, "tax_provision": 7346000, "net_income": 18478000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204871000, "total_current_assets": 295451000, "total_assets": 2279114000, "short_term_debt": 169269000, "long_term_debt": 732143000, "total_debt": 901412000, "total_liabilities": 1022373000, "total_equity": 1226840000, "shares_outstanding": 66093849, "goodwill_and_intangibles": 360000 }, "cash_flow": { "operating_cash_flow": 51704697, "capital_expenditure": 8342597, "free_cash_flow": 60047294, "dividends_paid": 4431819, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306659, "ticker_id": 2931, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40024000", "ebitda": "72570999", "netIncome": "18478000", "grossProfit": "49414000", "depreciation": "None", "totalRevenue": "152834000", "costOfRevenue": "103420000", "interestIncome": "1256000", "incomeBeforeTax": "26453000", "interestExpense": "13110000", "operatingIncome": "40024000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7346000", "reportedCurrency": "USD", "netInterestIncome": "-11854000", "nonInterestIncome": "None", "operatingExpenses": "9390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32546999", "sellingGeneralAndAdministrative": "9390000", "netIncomeFromContinuingOperations": "19108000" }, "balance": { "goodwill": "None", "inventory": "15412000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "2279114000", "longTermDebt": "732143000", "shortTermDebt": "169269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "360000", "reportedCurrency": "USD", "retainedEarnings": "427162000", "totalLiabilities": "1022373000", "otherCurrentAssets": "19466000", "totalCurrentAssets": "295451000", "currentLongTermDebt": "None", "longTermInvestments": "247935000", "shortTermInvestments": "None", "currentNetReceivables": "55702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1983663000", "currentAccountsPayable": "12641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "903048000", "totalShareholderEquity": "1226840000", "capitalLeaseObligations": "2839000", "otherCurrentLiabilities": "41753000", "totalCurrentLiabilities": "250946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771426999", "cashAndShortTermInvestments": "204871000", "commonStockSharesOutstanding": "66093849", "intangibleAssetsExcludingGoodwill": "360000", "cashAndCashEquivalentsAtCarryingValue": "204871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18478000", "profitLoss": "None", "dividendPayout": "4431819", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5200949", "operatingCashflow": "51704697", "capitalExpenditures": "8342597", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65213805", "cashflowFromInvestment": "480819", "stockBasedCompensation": "571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431819", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4386654", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32546999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152834000, "cost_of_revenue": 103420000, "gross_profit": 49414000, "research_and_development": null, "selling_general_admin": 9390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40024000, "depreciation_amortisation": 32546999, "ebitda": 72570999, "interest_expense": 13110000, "interest_income": null, "other_non_operating": null, "pretax_income": 26453000, "tax_provision": 7346000, "effective_tax_rate": null, "net_income": 18478000, "net_income_continuing_ops": 19108000, "net_income_to_common": 18478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204871000, "short_term_investments": null, "net_receivables": 55702000, "inventory": 15412000, "other_current_assets": null, "total_current_assets": 295451000, "net_ppe": null, "goodwill": null, "intangible_assets": 360000, "goodwill_and_intangibles": 360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1983663000, "total_assets": 2279114000, "short_term_debt": 169269000, "accounts_payable": 12641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250946000, "long_term_debt": 732143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 771426999, "total_liabilities": 1022373000, "total_debt": 901412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 427162000, "total_equity": 1226840000, "shares_outstanding": 66093849, "operating_cash_flow": 51704697, "stock_based_compensation": 571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8342597, "acquisitions": null, "other_investing": null, "investing_cash_flow": 480819, "dividends_paid": 4431819, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65213805, "free_cash_flow": 60047294, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40024000", "ebitda": "72570999", "netIncome": "18478000", "grossProfit": "49414000", "depreciation": "None", "totalRevenue": "152834000", "costOfRevenue": "103420000", "interestIncome": "1256000", "incomeBeforeTax": "26453000", "interestExpense": "13110000", "operatingIncome": "40024000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7346000", "reportedCurrency": "USD", "netInterestIncome": "-11854000", "nonInterestIncome": "None", "operatingExpenses": "9390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32546999", "sellingGeneralAndAdministrative": "9390000", "netIncomeFromContinuingOperations": "19108000" }, "balance": { "goodwill": "None", "inventory": "15412000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "2279114000", "longTermDebt": "732143000", "shortTermDebt": "169269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "360000", "reportedCurrency": "USD", "retainedEarnings": "427162000", "totalLiabilities": "1022373000", "otherCurrentAssets": "19466000", "totalCurrentAssets": "295451000", "currentLongTermDebt": "None", "longTermInvestments": "247935000", "shortTermInvestments": "None", "currentNetReceivables": "55702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1983663000", "currentAccountsPayable": "12641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "903048000", "totalShareholderEquity": "1226840000", "capitalLeaseObligations": "2839000", "otherCurrentLiabilities": "41753000", "totalCurrentLiabilities": "250946000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771426999", "cashAndShortTermInvestments": "204871000", "commonStockSharesOutstanding": "66093849", "intangibleAssetsExcludingGoodwill": "360000", "cashAndCashEquivalentsAtCarryingValue": "204871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18478000", "profitLoss": "None", "dividendPayout": "4431819", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5200949", "operatingCashflow": "51704697", "capitalExpenditures": "8342597", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65213805", "cashflowFromInvestment": "480819", "stockBasedCompensation": "571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431819", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4386654", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32546999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 153086000, "cost_of_revenue": 69402000, "gross_profit": 83684000, "ebit": 55154000, "ebitda": 82504000, "pretax_income": 39593000, "tax_provision": 3790000, "net_income": 33155000, "net_income_to_common": 33155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216597000, "total_current_assets": 301875000, "total_assets": 2299676000, "short_term_debt": 172160000, "long_term_debt": 762279000, "total_debt": 934439000, "total_liabilities": 1034279000, "total_equity": 1221060000, "shares_outstanding": 66446940, "goodwill_and_intangibles": 397000 }, "cash_flow": { "operating_cash_flow": 49488000, "capital_expenditure": 38553000, "free_cash_flow": 88041000, "dividends_paid": 3278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306661, "ticker_id": 2931, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55154000", "ebitda": "82504000", "netIncome": "33155000", "grossProfit": "83684000", "depreciation": "None", "totalRevenue": "153086000", "costOfRevenue": "69402000", "interestIncome": "1720000", "incomeBeforeTax": "39593000", "interestExpense": "15561000", "operatingIncome": "52855000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3790000", "reportedCurrency": "USD", "netInterestIncome": "-13193000", "nonInterestIncome": "None", "operatingExpenses": "30829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27350000", "sellingGeneralAndAdministrative": "8575000", "netIncomeFromContinuingOperations": "35803000" }, "balance": { "goodwill": "None", "inventory": "10318000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "2299676000", "longTermDebt": "762279000", "shortTermDebt": "172160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "397000", "reportedCurrency": "USD", "retainedEarnings": "418622000", "totalLiabilities": "1034279000", "otherCurrentAssets": "22192000", "totalCurrentAssets": "301875000", "currentLongTermDebt": "None", "longTermInvestments": "252723000", "shortTermInvestments": "None", "currentNetReceivables": "52768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1997801000", "currentAccountsPayable": "12061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936384000", "totalShareholderEquity": "1221060000", "capitalLeaseObligations": "3175000", "otherCurrentLiabilities": "43006000", "totalCurrentLiabilities": "257088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "777191000", "cashAndShortTermInvestments": "216597000", "commonStockSharesOutstanding": "66446940", "intangibleAssetsExcludingGoodwill": "397000", "cashAndCashEquivalentsAtCarryingValue": "216597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33155000", "profitLoss": "None", "dividendPayout": "3278000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3920000", "operatingCashflow": "49488000", "capitalExpenditures": "38553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120450000", "cashflowFromInvestment": "1106000", "stockBasedCompensation": "318122", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153086000, "cost_of_revenue": 69402000, "gross_profit": 83684000, "research_and_development": null, "selling_general_admin": 8575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55154000, "depreciation_amortisation": 27350000, "ebitda": 82504000, "interest_expense": 15561000, "interest_income": null, "other_non_operating": null, "pretax_income": 39593000, "tax_provision": 3790000, "effective_tax_rate": null, "net_income": 33155000, "net_income_continuing_ops": 35803000, "net_income_to_common": 33155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216597000, "short_term_investments": null, "net_receivables": 52768000, "inventory": 10318000, "other_current_assets": null, "total_current_assets": 301875000, "net_ppe": null, "goodwill": null, "intangible_assets": 397000, "goodwill_and_intangibles": 397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1997801000, "total_assets": 2299676000, "short_term_debt": 172160000, "accounts_payable": 12061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257088000, "long_term_debt": 762279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 777191000, "total_liabilities": 1034279000, "total_debt": 934439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418622000, "total_equity": 1221060000, "shares_outstanding": 66446940, "operating_cash_flow": 49488000, "stock_based_compensation": 318122, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1106000, "dividends_paid": 3278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120450000, "free_cash_flow": 88041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55154000", "ebitda": "82504000", "netIncome": "33155000", "grossProfit": "83684000", "depreciation": "None", "totalRevenue": "153086000", "costOfRevenue": "69402000", "interestIncome": "1720000", "incomeBeforeTax": "39593000", "interestExpense": "15561000", "operatingIncome": "52855000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3790000", "reportedCurrency": "USD", "netInterestIncome": "-13193000", "nonInterestIncome": "None", "operatingExpenses": "30829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27350000", "sellingGeneralAndAdministrative": "8575000", "netIncomeFromContinuingOperations": "35803000" }, "balance": { "goodwill": "None", "inventory": "10318000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "2299676000", "longTermDebt": "762279000", "shortTermDebt": "172160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "397000", "reportedCurrency": "USD", "retainedEarnings": "418622000", "totalLiabilities": "1034279000", "otherCurrentAssets": "22192000", "totalCurrentAssets": "301875000", "currentLongTermDebt": "None", "longTermInvestments": "252723000", "shortTermInvestments": "None", "currentNetReceivables": "52768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1997801000", "currentAccountsPayable": "12061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "936384000", "totalShareholderEquity": "1221060000", "capitalLeaseObligations": "3175000", "otherCurrentLiabilities": "43006000", "totalCurrentLiabilities": "257088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "777191000", "cashAndShortTermInvestments": "216597000", "commonStockSharesOutstanding": "66446940", "intangibleAssetsExcludingGoodwill": "397000", "cashAndCashEquivalentsAtCarryingValue": "216597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33155000", "profitLoss": "None", "dividendPayout": "3278000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3920000", "operatingCashflow": "49488000", "capitalExpenditures": "38553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120450000", "cashflowFromInvestment": "1106000", "stockBasedCompensation": "318122", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 129635000, "cost_of_revenue": 97413000, "gross_profit": 32222000, "ebit": 33993000, "ebitda": 68820000, "pretax_income": 23735000, "tax_provision": 1495000, "net_income": 21453000, "net_income_to_common": 21453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238140000, "total_current_assets": 373584000, "total_assets": 2381525000, "short_term_debt": 1289000, "long_term_debt": 878933000, "total_debt": 880222000, "total_liabilities": 1126121000, "total_equity": 1213635000, "shares_outstanding": 69502347, "goodwill_and_intangibles": 399000 }, "cash_flow": { "operating_cash_flow": 40439000, "capital_expenditure": 1000, "free_cash_flow": 40440000, "dividends_paid": 6918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306662, "ticker_id": 2931, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33993000", "ebitda": "68820000", "netIncome": "21453000", "grossProfit": "32222000", "depreciation": "None", "totalRevenue": "129635000", "costOfRevenue": "97413000", "interestIncome": "1717000", "incomeBeforeTax": "23735000", "interestExpense": "15063000", "operatingIncome": "20422000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1495000", "reportedCurrency": "USD", "netInterestIncome": "-13346000", "nonInterestIncome": "None", "operatingExpenses": "11800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34827000", "sellingGeneralAndAdministrative": "10264000", "netIncomeFromContinuingOperations": "22240000" }, "balance": { "goodwill": "None", "inventory": "14237000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "2381525000", "longTermDebt": "878933000", "shortTermDebt": "1289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "399000", "reportedCurrency": "USD", "retainedEarnings": "411246000", "totalLiabilities": "1126121000", "otherCurrentAssets": "72169000", "totalCurrentAssets": "373584000", "currentLongTermDebt": "None", "longTermInvestments": "258521000", "shortTermInvestments": "None", "currentNetReceivables": "49038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2007941000", "currentAccountsPayable": "12582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "882509000", "totalShareholderEquity": "1213635000", "capitalLeaseObligations": "3576000", "otherCurrentLiabilities": "191333000", "totalCurrentLiabilities": "235105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "891016000", "cashAndShortTermInvestments": "238140000", "commonStockSharesOutstanding": "69502347", "intangibleAssetsExcludingGoodwill": "399000", "cashAndCashEquivalentsAtCarryingValue": "238140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22241000", "profitLoss": "None", "dividendPayout": "6918000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1293000", "operatingCashflow": "40439000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86290000", "cashflowFromInvestment": "20835000", "stockBasedCompensation": "488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129635000, "cost_of_revenue": 97413000, "gross_profit": 32222000, "research_and_development": null, "selling_general_admin": 10264000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33993000, "depreciation_amortisation": 34827000, "ebitda": 68820000, "interest_expense": 15063000, "interest_income": null, "other_non_operating": null, "pretax_income": 23735000, "tax_provision": 1495000, "effective_tax_rate": null, "net_income": 21453000, "net_income_continuing_ops": 22240000, "net_income_to_common": 21453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238140000, "short_term_investments": null, "net_receivables": 49038000, "inventory": 14237000, "other_current_assets": null, "total_current_assets": 373584000, "net_ppe": null, "goodwill": null, "intangible_assets": 399000, "goodwill_and_intangibles": 399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2007941000, "total_assets": 2381525000, "short_term_debt": 1289000, "accounts_payable": 12582000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235105000, "long_term_debt": 878933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 891016000, "total_liabilities": 1126121000, "total_debt": 880222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 411246000, "total_equity": 1213635000, "shares_outstanding": 69502347, "operating_cash_flow": 40439000, "stock_based_compensation": 488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20835000, "dividends_paid": 6918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86290000, "free_cash_flow": 40440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33993000", "ebitda": "68820000", "netIncome": "21453000", "grossProfit": "32222000", "depreciation": "None", "totalRevenue": "129635000", "costOfRevenue": "97413000", "interestIncome": "1717000", "incomeBeforeTax": "23735000", "interestExpense": "15063000", "operatingIncome": "20422000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1495000", "reportedCurrency": "USD", "netInterestIncome": "-13346000", "nonInterestIncome": "None", "operatingExpenses": "11800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34827000", "sellingGeneralAndAdministrative": "10264000", "netIncomeFromContinuingOperations": "22240000" }, "balance": { "goodwill": "None", "inventory": "14237000", "commonStock": "671000", "currentDebt": "None", "investments": "None", "totalAssets": "2381525000", "longTermDebt": "878933000", "shortTermDebt": "1289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "399000", "reportedCurrency": "USD", "retainedEarnings": "411246000", "totalLiabilities": "1126121000", "otherCurrentAssets": "72169000", "totalCurrentAssets": "373584000", "currentLongTermDebt": "None", "longTermInvestments": "258521000", "shortTermInvestments": "None", "currentNetReceivables": "49038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2007941000", "currentAccountsPayable": "12582000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "882509000", "totalShareholderEquity": "1213635000", "capitalLeaseObligations": "3576000", "otherCurrentLiabilities": "191333000", "totalCurrentLiabilities": "235105000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "891016000", "cashAndShortTermInvestments": "238140000", "commonStockSharesOutstanding": "69502347", "intangibleAssetsExcludingGoodwill": "399000", "cashAndCashEquivalentsAtCarryingValue": "238140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22241000", "profitLoss": "None", "dividendPayout": "6918000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1293000", "operatingCashflow": "40439000", "capitalExpenditures": "1000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86290000", "cashflowFromInvestment": "20835000", "stockBasedCompensation": "488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 151407000, "cost_of_revenue": 101861000, "gross_profit": 49546000, "ebit": 42176000, "ebitda": 76362000, "pretax_income": 28580000, "tax_provision": -143000, "net_income": 27036000, "net_income_to_common": 27036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91032000, "total_current_assets": 229832000, "total_assets": 2266338000, "short_term_debt": 1215000, "long_term_debt": 777851000, "total_debt": 779066000, "total_liabilities": 997499000, "total_equity": 1227857000, "shares_outstanding": 70093000, "goodwill_and_intangibles": 387000 }, "cash_flow": { "operating_cash_flow": 63305000, "capital_expenditure": 104321000, "free_cash_flow": 167626000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306663, "ticker_id": 2931, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42176000", "ebitda": "76362000", "netIncome": "27036000", "grossProfit": "49546000", "depreciation": "None", "totalRevenue": "151407000", "costOfRevenue": "101861000", "interestIncome": "1121000", "incomeBeforeTax": "28580000", "interestExpense": "12692000", "operatingIncome": "39507000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-11571000", "nonInterestIncome": "None", "operatingExpenses": "10039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34186000", "sellingGeneralAndAdministrative": "8124000", "netIncomeFromContinuingOperations": "28723000" }, "balance": { "goodwill": "None", "inventory": "15531000", "commonStock": "694000", "currentDebt": "None", "investments": "None", "totalAssets": "2266338000", "longTermDebt": "777851000", "shortTermDebt": "1215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "387000", "reportedCurrency": "USD", "retainedEarnings": "426165000", "totalLiabilities": "997499000", "otherCurrentAssets": "70594000", "totalCurrentAssets": "229832000", "currentLongTermDebt": "None", "longTermInvestments": "256825000", "shortTermInvestments": "None", "currentNetReceivables": "52675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2036506000", "currentAccountsPayable": "13674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "781410000", "totalShareholderEquity": "1227857000", "capitalLeaseObligations": "3559000", "otherCurrentLiabilities": "166736000", "totalCurrentLiabilities": "208317000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "789182000", "cashAndShortTermInvestments": "91032000", "commonStockSharesOutstanding": "70093000", "intangibleAssetsExcludingGoodwill": "387000", "cashAndCashEquivalentsAtCarryingValue": "91032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28723000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1778000", "operatingCashflow": "63305000", "capitalExpenditures": "104321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44464000", "cashflowFromInvestment": "-107557000", "stockBasedCompensation": "352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151407000, "cost_of_revenue": 101861000, "gross_profit": 49546000, "research_and_development": null, "selling_general_admin": 8124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42176000, "depreciation_amortisation": 34186000, "ebitda": 76362000, "interest_expense": 12692000, "interest_income": null, "other_non_operating": null, "pretax_income": 28580000, "tax_provision": -143000, "effective_tax_rate": null, "net_income": 27036000, "net_income_continuing_ops": 28723000, "net_income_to_common": 27036000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91032000, "short_term_investments": null, "net_receivables": 52675000, "inventory": 15531000, "other_current_assets": null, "total_current_assets": 229832000, "net_ppe": null, "goodwill": null, "intangible_assets": 387000, "goodwill_and_intangibles": 387000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2036506000, "total_assets": 2266338000, "short_term_debt": 1215000, "accounts_payable": 13674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208317000, "long_term_debt": 777851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789182000, "total_liabilities": 997499000, "total_debt": 779066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 426165000, "total_equity": 1227857000, "shares_outstanding": 70093000, "operating_cash_flow": 63305000, "stock_based_compensation": 352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107557000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44464000, "free_cash_flow": 167626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42176000", "ebitda": "76362000", "netIncome": "27036000", "grossProfit": "49546000", "depreciation": "None", "totalRevenue": "151407000", "costOfRevenue": "101861000", "interestIncome": "1121000", "incomeBeforeTax": "28580000", "interestExpense": "12692000", "operatingIncome": "39507000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-143000", "reportedCurrency": "USD", "netInterestIncome": "-11571000", "nonInterestIncome": "None", "operatingExpenses": "10039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34186000", "sellingGeneralAndAdministrative": "8124000", "netIncomeFromContinuingOperations": "28723000" }, "balance": { "goodwill": "None", "inventory": "15531000", "commonStock": "694000", "currentDebt": "None", "investments": "None", "totalAssets": "2266338000", "longTermDebt": "777851000", "shortTermDebt": "1215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "387000", "reportedCurrency": "USD", "retainedEarnings": "426165000", "totalLiabilities": "997499000", "otherCurrentAssets": "70594000", "totalCurrentAssets": "229832000", "currentLongTermDebt": "None", "longTermInvestments": "256825000", "shortTermInvestments": "None", "currentNetReceivables": "52675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2036506000", "currentAccountsPayable": "13674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "781410000", "totalShareholderEquity": "1227857000", "capitalLeaseObligations": "3559000", "otherCurrentLiabilities": "166736000", "totalCurrentLiabilities": "208317000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "789182000", "cashAndShortTermInvestments": "91032000", "commonStockSharesOutstanding": "70093000", "intangibleAssetsExcludingGoodwill": "387000", "cashAndCashEquivalentsAtCarryingValue": "91032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28723000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1778000", "operatingCashflow": "63305000", "capitalExpenditures": "104321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44464000", "cashflowFromInvestment": "-107557000", "stockBasedCompensation": "352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1931000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 144031000, "cost_of_revenue": 65144000, "gross_profit": 78887000, "ebit": 30943000, "ebitda": 63588000, "pretax_income": 24182000, "tax_provision": 1324000, "net_income": 21586000, "net_income_to_common": 21586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130455000, "total_current_assets": 220384000, "total_assets": 2180629000, "short_term_debt": 1180000, "long_term_debt": 603441000, "total_debt": 604621000, "total_liabilities": 934265000, "total_equity": 1205469000, "shares_outstanding": 70170000, "goodwill_and_intangibles": 406000 }, "cash_flow": { "operating_cash_flow": 45502000, "capital_expenditure": 20821000, "free_cash_flow": 66323000, "dividends_paid": 3469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306664, "ticker_id": 2931, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30943000", "ebitda": "63588000", "netIncome": "21586000", "grossProfit": "78887000", "depreciation": "None", "totalRevenue": "144031000", "costOfRevenue": "65144000", "interestIncome": "1184000", "incomeBeforeTax": "24182000", "interestExpense": "12381000", "operatingIncome": "35169000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1324000", "reportedCurrency": "USD", "netInterestIncome": "-11197000", "nonInterestIncome": "None", "operatingExpenses": "43718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32645000", "sellingGeneralAndAdministrative": "9401000", "netIncomeFromContinuingOperations": "22858000" }, "balance": { "goodwill": "None", "inventory": "13752000", "commonStock": "695000", "currentDebt": "None", "investments": "None", "totalAssets": "2180629000", "longTermDebt": "603441000", "shortTermDebt": "1180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000", "reportedCurrency": "USD", "retainedEarnings": "404522000", "totalLiabilities": "934265000", "otherCurrentAssets": "24166000", "totalCurrentAssets": "220384000", "currentLongTermDebt": "None", "longTermInvestments": "253729000", "shortTermInvestments": "None", "currentNetReceivables": "52011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960245000", "currentAccountsPayable": "13823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607195000", "totalShareholderEquity": "1205469000", "capitalLeaseObligations": "3754000", "otherCurrentLiabilities": "279256000", "totalCurrentLiabilities": "318773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "615492000", "cashAndShortTermInvestments": "130455000", "commonStockSharesOutstanding": "70170000", "intangibleAssetsExcludingGoodwill": "406000", "cashAndCashEquivalentsAtCarryingValue": "130455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22858000", "profitLoss": "None", "dividendPayout": "3469000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1798000", "operatingCashflow": "45502000", "capitalExpenditures": "20821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35582000", "cashflowFromInvestment": "-67889000", "stockBasedCompensation": "472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144031000, "cost_of_revenue": 65144000, "gross_profit": 78887000, "research_and_development": null, "selling_general_admin": 9401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30943000, "depreciation_amortisation": 32645000, "ebitda": 63588000, "interest_expense": 12381000, "interest_income": null, "other_non_operating": null, "pretax_income": 24182000, "tax_provision": 1324000, "effective_tax_rate": null, "net_income": 21586000, "net_income_continuing_ops": 22858000, "net_income_to_common": 21586000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130455000, "short_term_investments": null, "net_receivables": 52011000, "inventory": 13752000, "other_current_assets": null, "total_current_assets": 220384000, "net_ppe": null, "goodwill": null, "intangible_assets": 406000, "goodwill_and_intangibles": 406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1960245000, "total_assets": 2180629000, "short_term_debt": 1180000, "accounts_payable": 13823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318773000, "long_term_debt": 603441000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 615492000, "total_liabilities": 934265000, "total_debt": 604621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 404522000, "total_equity": 1205469000, "shares_outstanding": 70170000, "operating_cash_flow": 45502000, "stock_based_compensation": 472000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67889000, "dividends_paid": 3469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35582000, "free_cash_flow": 66323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30943000", "ebitda": "63588000", "netIncome": "21586000", "grossProfit": "78887000", "depreciation": "None", "totalRevenue": "144031000", "costOfRevenue": "65144000", "interestIncome": "1184000", "incomeBeforeTax": "24182000", "interestExpense": "12381000", "operatingIncome": "35169000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1324000", "reportedCurrency": "USD", "netInterestIncome": "-11197000", "nonInterestIncome": "None", "operatingExpenses": "43718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32645000", "sellingGeneralAndAdministrative": "9401000", "netIncomeFromContinuingOperations": "22858000" }, "balance": { "goodwill": "None", "inventory": "13752000", "commonStock": "695000", "currentDebt": "None", "investments": "None", "totalAssets": "2180629000", "longTermDebt": "603441000", "shortTermDebt": "1180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "406000", "reportedCurrency": "USD", "retainedEarnings": "404522000", "totalLiabilities": "934265000", "otherCurrentAssets": "24166000", "totalCurrentAssets": "220384000", "currentLongTermDebt": "None", "longTermInvestments": "253729000", "shortTermInvestments": "None", "currentNetReceivables": "52011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1960245000", "currentAccountsPayable": "13823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607195000", "totalShareholderEquity": "1205469000", "capitalLeaseObligations": "3754000", "otherCurrentLiabilities": "279256000", "totalCurrentLiabilities": "318773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "615492000", "cashAndShortTermInvestments": "130455000", "commonStockSharesOutstanding": "70170000", "intangibleAssetsExcludingGoodwill": "406000", "cashAndCashEquivalentsAtCarryingValue": "130455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22858000", "profitLoss": "None", "dividendPayout": "3469000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1798000", "operatingCashflow": "45502000", "capitalExpenditures": "20821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35582000", "cashflowFromInvestment": "-67889000", "stockBasedCompensation": "472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 141817000, "cost_of_revenue": 98406000, "gross_profit": 43411000, "ebit": 32190000, "ebitda": 65480000, "pretax_income": 20152000, "tax_provision": 674000, "net_income": 18172000, "net_income_to_common": 18172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118282000, "total_current_assets": 214934000, "total_assets": 2124380000, "short_term_debt": 1264000, "long_term_debt": 552181000, "total_debt": 553445000, "total_liabilities": 886442000, "total_equity": 1187884000, "shares_outstanding": 70237000, "goodwill_and_intangibles": 235000 }, "cash_flow": { "operating_cash_flow": 48512000, "capital_expenditure": 20581000, "free_cash_flow": 69093000, "dividends_paid": 3473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306666, "ticker_id": 2931, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32190000", "ebitda": "65480000", "netIncome": "18172000", "grossProfit": "43411000", "depreciation": "None", "totalRevenue": "141817000", "costOfRevenue": "98406000", "interestIncome": "1898000", "incomeBeforeTax": "20152000", "interestExpense": "14252000", "operatingIncome": "32187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "674000", "reportedCurrency": "USD", "netInterestIncome": "-12354000", "nonInterestIncome": "None", "operatingExpenses": "11224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33290000", "sellingGeneralAndAdministrative": "9379000", "netIncomeFromContinuingOperations": "19478000" }, "balance": { "goodwill": "None", "inventory": "11955000", "commonStock": "696000", "currentDebt": "None", "investments": "None", "totalAssets": "2124380000", "longTermDebt": "552181000", "shortTermDebt": "1264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "235000", "reportedCurrency": "USD", "retainedEarnings": "387504000", "totalLiabilities": "886442000", "otherCurrentAssets": "25338000", "totalCurrentAssets": "214934000", "currentLongTermDebt": "None", "longTermInvestments": "198782000", "shortTermInvestments": "None", "currentNetReceivables": "59359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1909446000", "currentAccountsPayable": "12098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556522000", "totalShareholderEquity": "1187884000", "capitalLeaseObligations": "4341000", "otherCurrentLiabilities": "245935000", "totalCurrentLiabilities": "286443000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "599999000", "cashAndShortTermInvestments": "118282000", "commonStockSharesOutstanding": "70237000", "intangibleAssetsExcludingGoodwill": "235000", "cashAndCashEquivalentsAtCarryingValue": "118282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19478000", "profitLoss": "None", "dividendPayout": "3473000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "689000", "operatingCashflow": "48512000", "capitalExpenditures": "20581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31238000", "cashflowFromInvestment": "-24756000", "stockBasedCompensation": "388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141817000, "cost_of_revenue": 98406000, "gross_profit": 43411000, "research_and_development": null, "selling_general_admin": 9379000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32190000, "depreciation_amortisation": 33290000, "ebitda": 65480000, "interest_expense": 14252000, "interest_income": null, "other_non_operating": null, "pretax_income": 20152000, "tax_provision": 674000, "effective_tax_rate": null, "net_income": 18172000, "net_income_continuing_ops": 19478000, "net_income_to_common": 18172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118282000, "short_term_investments": null, "net_receivables": 59359000, "inventory": 11955000, "other_current_assets": null, "total_current_assets": 214934000, "net_ppe": null, "goodwill": null, "intangible_assets": 235000, "goodwill_and_intangibles": 235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1909446000, "total_assets": 2124380000, "short_term_debt": 1264000, "accounts_payable": 12098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286443000, "long_term_debt": 552181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599999000, "total_liabilities": 886442000, "total_debt": 553445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 387504000, "total_equity": 1187884000, "shares_outstanding": 70237000, "operating_cash_flow": 48512000, "stock_based_compensation": 388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24756000, "dividends_paid": 3473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31238000, "free_cash_flow": 69093000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32190000", "ebitda": "65480000", "netIncome": "18172000", "grossProfit": "43411000", "depreciation": "None", "totalRevenue": "141817000", "costOfRevenue": "98406000", "interestIncome": "1898000", "incomeBeforeTax": "20152000", "interestExpense": "14252000", "operatingIncome": "32187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "674000", "reportedCurrency": "USD", "netInterestIncome": "-12354000", "nonInterestIncome": "None", "operatingExpenses": "11224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33290000", "sellingGeneralAndAdministrative": "9379000", "netIncomeFromContinuingOperations": "19478000" }, "balance": { "goodwill": "None", "inventory": "11955000", "commonStock": "696000", "currentDebt": "None", "investments": "None", "totalAssets": "2124380000", "longTermDebt": "552181000", "shortTermDebt": "1264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "235000", "reportedCurrency": "USD", "retainedEarnings": "387504000", "totalLiabilities": "886442000", "otherCurrentAssets": "25338000", "totalCurrentAssets": "214934000", "currentLongTermDebt": "None", "longTermInvestments": "198782000", "shortTermInvestments": "None", "currentNetReceivables": "59359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1909446000", "currentAccountsPayable": "12098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "556522000", "totalShareholderEquity": "1187884000", "capitalLeaseObligations": "4341000", "otherCurrentLiabilities": "245935000", "totalCurrentLiabilities": "286443000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "599999000", "cashAndShortTermInvestments": "118282000", "commonStockSharesOutstanding": "70237000", "intangibleAssetsExcludingGoodwill": "235000", "cashAndCashEquivalentsAtCarryingValue": "118282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19478000", "profitLoss": "None", "dividendPayout": "3473000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "689000", "operatingCashflow": "48512000", "capitalExpenditures": "20581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31238000", "cashflowFromInvestment": "-24756000", "stockBasedCompensation": "388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 146676000, "cost_of_revenue": 93966000, "gross_profit": 52710000, "ebit": 38610000, "ebitda": 71960000, "pretax_income": 28003000, "tax_provision": 1161000, "net_income": 23240000, "net_income_to_common": 23240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128703000, "total_current_assets": 222786000, "total_assets": 2129640000, "short_term_debt": 1234000, "long_term_debt": 669646000, "total_debt": 670880000, "total_liabilities": 905564000, "total_equity": 1175328000, "shares_outstanding": 72883133, "goodwill_and_intangibles": 284000 }, "cash_flow": { "operating_cash_flow": 67490000, "capital_expenditure": 1.29, "free_cash_flow": 67490001.29, "dividends_paid": 7312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306667, "ticker_id": 2931, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38610000", "ebitda": "71960000", "netIncome": "23240000", "grossProfit": "52710000", "depreciation": "None", "totalRevenue": "146676000", "costOfRevenue": "93966000", "interestIncome": "1550000", "incomeBeforeTax": "28003000", "interestExpense": "15294000", "operatingIncome": "39521000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1161000", "reportedCurrency": "USD", "netInterestIncome": "-14624000", "nonInterestIncome": "None", "operatingExpenses": "13189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33350000", "sellingGeneralAndAdministrative": "11320000", "netIncomeFromContinuingOperations": "26842000" }, "balance": { "goodwill": "None", "inventory": "12643000", "commonStock": "697000", "currentDebt": "None", "investments": "None", "totalAssets": "2129640000", "longTermDebt": "669646000", "shortTermDebt": "1234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "284000", "reportedCurrency": "USD", "retainedEarnings": "375135000", "totalLiabilities": "905564000", "otherCurrentAssets": "26503000", "totalCurrentAssets": "222786000", "currentLongTermDebt": "None", "longTermInvestments": "193340000", "shortTermInvestments": "None", "currentNetReceivables": "54937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1906854000", "currentAccountsPayable": "9513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "673747000", "totalShareholderEquity": "1175328000", "capitalLeaseObligations": "4101000", "otherCurrentLiabilities": "150216000", "totalCurrentLiabilities": "186559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "719005000", "cashAndShortTermInvestments": "128703000", "commonStockSharesOutstanding": "72883133", "intangibleAssetsExcludingGoodwill": "284000", "cashAndCashEquivalentsAtCarryingValue": "128703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26842000", "profitLoss": "None", "dividendPayout": "7312000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2069000", "operatingCashflow": "67490000", "capitalExpenditures": "1.29", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96836000", "cashflowFromInvestment": "-7722000", "stockBasedCompensation": "379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52786000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146676000, "cost_of_revenue": 93966000, "gross_profit": 52710000, "research_and_development": null, "selling_general_admin": 11320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38610000, "depreciation_amortisation": 33350000, "ebitda": 71960000, "interest_expense": 15294000, "interest_income": null, "other_non_operating": null, "pretax_income": 28003000, "tax_provision": 1161000, "effective_tax_rate": null, "net_income": 23240000, "net_income_continuing_ops": 26842000, "net_income_to_common": 23240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128703000, "short_term_investments": null, "net_receivables": 54937000, "inventory": 12643000, "other_current_assets": null, "total_current_assets": 222786000, "net_ppe": null, "goodwill": null, "intangible_assets": 284000, "goodwill_and_intangibles": 284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1906854000, "total_assets": 2129640000, "short_term_debt": 1234000, "accounts_payable": 9513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186559000, "long_term_debt": 669646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 719005000, "total_liabilities": 905564000, "total_debt": 670880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 375135000, "total_equity": 1175328000, "shares_outstanding": 72883133, "operating_cash_flow": 67490000, "stock_based_compensation": 379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1.29, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7722000, "dividends_paid": 7312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96836000, "free_cash_flow": 67490001.29, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38610000", "ebitda": "71960000", "netIncome": "23240000", "grossProfit": "52710000", "depreciation": "None", "totalRevenue": "146676000", "costOfRevenue": "93966000", "interestIncome": "1550000", "incomeBeforeTax": "28003000", "interestExpense": "15294000", "operatingIncome": "39521000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1161000", "reportedCurrency": "USD", "netInterestIncome": "-14624000", "nonInterestIncome": "None", "operatingExpenses": "13189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33350000", "sellingGeneralAndAdministrative": "11320000", "netIncomeFromContinuingOperations": "26842000" }, "balance": { "goodwill": "None", "inventory": "12643000", "commonStock": "697000", "currentDebt": "None", "investments": "None", "totalAssets": "2129640000", "longTermDebt": "669646000", "shortTermDebt": "1234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "284000", "reportedCurrency": "USD", "retainedEarnings": "375135000", "totalLiabilities": "905564000", "otherCurrentAssets": "26503000", "totalCurrentAssets": "222786000", "currentLongTermDebt": "None", "longTermInvestments": "193340000", "shortTermInvestments": "None", "currentNetReceivables": "54937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1906854000", "currentAccountsPayable": "9513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "673747000", "totalShareholderEquity": "1175328000", "capitalLeaseObligations": "4101000", "otherCurrentLiabilities": "150216000", "totalCurrentLiabilities": "186559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "719005000", "cashAndShortTermInvestments": "128703000", "commonStockSharesOutstanding": "72883133", "intangibleAssetsExcludingGoodwill": "284000", "cashAndCashEquivalentsAtCarryingValue": "128703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26842000", "profitLoss": "None", "dividendPayout": "7312000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2069000", "operatingCashflow": "67490000", "capitalExpenditures": "1.29", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96836000", "cashflowFromInvestment": "-7722000", "stockBasedCompensation": "379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52786000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 134155000, "cost_of_revenue": 89742000, "gross_profit": 44413000, "ebit": 36592000, "ebitda": 70032000, "pretax_income": 26125000, "tax_provision": 1206000, "net_income": 22573000, "net_income_to_common": 22573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163493000, "total_current_assets": 272847000, "total_assets": 2197164000, "short_term_debt": 1151000, "long_term_debt": 651073000, "total_debt": 652224000, "total_liabilities": 939849000, "total_equity": 1212169000, "shares_outstanding": 73757164, "goodwill_and_intangibles": 299000 }, "cash_flow": { "operating_cash_flow": 49019000, "capital_expenditure": 0, "free_cash_flow": 49019000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306668, "ticker_id": 2931, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36592000", "ebitda": "70032000", "netIncome": "22573000", "grossProfit": "44413000", "depreciation": "None", "totalRevenue": "134155000", "costOfRevenue": "89742000", "interestIncome": "1612000", "incomeBeforeTax": "26125000", "interestExpense": "15737000", "operatingIncome": "36307000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1206000", "reportedCurrency": "USD", "netInterestIncome": "-14125000", "nonInterestIncome": "None", "operatingExpenses": "8106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33440000", "sellingGeneralAndAdministrative": "6480000", "netIncomeFromContinuingOperations": "24919000" }, "balance": { "goodwill": "None", "inventory": "10574000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2197164000", "longTermDebt": "651073000", "shortTermDebt": "1151000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "299000", "reportedCurrency": "USD", "retainedEarnings": "411993000", "totalLiabilities": "939849000", "otherCurrentAssets": "29602000", "totalCurrentAssets": "272847000", "currentLongTermDebt": "None", "longTermInvestments": "180932000", "shortTermInvestments": "None", "currentNetReceivables": "69178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1924317000", "currentAccountsPayable": "10556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655384000", "totalShareholderEquity": "1212169000", "capitalLeaseObligations": "4311000", "otherCurrentLiabilities": "200524000", "totalCurrentLiabilities": "238210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "701639000", "cashAndShortTermInvestments": "163493000", "commonStockSharesOutstanding": "73757164", "intangibleAssetsExcludingGoodwill": "299000", "cashAndCashEquivalentsAtCarryingValue": "163493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24919000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1531000", "operatingCashflow": "49019000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33521000", "cashflowFromInvestment": "-620000", "stockBasedCompensation": "89000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134155000, "cost_of_revenue": 89742000, "gross_profit": 44413000, "research_and_development": null, "selling_general_admin": 6480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36592000, "depreciation_amortisation": 33440000, "ebitda": 70032000, "interest_expense": 15737000, "interest_income": null, "other_non_operating": null, "pretax_income": 26125000, "tax_provision": 1206000, "effective_tax_rate": null, "net_income": 22573000, "net_income_continuing_ops": 24919000, "net_income_to_common": 22573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163493000, "short_term_investments": null, "net_receivables": 69178000, "inventory": 10574000, "other_current_assets": null, "total_current_assets": 272847000, "net_ppe": null, "goodwill": null, "intangible_assets": 299000, "goodwill_and_intangibles": 299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1924317000, "total_assets": 2197164000, "short_term_debt": 1151000, "accounts_payable": 10556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238210000, "long_term_debt": 651073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 701639000, "total_liabilities": 939849000, "total_debt": 652224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 411993000, "total_equity": 1212169000, "shares_outstanding": 73757164, "operating_cash_flow": 49019000, "stock_based_compensation": 89000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -620000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33521000, "free_cash_flow": 49019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36592000", "ebitda": "70032000", "netIncome": "22573000", "grossProfit": "44413000", "depreciation": "None", "totalRevenue": "134155000", "costOfRevenue": "89742000", "interestIncome": "1612000", "incomeBeforeTax": "26125000", "interestExpense": "15737000", "operatingIncome": "36307000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1206000", "reportedCurrency": "USD", "netInterestIncome": "-14125000", "nonInterestIncome": "None", "operatingExpenses": "8106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33440000", "sellingGeneralAndAdministrative": "6480000", "netIncomeFromContinuingOperations": "24919000" }, "balance": { "goodwill": "None", "inventory": "10574000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2197164000", "longTermDebt": "651073000", "shortTermDebt": "1151000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "299000", "reportedCurrency": "USD", "retainedEarnings": "411993000", "totalLiabilities": "939849000", "otherCurrentAssets": "29602000", "totalCurrentAssets": "272847000", "currentLongTermDebt": "None", "longTermInvestments": "180932000", "shortTermInvestments": "None", "currentNetReceivables": "69178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1924317000", "currentAccountsPayable": "10556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655384000", "totalShareholderEquity": "1212169000", "capitalLeaseObligations": "4311000", "otherCurrentLiabilities": "200524000", "totalCurrentLiabilities": "238210000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "701639000", "cashAndShortTermInvestments": "163493000", "commonStockSharesOutstanding": "73757164", "intangibleAssetsExcludingGoodwill": "299000", "cashAndCashEquivalentsAtCarryingValue": "163493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24919000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1531000", "operatingCashflow": "49019000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33521000", "cashflowFromInvestment": "-620000", "stockBasedCompensation": "89000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 141632000, "cost_of_revenue": 99364000, "gross_profit": 42268000, "ebit": 30016000, "ebitda": 62844000, "pretax_income": 19200000, "tax_provision": 56000, "net_income": 17750000, "net_income_to_common": 17750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158242000, "total_current_assets": 254372000, "total_assets": 2216412000, "short_term_debt": 121241000, "long_term_debt": 732311000, "total_debt": 853552000, "total_liabilities": 983338000, "total_equity": 1190274000, "shares_outstanding": 73813208, "goodwill_and_intangibles": 332000 }, "cash_flow": { "operating_cash_flow": 59170000, "capital_expenditure": 48000, "free_cash_flow": 59218000, "dividends_paid": 3664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306669, "ticker_id": 2931, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30016000", "ebitda": "62844000", "netIncome": "17750000", "grossProfit": "42268000", "depreciation": "None", "totalRevenue": "141632000", "costOfRevenue": "99364000", "interestIncome": "2060000", "incomeBeforeTax": "19200000", "interestExpense": "16355000", "operatingIncome": "33390000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-14295000", "nonInterestIncome": "None", "operatingExpenses": "8878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32828000", "sellingGeneralAndAdministrative": "8878000", "netIncomeFromContinuingOperations": "19144000" }, "balance": { "goodwill": "None", "inventory": "9044000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2216412000", "longTermDebt": "732311000", "shortTermDebt": "121241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "332000", "reportedCurrency": "USD", "retainedEarnings": "390221000", "totalLiabilities": "983338000", "otherCurrentAssets": "16068000", "totalCurrentAssets": "254372000", "currentLongTermDebt": "None", "longTermInvestments": "174910000", "shortTermInvestments": "None", "currentNetReceivables": "71018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962040000", "currentAccountsPayable": "11643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "857052000", "totalShareholderEquity": "1190274000", "capitalLeaseObligations": "4414000", "otherCurrentLiabilities": "26941000", "totalCurrentLiabilities": "185442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "797896000", "cashAndShortTermInvestments": "158242000", "commonStockSharesOutstanding": "73813208", "intangibleAssetsExcludingGoodwill": "332000", "cashAndCashEquivalentsAtCarryingValue": "158242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19144000", "profitLoss": "None", "dividendPayout": "3664000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3429000", "operatingCashflow": "59170000", "capitalExpenditures": "48000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65433000", "cashflowFromInvestment": "-13904000", "stockBasedCompensation": "372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141632000, "cost_of_revenue": 99364000, "gross_profit": 42268000, "research_and_development": null, "selling_general_admin": 8878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30016000, "depreciation_amortisation": 32828000, "ebitda": 62844000, "interest_expense": 16355000, "interest_income": null, "other_non_operating": null, "pretax_income": 19200000, "tax_provision": 56000, "effective_tax_rate": null, "net_income": 17750000, "net_income_continuing_ops": 19144000, "net_income_to_common": 17750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158242000, "short_term_investments": null, "net_receivables": 71018000, "inventory": 9044000, "other_current_assets": null, "total_current_assets": 254372000, "net_ppe": null, "goodwill": null, "intangible_assets": 332000, "goodwill_and_intangibles": 332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1962040000, "total_assets": 2216412000, "short_term_debt": 121241000, "accounts_payable": 11643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185442000, "long_term_debt": 732311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 797896000, "total_liabilities": 983338000, "total_debt": 853552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 390221000, "total_equity": 1190274000, "shares_outstanding": 73813208, "operating_cash_flow": 59170000, "stock_based_compensation": 372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13904000, "dividends_paid": 3664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65433000, "free_cash_flow": 59218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30016000", "ebitda": "62844000", "netIncome": "17750000", "grossProfit": "42268000", "depreciation": "None", "totalRevenue": "141632000", "costOfRevenue": "99364000", "interestIncome": "2060000", "incomeBeforeTax": "19200000", "interestExpense": "16355000", "operatingIncome": "33390000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-14295000", "nonInterestIncome": "None", "operatingExpenses": "8878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32828000", "sellingGeneralAndAdministrative": "8878000", "netIncomeFromContinuingOperations": "19144000" }, "balance": { "goodwill": "None", "inventory": "9044000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2216412000", "longTermDebt": "732311000", "shortTermDebt": "121241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "332000", "reportedCurrency": "USD", "retainedEarnings": "390221000", "totalLiabilities": "983338000", "otherCurrentAssets": "16068000", "totalCurrentAssets": "254372000", "currentLongTermDebt": "None", "longTermInvestments": "174910000", "shortTermInvestments": "None", "currentNetReceivables": "71018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962040000", "currentAccountsPayable": "11643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "857052000", "totalShareholderEquity": "1190274000", "capitalLeaseObligations": "4414000", "otherCurrentLiabilities": "26941000", "totalCurrentLiabilities": "185442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "797896000", "cashAndShortTermInvestments": "158242000", "commonStockSharesOutstanding": "73813208", "intangibleAssetsExcludingGoodwill": "332000", "cashAndCashEquivalentsAtCarryingValue": "158242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19144000", "profitLoss": "None", "dividendPayout": "3664000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3429000", "operatingCashflow": "59170000", "capitalExpenditures": "48000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65433000", "cashflowFromInvestment": "-13904000", "stockBasedCompensation": "372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 137768000, "cost_of_revenue": 92498000, "gross_profit": 45270000, "ebit": 36125000, "ebitda": 68478000, "pretax_income": 22503000, "tax_provision": 1120000, "net_income": 19113000, "net_income_to_common": 19113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170028000, "total_current_assets": 277706000, "total_assets": 2240002000, "short_term_debt": 120284000, "long_term_debt": 790556000, "total_debt": 910840000, "total_liabilities": 1021623001, "total_equity": 1176967999, "shares_outstanding": 74032887, "goodwill_and_intangibles": 240000 }, "cash_flow": { "operating_cash_flow": 44260000, "capital_expenditure": 56000, "free_cash_flow": 44316000, "dividends_paid": 3670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306671, "ticker_id": 2931, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36125000", "ebitda": "68478000", "netIncome": "19113000", "grossProfit": "45270000", "depreciation": "None", "totalRevenue": "137768000", "costOfRevenue": "92498000", "interestIncome": "1768000", "incomeBeforeTax": "22503000", "interestExpense": "17339000", "operatingIncome": "36125000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1120000", "reportedCurrency": "USD", "netInterestIncome": "-16421000", "nonInterestIncome": "None", "operatingExpenses": "9145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32353000", "sellingGeneralAndAdministrative": "7357000", "netIncomeFromContinuingOperations": "21383000" }, "balance": { "goodwill": "None", "inventory": "12473000", "commonStock": "734000", "currentDebt": "None", "investments": "None", "totalAssets": "2240002000", "longTermDebt": "790556000", "shortTermDebt": "120284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "240000", "reportedCurrency": "USD", "retainedEarnings": "377237000", "totalLiabilities": "1021623001", "otherCurrentAssets": "78126000", "totalCurrentAssets": "277706000", "currentLongTermDebt": "None", "longTermInvestments": "156818000", "shortTermInvestments": "None", "currentNetReceivables": "17079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962296000", "currentAccountsPayable": "9527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1785310000", "shortLongTermDebtTotal": "957819000", "totalShareholderEquity": "1176967999", "capitalLeaseObligations": "4272000", "otherCurrentLiabilities": "47307000", "totalCurrentLiabilities": "177118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "844505001", "cashAndShortTermInvestments": "170028000", "commonStockSharesOutstanding": "74032887", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "170028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21383000", "profitLoss": "None", "dividendPayout": "3670000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1778000", "operatingCashflow": "44260000", "capitalExpenditures": "56000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43704000", "cashflowFromInvestment": "-1976000", "stockBasedCompensation": "303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137768000, "cost_of_revenue": 92498000, "gross_profit": 45270000, "research_and_development": null, "selling_general_admin": 7357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36125000, "depreciation_amortisation": 32353000, "ebitda": 68478000, "interest_expense": 17339000, "interest_income": null, "other_non_operating": null, "pretax_income": 22503000, "tax_provision": 1120000, "effective_tax_rate": null, "net_income": 19113000, "net_income_continuing_ops": 21383000, "net_income_to_common": 19113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170028000, "short_term_investments": null, "net_receivables": 17079000, "inventory": 12473000, "other_current_assets": null, "total_current_assets": 277706000, "net_ppe": null, "goodwill": null, "intangible_assets": 240000, "goodwill_and_intangibles": 240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1962296000, "total_assets": 2240002000, "short_term_debt": 120284000, "accounts_payable": 9527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177118000, "long_term_debt": 790556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 844505001, "total_liabilities": 1021623001, "total_debt": 910840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 377237000, "total_equity": 1176967999, "shares_outstanding": 74032887, "operating_cash_flow": 44260000, "stock_based_compensation": 303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1976000, "dividends_paid": 3670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43704000, "free_cash_flow": 44316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36125000", "ebitda": "68478000", "netIncome": "19113000", "grossProfit": "45270000", "depreciation": "None", "totalRevenue": "137768000", "costOfRevenue": "92498000", "interestIncome": "1768000", "incomeBeforeTax": "22503000", "interestExpense": "17339000", "operatingIncome": "36125000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1120000", "reportedCurrency": "USD", "netInterestIncome": "-16421000", "nonInterestIncome": "None", "operatingExpenses": "9145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32353000", "sellingGeneralAndAdministrative": "7357000", "netIncomeFromContinuingOperations": "21383000" }, "balance": { "goodwill": "None", "inventory": "12473000", "commonStock": "734000", "currentDebt": "None", "investments": "None", "totalAssets": "2240002000", "longTermDebt": "790556000", "shortTermDebt": "120284000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "240000", "reportedCurrency": "USD", "retainedEarnings": "377237000", "totalLiabilities": "1021623001", "otherCurrentAssets": "78126000", "totalCurrentAssets": "277706000", "currentLongTermDebt": "None", "longTermInvestments": "156818000", "shortTermInvestments": "None", "currentNetReceivables": "17079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962296000", "currentAccountsPayable": "9527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1785310000", "shortLongTermDebtTotal": "957819000", "totalShareholderEquity": "1176967999", "capitalLeaseObligations": "4272000", "otherCurrentLiabilities": "47307000", "totalCurrentLiabilities": "177118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "844505001", "cashAndShortTermInvestments": "170028000", "commonStockSharesOutstanding": "74032887", "intangibleAssetsExcludingGoodwill": "240000", "cashAndCashEquivalentsAtCarryingValue": "170028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21383000", "profitLoss": "None", "dividendPayout": "3670000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1778000", "operatingCashflow": "44260000", "capitalExpenditures": "56000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43704000", "cashflowFromInvestment": "-1976000", "stockBasedCompensation": "303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "income_statement": { "revenue": 135335000, "cost_of_revenue": 94307000, "gross_profit": 41028000, "ebit": 40502000, "ebitda": 72692000, "pretax_income": 29479000, "tax_provision": 1984000, "net_income": 26606000, "net_income_to_common": 26606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173860000, "total_current_assets": 277802000, "total_assets": 2264815000, "short_term_debt": 119932000, "long_term_debt": 825205000, "total_debt": 945137000, "total_liabilities": 1061756000, "total_equity": 1163918000, "shares_outstanding": 74329162, "goodwill_and_intangibles": 251000 }, "cash_flow": { "operating_cash_flow": 32015000, "capital_expenditure": 48973000, "free_cash_flow": 80988000, "dividends_paid": 28108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306672, "ticker_id": 2931, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:53:09.674645+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40502000", "ebitda": "72692000", "netIncome": "26606000", "grossProfit": "41028000", "depreciation": "None", "totalRevenue": "135335000", "costOfRevenue": "94307000", "interestIncome": "1296000", "incomeBeforeTax": "29479000", "interestExpense": "17016000", "operatingIncome": "36011000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1984000", "reportedCurrency": "USD", "netInterestIncome": "-15720000", "nonInterestIncome": "None", "operatingExpenses": "5017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32190000", "sellingGeneralAndAdministrative": "8223000", "netIncomeFromContinuingOperations": "27495000" }, "balance": { "goodwill": "None", "inventory": "10695000", "commonStock": "736000", "currentDebt": "None", "investments": "None", "totalAssets": "2264815000", "longTermDebt": "825205000", "shortTermDebt": "119932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "251000", "reportedCurrency": "USD", "retainedEarnings": "364796000", "totalLiabilities": "1061756000", "otherCurrentAssets": "69744000", "totalCurrentAssets": "277802000", "currentLongTermDebt": "None", "longTermInvestments": "151896000", "shortTermInvestments": "None", "currentNetReceivables": "23503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987013000", "currentAccountsPayable": "10207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1813967000", "shortLongTermDebtTotal": "994022000", "totalShareholderEquity": "1163918000", "capitalLeaseObligations": "4422000", "otherCurrentLiabilities": "51429000", "totalCurrentLiabilities": "181568000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "880188000", "cashAndShortTermInvestments": "173860000", "commonStockSharesOutstanding": "74329162", "intangibleAssetsExcludingGoodwill": "251000", "cashAndCashEquivalentsAtCarryingValue": "173860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27495000", "profitLoss": "None", "dividendPayout": "28108000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "32015000", "capitalExpenditures": "48973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14961000", "cashflowFromInvestment": "-27457000", "stockBasedCompensation": "429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135335000, "cost_of_revenue": 94307000, "gross_profit": 41028000, "research_and_development": null, "selling_general_admin": 8223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40502000, "depreciation_amortisation": 32190000, "ebitda": 72692000, "interest_expense": 17016000, "interest_income": null, "other_non_operating": null, "pretax_income": 29479000, "tax_provision": 1984000, "effective_tax_rate": null, "net_income": 26606000, "net_income_continuing_ops": 27495000, "net_income_to_common": 26606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173860000, "short_term_investments": null, "net_receivables": 23503000, "inventory": 10695000, "other_current_assets": null, "total_current_assets": 277802000, "net_ppe": null, "goodwill": null, "intangible_assets": 251000, "goodwill_and_intangibles": 251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1987013000, "total_assets": 2264815000, "short_term_debt": 119932000, "accounts_payable": 10207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181568000, "long_term_debt": 825205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 880188000, "total_liabilities": 1061756000, "total_debt": 945137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 364796000, "total_equity": 1163918000, "shares_outstanding": 74329162, "operating_cash_flow": 32015000, "stock_based_compensation": 429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27457000, "dividends_paid": 28108000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14961000, "free_cash_flow": 80988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40502000", "ebitda": "72692000", "netIncome": "26606000", "grossProfit": "41028000", "depreciation": "None", "totalRevenue": "135335000", "costOfRevenue": "94307000", "interestIncome": "1296000", "incomeBeforeTax": "29479000", "interestExpense": "17016000", "operatingIncome": "36011000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1984000", "reportedCurrency": "USD", "netInterestIncome": "-15720000", "nonInterestIncome": "None", "operatingExpenses": "5017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32190000", "sellingGeneralAndAdministrative": "8223000", "netIncomeFromContinuingOperations": "27495000" }, "balance": { "goodwill": "None", "inventory": "10695000", "commonStock": "736000", "currentDebt": "None", "investments": "None", "totalAssets": "2264815000", "longTermDebt": "825205000", "shortTermDebt": "119932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "251000", "reportedCurrency": "USD", "retainedEarnings": "364796000", "totalLiabilities": "1061756000", "otherCurrentAssets": "69744000", "totalCurrentAssets": "277802000", "currentLongTermDebt": "None", "longTermInvestments": "151896000", "shortTermInvestments": "None", "currentNetReceivables": "23503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1987013000", "currentAccountsPayable": "10207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1813967000", "shortLongTermDebtTotal": "994022000", "totalShareholderEquity": "1163918000", "capitalLeaseObligations": "4422000", "otherCurrentLiabilities": "51429000", "totalCurrentLiabilities": "181568000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "880188000", "cashAndShortTermInvestments": "173860000", "commonStockSharesOutstanding": "74329162", "intangibleAssetsExcludingGoodwill": "251000", "cashAndCashEquivalentsAtCarryingValue": "173860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27495000", "profitLoss": "None", "dividendPayout": "28108000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "32015000", "capitalExpenditures": "48973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14961000", "cashflowFromInvestment": "-27457000", "stockBasedCompensation": "429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28108000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }