{ "ticker": { "uuid": "1ed78348-7b5b-497a-919b-be8517c8d503", "symbol": "TRTX", "name": "TPG RE Finance Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/1ed78348-7b5b-497a-919b-be8517c8d503/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ed78348-7b5b-497a-919b-be8517c8d503/" }, "ticker_metadata": { "id": 4030, "uuid": "1ed78348-7b5b-497a-919b-be8517c8d503", "symbol": "TRTX", "name": "TPG RE Finance Trust Inc", "asset_type": "equity", "market_cap": 650162000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "TPG RE Finance Trust, Inc., a commercial real estate finance company, originates, acquires and manages commercial mortgage loans and other commercial real estate-related debt instruments in North America. The company is headquartered in New York, New York.", "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": "1ed78348-7b5b-497a-919b-be8517c8d503", "symbol": "TRTX", "name": "TPG RE Finance Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/1ed78348-7b5b-497a-919b-be8517c8d503/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ed78348-7b5b-497a-919b-be8517c8d503/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.83, "quality": 0.3, "momentum": 0.71, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 8.5, "market_cap": 672038840.5, "pe_ratio": 10.254, "earnings_yield": 0.0975, "ebitda_to_ev": 0.0691, "shareholder_yield": 0.1346, "roe": 0.0617, "piotroski_f_score": 4, "momentum_12_1": 0.2247, "volatility_252d": 0.1804 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:46.454370+00:00", "batch_id": "" }, "size": { "price_close": 8.5, "market_cap": 672038840.5, "market_cap_usd": 672038840.5, "enterprise_value": 3943336840.5, "shares_outstanding": 79063393, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.254, "pb_ratio": 0.6327, "ptbv_ratio": 0.6402, "ps_ratio": 1.9843, "pcf_ratio": 7.0148, "pfcf_ratio": 6.4911, "ev_ebitda": 14.4624, "ev_ebit": 15.1171, "ev_sales": 11.6435, "ev_fcf": 38.0877, "earnings_yield": 0.0975, "fcf_yield": 0.0263, "price_to_sales": 1.9843, "price_to_book": 0.6327, "price_to_cashflow": 7.0148, "ebitda_to_ev": 0.0691, "sales_yield": 0.0859 }, "yield": { "dividend_yield": 0.1346, "buyback_yield": 0, "shareholder_yield": 0.1346, "debt_paydown_yield": null, "total_yield": 0.1346 }, "quality": { "gross_margin": 0.8051, "operating_margin": 0.7702, "net_margin": 0.1935, "ebitda_margin": 0.8051, "fcf_margin": 0.3057, "roe": 0.0617, "roa": 0.0147, "roic": 0.0598, "roc_greenblatt": null, "asset_turnover": 0.0757, "cash_conversion": 1.5797, "accruals_ratio": -0.0068, "sbc_to_revenue": 0.0291, "piotroski_f_score": 4, "altman_z_score": 0.2094, "earnings_stability_5y": 0.4125, "revenue_stability_5y": 0.6109, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.061, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.2106, "net_debt_to_ebitda": 11.9976, "debt_to_assets": 0.752, "interest_coverage": 1.3385, "current_ratio": 5.2373, "quick_ratio": 5.2373, "net_debt": 3271298000, "local_beta": 0.0007, "volatility_252d": 0.1804, "volatility_60d": 0.3943, "max_drawdown_12m": -0.1498, "risk_adjusted_momentum": 1.2457 }, "growth": { "revenue_growth_1y": 0.0084, "revenue_growth_3y_cagr": 0.0285, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0809, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0529, "book_value_growth_1y": -0.036, "revenue_growth": 0.0084, "earnings_growth": -0.0809 }, "momentum": { "price_return_1m": -0.0082, "price_return_3m": 0.0476, "price_return_6m": 0.0031, "price_return_9m": -0.0436, "price_return_12m": 0.2147, "price_return_12m_ex1m": 0.2247, "momentum_6m": 0.0031, "momentum_12m": 0.2147, "momentum_12_1": 0.2247, "distance_from_52w_high": -0.048, "distance_from_52w_low": 0.207, "relative_strength": 0.1147 }, "raw_ttm": { "revenue_ttm": 338673000, "gross_profit_ttm": 272671000, "ebit_ttm": 260852000, "ebitda_ttm": 272662000, "net_income_ttm": 65539000, "eps_diluted_ttm": 0.8289, "operating_cash_flow_ttm": 95803000, "capital_expenditure_ttm": 7730000, "fcf_ttm": 103533000, "dividends_paid_ttm": 90460000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 194879000, "cash_and_equivalents": 91985000, "total_current_assets": 165812000, "total_current_liabilities": 31660000, "net_ppe": null, "total_assets": 4472255000, "total_debt": 3363283000, "total_equity": 1062134000, "net_working_capital": 702470000, "book_value_per_share": 13.434, "retained_earnings": -680583000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1049762000, "tangible_book_per_share": 13.2775 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 20, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 47, "rank_pcf": 28, "rank_ev_ebitda": 62, "rank_ev_ebit": 57, "rank_earnings_yield": 20, "rank_fcf_yield": 78, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 57, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 11, "rank_fcf_margin": 29, "rank_piotroski": 82, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 42 }, "composites": { "value_composite": 17, "quality_composite": 70, "momentum_composite": 29, "growth_composite": 87, "yield_composite": 4, "svqf_composite": 10, "vc1_composite": 15, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 48, "overall_composite": 17, "quality_value_composite": 0.499, "os_score": 0.83, "value_percentile": 0.83, "quality_percentile": 0.3, "momentum_percentile": 0.71, "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": 33, "small_cap_core_rank": 11, "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": 48, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5041, "ticker_id": 4030, "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": "2026-06-07T06:54:46.454370+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.5, "market_cap": 672038840.5, "market_cap_usd": 672038840.5, "enterprise_value": 3943336840.5, "shares_outstanding": 79063393, "fx_rate_to_usd": null, "pe_ratio": 10.25402952, "pb_ratio": 0.6327251, "ptbv_ratio": 0.6401821, "ps_ratio": 1.98432955, "pcf_ratio": 7.01479954, "pfcf_ratio": 6.49105928, "ev_ebitda": 14.46236307, "ev_ebit": 15.11714244, "ev_sales": 11.6434934, "ev_fcf": 38.08772894, "earnings_yield": 0.09752264, "fcf_yield": 0.02625518, "dividend_yield": 0.13460532, "buyback_yield": 0, "shareholder_yield": 0.13460532, "debt_paydown_yield": null, "total_yield": 0.13460532, "gross_margin": 0.80511585, "operating_margin": 0.77021788, "net_margin": 0.19351705, "ebitda_margin": 0.80508927, "fcf_margin": 0.30570196, "roe": 0.06170502, "roa": 0.01465458, "roic": 0.05979925, "roc_greenblatt": null, "asset_turnover": 0.07572757, "cash_conversion": 1.57971589, "accruals_ratio": -0.00676706, "sbc_to_revenue": 0.02906639, "debt_to_equity": 3.21063162, "net_debt_to_ebitda": 11.99763077, "debt_to_assets": 0.75203292, "interest_coverage": 1.33853314, "current_ratio": 5.237271, "quick_ratio": 5.237271, "net_debt": 3271298000, "revenue_growth_1y": 0.00843256, "revenue_growth_3y_cagr": 0.02847512, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.08092834, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05290295, "book_value_growth_1y": -0.03597089, "piotroski_f_score": 4, "altman_z_score": 0.20939417, "earnings_stability_5y": 0.412531, "revenue_stability_5y": 0.610865, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00816803, "price_return_3m": 0.04755919, "price_return_6m": 0.00305637, "price_return_9m": -0.04356828, "price_return_12m": 0.21470218, "price_return_12m_ex1m": 0.22470561, "distance_from_52w_high": -0.04798172, "distance_from_52w_low": 0.20702631, "relative_strength": 0.1147386, "local_beta": 0.0007, "volatility_252d": 0.180386, "volatility_60d": 0.394307, "max_drawdown_12m": -0.14983648, "revenue_ttm": 338673000, "gross_profit_ttm": 272671000, "ebit_ttm": 260852000, "ebitda_ttm": 272662000, "net_income_ttm": 65539000, "eps_diluted_ttm": 0.82894242, "operating_cash_flow_ttm": 95803000, "capital_expenditure_ttm": 7730000, "fcf_ttm": 103533000, "dividends_paid_ttm": 90460000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 194879000, "cash_and_equivalents": 91985000, "total_current_assets": 165812000, "total_current_liabilities": 31660000, "net_ppe": null, "total_assets": 4472255000, "total_debt": 3363283000, "total_equity": 1062134000, "net_working_capital": 702470000, "book_value_per_share": 13.43395419, "retained_earnings": -680583000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1049762000, "tangible_book_per_share": 13.27747217, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 20, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 47, "rank_pcf": 28, "rank_ev_ebitda": 62, "rank_ev_ebit": 57, "rank_earnings_yield": 20, "rank_fcf_yield": 78, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 57, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 11, "rank_fcf_margin": 29, "rank_piotroski": 82, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 42, "value_composite": 17, "quality_composite": 70, "momentum_composite": 29, "growth_composite": 87, "yield_composite": 4, "svqf_composite": 10, "vc1_composite": 15, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 48, "overall_composite": 17, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 11, "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": 8.5, "os": 0.83, "value": 0.83, "quality": 0.3, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 10.254, "earnings_yield": 0.0975, "shareholder_yield": 0.1346, "roe": 0.0617, "momentum_12_1": 0.2247, "complete_fields": { "id": 5041, "ticker_id": 4030, "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": "2026-06-07T06:54:46.454370+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.5, "market_cap": 672038840.5, "market_cap_usd": 672038840.5, "enterprise_value": 3943336840.5, "shares_outstanding": 79063393, "fx_rate_to_usd": null, "pe_ratio": 10.25402952, "pb_ratio": 0.6327251, "ptbv_ratio": 0.6401821, "ps_ratio": 1.98432955, "pcf_ratio": 7.01479954, "pfcf_ratio": 6.49105928, "ev_ebitda": 14.46236307, "ev_ebit": 15.11714244, "ev_sales": 11.6434934, "ev_fcf": 38.08772894, "earnings_yield": 0.09752264, "fcf_yield": 0.02625518, "dividend_yield": 0.13460532, "buyback_yield": 0, "shareholder_yield": 0.13460532, "debt_paydown_yield": null, "total_yield": 0.13460532, "gross_margin": 0.80511585, "operating_margin": 0.77021788, "net_margin": 0.19351705, "ebitda_margin": 0.80508927, "fcf_margin": 0.30570196, "roe": 0.06170502, "roa": 0.01465458, "roic": 0.05979925, "roc_greenblatt": null, "asset_turnover": 0.07572757, "cash_conversion": 1.57971589, "accruals_ratio": -0.00676706, "sbc_to_revenue": 0.02906639, "debt_to_equity": 3.21063162, "net_debt_to_ebitda": 11.99763077, "debt_to_assets": 0.75203292, "interest_coverage": 1.33853314, "current_ratio": 5.237271, "quick_ratio": 5.237271, "net_debt": 3271298000, "revenue_growth_1y": 0.00843256, "revenue_growth_3y_cagr": 0.02847512, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.08092834, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05290295, "book_value_growth_1y": -0.03597089, "piotroski_f_score": 4, "altman_z_score": 0.20939417, "earnings_stability_5y": 0.412531, "revenue_stability_5y": 0.610865, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00816803, "price_return_3m": 0.04755919, "price_return_6m": 0.00305637, "price_return_9m": -0.04356828, "price_return_12m": 0.21470218, "price_return_12m_ex1m": 0.22470561, "distance_from_52w_high": -0.04798172, "distance_from_52w_low": 0.20702631, "relative_strength": 0.1147386, "local_beta": 0.0007, "volatility_252d": 0.180386, "volatility_60d": 0.394307, "max_drawdown_12m": -0.14983648, "revenue_ttm": 338673000, "gross_profit_ttm": 272671000, "ebit_ttm": 260852000, "ebitda_ttm": 272662000, "net_income_ttm": 65539000, "eps_diluted_ttm": 0.82894242, "operating_cash_flow_ttm": 95803000, "capital_expenditure_ttm": 7730000, "fcf_ttm": 103533000, "dividends_paid_ttm": 90460000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 194879000, "cash_and_equivalents": 91985000, "total_current_assets": 165812000, "total_current_liabilities": 31660000, "net_ppe": null, "total_assets": 4472255000, "total_debt": 3363283000, "total_equity": 1062134000, "net_working_capital": 702470000, "book_value_per_share": 13.43395419, "retained_earnings": -680583000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1049762000, "tangible_book_per_share": 13.27747217, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 20, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 47, "rank_pcf": 28, "rank_ev_ebitda": 62, "rank_ev_ebit": 57, "rank_earnings_yield": 20, "rank_fcf_yield": 78, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 57, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 11, "rank_fcf_margin": 29, "rank_piotroski": 82, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 42, "value_composite": 17, "quality_composite": 70, "momentum_composite": 29, "growth_composite": 87, "yield_composite": 4, "svqf_composite": 10, "vc1_composite": 15, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 48, "overall_composite": 17, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 11, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 332575000, "cost_of_revenue": 68827000, "gross_profit": 263748000, "ebit": 249657000, "ebitda": 262379000, "pretax_income": 60697000, "tax_provision": 378000, "net_income": 60319000, "net_income_to_common": 60319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88267000, "total_current_assets": 117414000, "total_assets": 4406230000, "short_term_debt": 660303000, "long_term_debt": 3289008000, "total_debt": 3949311000, "total_liabilities": 3338207000, "total_equity": 1068022999, "shares_outstanding": 79445823, "goodwill_and_intangibles": 12372000 }, "cash_flow": { "operating_cash_flow": 90361000, "capital_expenditure": 6141000, "free_cash_flow": 96502000, "dividends_paid": 91088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343282, "ticker_id": 4030, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249657000", "ebitda": "262379000", "netIncome": "60319000", "grossProfit": "263748000", "depreciation": "None", "totalRevenue": "332575000", "costOfRevenue": "68827000", "interestIncome": "290237000", "incomeBeforeTax": "60697000", "interestExpense": "188960000", "operatingIncome": "242687000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "378000", "reportedCurrency": "USD", "netInterestIncome": "103777000", "nonInterestIncome": "None", "operatingExpenses": "21061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12722000", "sellingGeneralAndAdministrative": "32775000", "netIncomeFromContinuingOperations": "60319000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4406230000", "longTermDebt": "3289008000", "shortTermDebt": "660303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12372000", "reportedCurrency": "USD", "retainedEarnings": "-672648000", "totalLiabilities": "3338207000", "otherCurrentAssets": "None", "totalCurrentAssets": "117414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4288816000", "currentAccountsPayable": "6751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3289008000", "totalShareholderEquity": "1068022999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6751000", "totalCurrentLiabilities": "660303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2677904000", "cashAndShortTermInvestments": "88267000", "commonStockSharesOutstanding": "79445823", "intangibleAssetsExcludingGoodwill": "12372000", "cashAndCashEquivalentsAtCarryingValue": "88267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60319000", "profitLoss": "None", "dividendPayout": "91088000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90361000", "capitalExpenditures": "6141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "597131000", "cashflowFromInvestment": "-789708000", "stockBasedCompensation": "9807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332575000, "cost_of_revenue": 68827000, "gross_profit": 263748000, "research_and_development": null, "selling_general_admin": 32775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249657000, "depreciation_amortisation": 12722000, "ebitda": 262379000, "interest_expense": 188960000, "interest_income": null, "other_non_operating": null, "pretax_income": 60697000, "tax_provision": 378000, "effective_tax_rate": null, "net_income": 60319000, "net_income_continuing_ops": 60319000, "net_income_to_common": 60319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88267000, "short_term_investments": null, "net_receivables": 29147000, "inventory": null, "other_current_assets": null, "total_current_assets": 117414000, "net_ppe": null, "goodwill": null, "intangible_assets": 12372000, "goodwill_and_intangibles": 12372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4288816000, "total_assets": 4406230000, "short_term_debt": 660303000, "accounts_payable": 6751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660303000, "long_term_debt": 3289008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2677904000, "total_liabilities": 3338207000, "total_debt": 3949311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -672648000, "total_equity": 1068022999, "shares_outstanding": 79445823, "operating_cash_flow": 90361000, "stock_based_compensation": 9807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -789708000, "dividends_paid": 91088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 597131000, "free_cash_flow": 96502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249657000", "ebitda": "262379000", "netIncome": "60319000", "grossProfit": "263748000", "depreciation": "None", "totalRevenue": "332575000", "costOfRevenue": "68827000", "interestIncome": "290237000", "incomeBeforeTax": "60697000", "interestExpense": "188960000", "operatingIncome": "242687000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "378000", "reportedCurrency": "USD", "netInterestIncome": "103777000", "nonInterestIncome": "None", "operatingExpenses": "21061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12722000", "sellingGeneralAndAdministrative": "32775000", "netIncomeFromContinuingOperations": "60319000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4406230000", "longTermDebt": "3289008000", "shortTermDebt": "660303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12372000", "reportedCurrency": "USD", "retainedEarnings": "-672648000", "totalLiabilities": "3338207000", "otherCurrentAssets": "None", "totalCurrentAssets": "117414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4288816000", "currentAccountsPayable": "6751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3289008000", "totalShareholderEquity": "1068022999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6751000", "totalCurrentLiabilities": "660303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2677904000", "cashAndShortTermInvestments": "88267000", "commonStockSharesOutstanding": "79445823", "intangibleAssetsExcludingGoodwill": "12372000", "cashAndCashEquivalentsAtCarryingValue": "88267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60319000", "profitLoss": "None", "dividendPayout": "91088000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90361000", "capitalExpenditures": "6141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "597131000", "cashflowFromInvestment": "-789708000", "stockBasedCompensation": "9807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 350932000, "cost_of_revenue": 69118000, "gross_profit": 281814000, "ebit": 276188000, "ebitda": 291138000, "pretax_income": 74734000, "tax_provision": 399000, "net_income": 74335000, "net_income_to_common": 74335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190160000, "total_current_assets": 217437000, "total_assets": 3731429000, "short_term_debt": 546485000, "long_term_debt": 2568823000, "total_debt": 3115308000, "total_liabilities": 2617388000, "total_equity": 1114041000, "shares_outstanding": 79888044, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 112131000, "capital_expenditure": 5324000, "free_cash_flow": 117455000, "dividends_paid": 90437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343287, "ticker_id": 4030, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "276188000", "ebitda": "291138000", "netIncome": "74335000", "grossProfit": "281814000", "depreciation": "None", "totalRevenue": "350932000", "costOfRevenue": "69118000", "interestIncome": "307146000", "incomeBeforeTax": "74734000", "interestExpense": "201454000", "operatingIncome": "276188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "399000", "reportedCurrency": "USD", "netInterestIncome": "108292000", "nonInterestIncome": "None", "operatingExpenses": "5626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14950000", "sellingGeneralAndAdministrative": "32220999", "netIncomeFromContinuingOperations": "74335000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3731429000", "longTermDebt": "2568823000", "shortTermDebt": "546485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-617222000", "totalLiabilities": "2617388000", "otherCurrentAssets": "-217806000", "totalCurrentAssets": "217437000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296270000", "currentAccountsPayable": "6655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2568823000", "totalShareholderEquity": "1114041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6655000", "totalCurrentLiabilities": "1744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570567000", "cashAndShortTermInvestments": "190160000", "commonStockSharesOutstanding": "79888044", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74335000", "profitLoss": "None", "dividendPayout": "90437000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112131000", "capitalExpenditures": "5324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-569176000", "cashflowFromInvestment": "440510000", "stockBasedCompensation": "6387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350932000, "cost_of_revenue": 69118000, "gross_profit": 281814000, "research_and_development": null, "selling_general_admin": 32220999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 276188000, "depreciation_amortisation": 14950000, "ebitda": 291138000, "interest_expense": 201454000, "interest_income": null, "other_non_operating": null, "pretax_income": 74734000, "tax_provision": 399000, "effective_tax_rate": null, "net_income": 74335000, "net_income_continuing_ops": 74335000, "net_income_to_common": 74335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190160000, "short_term_investments": null, "net_receivables": 27646000, "inventory": null, "other_current_assets": null, "total_current_assets": 217437000, "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": 296270000, "total_assets": 3731429000, "short_term_debt": 546485000, "accounts_payable": 6655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1744000, "long_term_debt": 2568823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570567000, "total_liabilities": 2617388000, "total_debt": 3115308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617222000, "total_equity": 1114041000, "shares_outstanding": 79888044, "operating_cash_flow": 112131000, "stock_based_compensation": 6387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5324000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 440510000, "dividends_paid": 90437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -569176000, "free_cash_flow": 117455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "276188000", "ebitda": "291138000", "netIncome": "74335000", "grossProfit": "281814000", "depreciation": "None", "totalRevenue": "350932000", "costOfRevenue": "69118000", "interestIncome": "307146000", "incomeBeforeTax": "74734000", "interestExpense": "201454000", "operatingIncome": "276188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "399000", "reportedCurrency": "USD", "netInterestIncome": "108292000", "nonInterestIncome": "None", "operatingExpenses": "5626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14950000", "sellingGeneralAndAdministrative": "32220999", "netIncomeFromContinuingOperations": "74335000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3731429000", "longTermDebt": "2568823000", "shortTermDebt": "546485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-617222000", "totalLiabilities": "2617388000", "otherCurrentAssets": "-217806000", "totalCurrentAssets": "217437000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296270000", "currentAccountsPayable": "6655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2568823000", "totalShareholderEquity": "1114041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6655000", "totalCurrentLiabilities": "1744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570567000", "cashAndShortTermInvestments": "190160000", "commonStockSharesOutstanding": "79888044", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74335000", "profitLoss": "None", "dividendPayout": "90437000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112131000", "capitalExpenditures": "5324000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-569176000", "cashflowFromInvestment": "440510000", "stockBasedCompensation": "6387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 390174000, "cost_of_revenue": 33327000, "gross_profit": 356847000, "ebit": 158891000, "ebitda": 162388000, "pretax_income": -116371000, "tax_provision": 259000, "net_income": -116630000, "net_income_to_common": -116630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206376000, "total_current_assets": 305079000, "total_assets": 4214312000, "short_term_debt": 1208023000, "long_term_debt": 3039359000, "total_debt": 4247382000, "total_liabilities": 3089527000, "total_equity": 1124785000, "shares_outstanding": 77575788, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80126000, "capital_expenditure": 5364000, "free_cash_flow": 85490000, "dividends_paid": 88418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343292, "ticker_id": 4030, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158891000", "ebitda": "162388000", "netIncome": "-116630000", "grossProfit": "356847000", "depreciation": "None", "totalRevenue": "390174000", "costOfRevenue": "33327000", "interestIncome": "378813000", "incomeBeforeTax": "-116371000", "interestExpense": "275262000", "operatingIncome": "151863000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "102582000", "nonInterestIncome": "None", "operatingExpenses": "204984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3497000", "sellingGeneralAndAdministrative": "34318000", "netIncomeFromContinuingOperations": "-86817000" }, "balance": { "goodwill": "None", "inventory": "174057000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4214312000", "longTermDebt": "3039359000", "shortTermDebt": "1208023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-600267000", "totalLiabilities": "3089527000", "otherCurrentAssets": "-305079000", "totalCurrentAssets": "305079000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174057000", "currentAccountsPayable": "10225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3039359000", "totalShareholderEquity": "1124785000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10225000", "totalCurrentLiabilities": "83187000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3041921000", "cashAndShortTermInvestments": "206376000", "commonStockSharesOutstanding": "77575788", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "206376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116630000", "profitLoss": "None", "dividendPayout": "88418000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9069000", "operatingCashflow": "80126000", "capitalExpenditures": "5364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1222808000", "cashflowFromInvestment": "1095385000", "stockBasedCompensation": "8029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390174000, "cost_of_revenue": 33327000, "gross_profit": 356847000, "research_and_development": 0.3, "selling_general_admin": 34318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158891000, "depreciation_amortisation": 3497000, "ebitda": 162388000, "interest_expense": 275262000, "interest_income": null, "other_non_operating": null, "pretax_income": -116371000, "tax_provision": 259000, "effective_tax_rate": null, "net_income": -116630000, "net_income_continuing_ops": -86817000, "net_income_to_common": -116630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206376000, "short_term_investments": null, "net_receivables": 98703000, "inventory": 174057000, "other_current_assets": null, "total_current_assets": 305079000, "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": 174057000, "total_assets": 4214312000, "short_term_debt": 1208023000, "accounts_payable": 10225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83187000, "long_term_debt": 3039359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3041921000, "total_liabilities": 3089527000, "total_debt": 4247382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -600267000, "total_equity": 1124785000, "shares_outstanding": 77575788, "operating_cash_flow": 80126000, "stock_based_compensation": 8029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1095385000, "dividends_paid": 88418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1222808000, "free_cash_flow": 85490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158891000", "ebitda": "162388000", "netIncome": "-116630000", "grossProfit": "356847000", "depreciation": "None", "totalRevenue": "390174000", "costOfRevenue": "33327000", "interestIncome": "378813000", "incomeBeforeTax": "-116371000", "interestExpense": "275262000", "operatingIncome": "151863000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "102582000", "nonInterestIncome": "None", "operatingExpenses": "204984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3497000", "sellingGeneralAndAdministrative": "34318000", "netIncomeFromContinuingOperations": "-86817000" }, "balance": { "goodwill": "None", "inventory": "174057000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4214312000", "longTermDebt": "3039359000", "shortTermDebt": "1208023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-600267000", "totalLiabilities": "3089527000", "otherCurrentAssets": "-305079000", "totalCurrentAssets": "305079000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "174057000", "currentAccountsPayable": "10225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3039359000", "totalShareholderEquity": "1124785000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10225000", "totalCurrentLiabilities": "83187000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3041921000", "cashAndShortTermInvestments": "206376000", "commonStockSharesOutstanding": "77575788", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "206376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116630000", "profitLoss": "None", "dividendPayout": "88418000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9069000", "operatingCashflow": "80126000", "capitalExpenditures": "5364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1222808000", "cashflowFromInvestment": "1095385000", "stockBasedCompensation": "8029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 305709000, "cost_of_revenue": 30613000, "gross_profit": 275096000, "ebit": 87928000, "ebitda": 101219000, "pretax_income": -59536000, "tax_provision": 530000, "net_income": -60066000, "net_income_to_common": -60066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254050000, "total_current_assets": 5275132000, "total_assets": 5545138000, "short_term_debt": 1281462000, "long_term_debt": 3013229000, "total_debt": 4294691000, "total_liabilities": 4223142000, "total_equity": 1321996000, "shares_outstanding": 76656756, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100496000, "capital_expenditure": 5060000, "free_cash_flow": 105556000, "dividends_paid": 92882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343297, "ticker_id": 4030, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87928000", "ebitda": "101219000", "netIncome": "-60066000", "grossProfit": "275096000", "depreciation": "None", "totalRevenue": "305709000", "costOfRevenue": "30613000", "interestIncome": "302860000", "incomeBeforeTax": "-59536000", "interestExpense": "160755000", "operatingIncome": "87928000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "530000", "reportedCurrency": "USD", "netInterestIncome": "142105000", "nonInterestIncome": "None", "operatingExpenses": "187168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "13291000", "costofGoodsAndServicesSold": "30613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217781000", "sellingGeneralAndAdministrative": "9451000", "netIncomeFromContinuingOperations": "-60066000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "5545138000", "longTermDebt": "3013229000", "shortTermDebt": "1281462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-395027000", "totalLiabilities": "4223142000", "otherCurrentAssets": "-460371000", "totalCurrentAssets": "5275132000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4978674000", "currentNetReceivables": "206056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5084767000", "currentAccountsPayable": "11080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4294691000", "totalShareholderEquity": "1321996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1292542000", "totalCurrentLiabilities": "1459000", "otherNonCurrentLiabilities": "1147288000", "totalNonCurrentLiabilities": "4221683000", "cashAndShortTermInvestments": "254050000", "commonStockSharesOutstanding": "76656756", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60066000", "profitLoss": "None", "dividendPayout": "92882000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100496000", "capitalExpenditures": "5060000", "changeInReceivables": "-17046000", "changeInExchangeRate": "None", "cashflowFromFinancing": "345341000", "cashflowFromInvestment": "-452561000", "stockBasedCompensation": "5052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-11085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305709000, "cost_of_revenue": 30613000, "gross_profit": 275096000, "research_and_development": 0.19, "selling_general_admin": 9451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87928000, "depreciation_amortisation": 217781000, "ebitda": 101219000, "interest_expense": 160755000, "interest_income": null, "other_non_operating": null, "pretax_income": -59536000, "tax_provision": 530000, "effective_tax_rate": null, "net_income": -60066000, "net_income_continuing_ops": -60066000, "net_income_to_common": -60066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254050000, "short_term_investments": 4978674000, "net_receivables": 206056000, "inventory": 1, "other_current_assets": null, "total_current_assets": 5275132000, "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": 5084767000, "total_assets": 5545138000, "short_term_debt": 1281462000, "accounts_payable": 11080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1459000, "long_term_debt": 3013229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4221683000, "total_liabilities": 4223142000, "total_debt": 4294691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -395027000, "total_equity": 1321996000, "shares_outstanding": 76656756, "operating_cash_flow": 100496000, "stock_based_compensation": 5052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -452561000, "dividends_paid": 92882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 345341000, "free_cash_flow": 105556000, "net_change_in_cash": -6724000 }, "raw_data": { "income": { "ebit": "87928000", "ebitda": "101219000", "netIncome": "-60066000", "grossProfit": "275096000", "depreciation": "None", "totalRevenue": "305709000", "costOfRevenue": "30613000", "interestIncome": "302860000", "incomeBeforeTax": "-59536000", "interestExpense": "160755000", "operatingIncome": "87928000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "530000", "reportedCurrency": "USD", "netInterestIncome": "142105000", "nonInterestIncome": "None", "operatingExpenses": "187168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "13291000", "costofGoodsAndServicesSold": "30613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217781000", "sellingGeneralAndAdministrative": "9451000", "netIncomeFromContinuingOperations": "-60066000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "5545138000", "longTermDebt": "3013229000", "shortTermDebt": "1281462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-395027000", "totalLiabilities": "4223142000", "otherCurrentAssets": "-460371000", "totalCurrentAssets": "5275132000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4978674000", "currentNetReceivables": "206056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5084767000", "currentAccountsPayable": "11080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4294691000", "totalShareholderEquity": "1321996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1292542000", "totalCurrentLiabilities": "1459000", "otherNonCurrentLiabilities": "1147288000", "totalNonCurrentLiabilities": "4221683000", "cashAndShortTermInvestments": "254050000", "commonStockSharesOutstanding": "76656756", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60066000", "profitLoss": "None", "dividendPayout": "92882000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100496000", "capitalExpenditures": "5060000", "changeInReceivables": "-17046000", "changeInExchangeRate": "None", "cashflowFromFinancing": "345341000", "cashflowFromInvestment": "-452561000", "stockBasedCompensation": "5052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-11085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 169813000, "cost_of_revenue": 15790000, "gross_profit": 154023000, "ebit": 139614000, "ebitda": 148301000, "pretax_income": 139614000, "tax_provision": 1064000, "net_income": 138550000, "net_income_to_common": 138550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260635000, "total_current_assets": 5155254000, "total_assets": 5218020000, "short_term_debt": 380591000, "long_term_debt": 2545691000, "total_debt": 2926282000, "total_liabilities": 3753314000, "total_equity": 1464706000, "shares_outstanding": 81684388, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132167000, "capital_expenditure": 0, "free_cash_flow": 132167000, "dividends_paid": 98283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343302, "ticker_id": 4030, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139614000", "ebitda": "148301000", "netIncome": "138550000", "grossProfit": "154023000", "depreciation": "None", "totalRevenue": "169813000", "costOfRevenue": "15790000", "interestIncome": "240161000", "incomeBeforeTax": "139614000", "interestExpense": "85090000", "operatingIncome": "139614000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1064000", "reportedCurrency": "USD", "netInterestIncome": "155071000", "nonInterestIncome": "None", "operatingExpenses": "-30199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "15790000", "costofGoodsAndServicesSold": "15790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8687000", "sellingGeneralAndAdministrative": "10155000", "netIncomeFromContinuingOperations": "138550000" }, "balance": { "goodwill": "None", "inventory": "60622000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "5218020000", "longTermDebt": "2545691000", "shortTermDebt": "380591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-247265000", "totalLiabilities": "3753314000", "otherCurrentAssets": "27416000", "totalCurrentAssets": "5155254000", "currentLongTermDebt": "None", "longTermInvestments": "4867203000", "shortTermInvestments": "4909202000", "currentNetReceivables": "4867203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62766000", "currentAccountsPayable": "2723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60622000", "shortLongTermDebtTotal": "3707897000", "totalShareholderEquity": "1464706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44042000", "totalCurrentLiabilities": "44042000", "otherNonCurrentLiabilities": "1162206000", "totalNonCurrentLiabilities": "3709272000", "cashAndShortTermInvestments": "260635000", "commonStockSharesOutstanding": "81684388", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "260635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138550000", "profitLoss": "None", "dividendPayout": "98283000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132167000", "capitalExpenditures": "0", "changeInReceivables": "1785000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152101000", "cashflowFromInvestment": "-342898000", "stockBasedCompensation": "5763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169813000, "cost_of_revenue": 15790000, "gross_profit": 154023000, "research_and_development": 0.58, "selling_general_admin": 10155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139614000, "depreciation_amortisation": 8687000, "ebitda": 148301000, "interest_expense": 85090000, "interest_income": null, "other_non_operating": null, "pretax_income": 139614000, "tax_provision": 1064000, "effective_tax_rate": null, "net_income": 138550000, "net_income_continuing_ops": 138550000, "net_income_to_common": 138550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260635000, "short_term_investments": 4909202000, "net_receivables": 4867203000, "inventory": 60622000, "other_current_assets": null, "total_current_assets": 5155254000, "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": 62766000, "total_assets": 5218020000, "short_term_debt": 380591000, "accounts_payable": 2723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44042000, "long_term_debt": 2545691000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3709272000, "total_liabilities": 3753314000, "total_debt": 2926282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247265000, "total_equity": 1464706000, "shares_outstanding": 81684388, "operating_cash_flow": 132167000, "stock_based_compensation": 5763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -342898000, "dividends_paid": 98283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152101000, "free_cash_flow": 132167000, "net_change_in_cash": -58630000 }, "raw_data": { "income": { "ebit": "139614000", "ebitda": "148301000", "netIncome": "138550000", "grossProfit": "154023000", "depreciation": "None", "totalRevenue": "169813000", "costOfRevenue": "15790000", "interestIncome": "240161000", "incomeBeforeTax": "139614000", "interestExpense": "85090000", "operatingIncome": "139614000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1064000", "reportedCurrency": "USD", "netInterestIncome": "155071000", "nonInterestIncome": "None", "operatingExpenses": "-30199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "15790000", "costofGoodsAndServicesSold": "15790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8687000", "sellingGeneralAndAdministrative": "10155000", "netIncomeFromContinuingOperations": "138550000" }, "balance": { "goodwill": "None", "inventory": "60622000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "5218020000", "longTermDebt": "2545691000", "shortTermDebt": "380591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-247265000", "totalLiabilities": "3753314000", "otherCurrentAssets": "27416000", "totalCurrentAssets": "5155254000", "currentLongTermDebt": "None", "longTermInvestments": "4867203000", "shortTermInvestments": "4909202000", "currentNetReceivables": "4867203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62766000", "currentAccountsPayable": "2723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60622000", "shortLongTermDebtTotal": "3707897000", "totalShareholderEquity": "1464706000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44042000", "totalCurrentLiabilities": "44042000", "otherNonCurrentLiabilities": "1162206000", "totalNonCurrentLiabilities": "3709272000", "cashAndShortTermInvestments": "260635000", "commonStockSharesOutstanding": "81684388", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "260635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138550000", "profitLoss": "None", "dividendPayout": "98283000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132167000", "capitalExpenditures": "0", "changeInReceivables": "1785000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152101000", "cashflowFromInvestment": "-342898000", "stockBasedCompensation": "5763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": -27664000, "cost_of_revenue": 22006000, "gross_profit": -27664000, "ebit": -136521000, "ebitda": -147610000, "pretax_income": -136521000, "tax_provision": 305000, "net_income": -136826000, "net_income_to_common": -136826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319669000, "total_current_assets": 4804897000, "total_assets": 4908743000, "short_term_debt": 1212000, "long_term_debt": 1874715000, "total_debt": 1875927000, "total_liabilities": 3442292000, "total_equity": 1466451000, "shares_outstanding": 76656756, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132085000, "capital_expenditure": 0, "free_cash_flow": 132085000, "dividends_paid": 111633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343307, "ticker_id": 4030, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-136521000", "ebitda": "-147610000", "netIncome": "-136826000", "grossProfit": "-27664000", "depreciation": "None", "totalRevenue": "-27664000", "costOfRevenue": "22006000", "interestIncome": "283672000", "incomeBeforeTax": "-136521000", "interestExpense": "107237000", "operatingIncome": "-136521000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "305000", "reportedCurrency": "USD", "netInterestIncome": "176435000", "nonInterestIncome": "None", "operatingExpenses": "-108857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.69", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11089000", "sellingGeneralAndAdministrative": "9365000", "netIncomeFromContinuingOperations": "-136826000" }, "balance": { "goodwill": "None", "inventory": "99200000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4908743000", "longTermDebt": "1874715000", "shortTermDebt": "1212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-292858000", "totalLiabilities": "3442292000", "otherCurrentAssets": "28768000", "totalCurrentAssets": "4804897000", "currentLongTermDebt": "None", "longTermInvestments": "4456460000", "shortTermInvestments": "0", "currentNetReceivables": "4456460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "103846000", "currentAccountsPayable": "2630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99200000", "shortLongTermDebtTotal": "3388743000", "totalShareholderEquity": "1466451000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51961000", "totalCurrentLiabilities": "51961000", "otherNonCurrentLiabilities": "1514028000", "totalNonCurrentLiabilities": "3390331000", "cashAndShortTermInvestments": "319669000", "commonStockSharesOutstanding": "76656756", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "319669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136826000", "profitLoss": "None", "dividendPayout": "111633000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132085000", "capitalExpenditures": "0", "changeInReceivables": "2648000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-856668000", "cashflowFromInvestment": "964585000", "stockBasedCompensation": "5768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1519169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -27664000, "cost_of_revenue": 22006000, "gross_profit": -27664000, "research_and_development": 1.69, "selling_general_admin": 9365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -136521000, "depreciation_amortisation": -11089000, "ebitda": -147610000, "interest_expense": 107237000, "interest_income": null, "other_non_operating": null, "pretax_income": -136521000, "tax_provision": 305000, "effective_tax_rate": null, "net_income": -136826000, "net_income_continuing_ops": -136826000, "net_income_to_common": -136826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319669000, "short_term_investments": 0, "net_receivables": 4456460000, "inventory": 99200000, "other_current_assets": null, "total_current_assets": 4804897000, "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": 103846000, "total_assets": 4908743000, "short_term_debt": 1212000, "accounts_payable": 2630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51961000, "long_term_debt": 1874715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3390331000, "total_liabilities": 3442292000, "total_debt": 1875927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292858000, "total_equity": 1466451000, "shares_outstanding": 76656756, "operating_cash_flow": 132085000, "stock_based_compensation": 5768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 964585000, "dividends_paid": 111633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -856668000, "free_cash_flow": 132085000, "net_change_in_cash": 240002000 }, "raw_data": { "income": { "ebit": "-136521000", "ebitda": "-147610000", "netIncome": "-136826000", "grossProfit": "-27664000", "depreciation": "None", "totalRevenue": "-27664000", "costOfRevenue": "22006000", "interestIncome": "283672000", "incomeBeforeTax": "-136521000", "interestExpense": "107237000", "operatingIncome": "-136521000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "305000", "reportedCurrency": "USD", "netInterestIncome": "176435000", "nonInterestIncome": "None", "operatingExpenses": "-108857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.69", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11089000", "sellingGeneralAndAdministrative": "9365000", "netIncomeFromContinuingOperations": "-136826000" }, "balance": { "goodwill": "None", "inventory": "99200000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4908743000", "longTermDebt": "1874715000", "shortTermDebt": "1212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-292858000", "totalLiabilities": "3442292000", "otherCurrentAssets": "28768000", "totalCurrentAssets": "4804897000", "currentLongTermDebt": "None", "longTermInvestments": "4456460000", "shortTermInvestments": "0", "currentNetReceivables": "4456460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "103846000", "currentAccountsPayable": "2630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99200000", "shortLongTermDebtTotal": "3388743000", "totalShareholderEquity": "1466451000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51961000", "totalCurrentLiabilities": "51961000", "otherNonCurrentLiabilities": "1514028000", "totalNonCurrentLiabilities": "3390331000", "cashAndShortTermInvestments": "319669000", "commonStockSharesOutstanding": "76656756", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "319669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136826000", "profitLoss": "None", "dividendPayout": "111633000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132085000", "capitalExpenditures": "0", "changeInReceivables": "2648000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-856668000", "cashflowFromInvestment": "964585000", "stockBasedCompensation": "5768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1519169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 164890000, "cost_of_revenue": 34273000, "gross_profit": 164890000, "ebit": 126892000, "ebitda": 126892000, "pretax_income": 126892000, "tax_provision": 579000, "net_income": 126313000, "net_income_to_common": 126313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79182000, "total_current_assets": 910926000, "total_assets": 5892870000, "short_term_debt": 6501000, "long_term_debt": 1883134000, "total_debt": 1889635000, "total_liabilities": 4388916000, "total_equity": 1503954000, "shares_outstanding": 72743171, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 121665000, "capital_expenditure": 0, "free_cash_flow": 121665000, "dividends_paid": 124610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343312, "ticker_id": 4030, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126892000", "ebitda": "126892000", "netIncome": "126313000", "grossProfit": "164890000", "depreciation": "None", "totalRevenue": "164890000", "costOfRevenue": "34273000", "interestIncome": "339814000", "incomeBeforeTax": "126892000", "interestExpense": "174841000", "operatingIncome": "126892000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "164973000", "nonInterestIncome": "None", "operatingExpenses": "-37998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-126892000", "sellingGeneralAndAdministrative": "5562000", "netIncomeFromContinuingOperations": "126313000" }, "balance": { "goodwill": "None", "inventory": "123858000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "5892870000", "longTermDebt": "1883134000", "shortTermDebt": "6501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28108000", "totalLiabilities": "4388916000", "otherCurrentAssets": "-123858000", "totalCurrentAssets": "910926000", "currentLongTermDebt": "None", "longTermInvestments": "787552000", "shortTermInvestments": "787552000", "currentNetReceivables": "44192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787552000", "currentAccountsPayable": "6665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2023640000", "totalShareholderEquity": "1503954000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6665000", "totalCurrentLiabilities": "6665000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1883298000", "cashAndShortTermInvestments": "79182000", "commonStockSharesOutstanding": "72743171", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126313000", "profitLoss": "None", "dividendPayout": "124610000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121665000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1225911000", "cashflowFromInvestment": "-1308630000", "stockBasedCompensation": "2556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164890000, "cost_of_revenue": 34273000, "gross_profit": 164890000, "research_and_development": 0.37, "selling_general_admin": 5562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126892000, "depreciation_amortisation": -126892000, "ebitda": 126892000, "interest_expense": 174841000, "interest_income": null, "other_non_operating": null, "pretax_income": 126892000, "tax_provision": 579000, "effective_tax_rate": null, "net_income": 126313000, "net_income_continuing_ops": 126313000, "net_income_to_common": 126313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79182000, "short_term_investments": 787552000, "net_receivables": 44192000, "inventory": 123858000, "other_current_assets": null, "total_current_assets": 910926000, "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": 787552000, "total_assets": 5892870000, "short_term_debt": 6501000, "accounts_payable": 6665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6665000, "long_term_debt": 1883134000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883298000, "total_liabilities": 4388916000, "total_debt": 1889635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28108000, "total_equity": 1503954000, "shares_outstanding": 72743171, "operating_cash_flow": 121665000, "stock_based_compensation": 2556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1308630000, "dividends_paid": 124610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1225911000, "free_cash_flow": 121665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126892000", "ebitda": "126892000", "netIncome": "126313000", "grossProfit": "164890000", "depreciation": "None", "totalRevenue": "164890000", "costOfRevenue": "34273000", "interestIncome": "339814000", "incomeBeforeTax": "126892000", "interestExpense": "174841000", "operatingIncome": "126892000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "164973000", "nonInterestIncome": "None", "operatingExpenses": "-37998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-126892000", "sellingGeneralAndAdministrative": "5562000", "netIncomeFromContinuingOperations": "126313000" }, "balance": { "goodwill": "None", "inventory": "123858000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "5892870000", "longTermDebt": "1883134000", "shortTermDebt": "6501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-28108000", "totalLiabilities": "4388916000", "otherCurrentAssets": "-123858000", "totalCurrentAssets": "910926000", "currentLongTermDebt": "None", "longTermInvestments": "787552000", "shortTermInvestments": "787552000", "currentNetReceivables": "44192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787552000", "currentAccountsPayable": "6665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2023640000", "totalShareholderEquity": "1503954000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6665000", "totalCurrentLiabilities": "6665000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1883298000", "cashAndShortTermInvestments": "79182000", "commonStockSharesOutstanding": "72743171", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "79182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126313000", "profitLoss": "None", "dividendPayout": "124610000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121665000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1225911000", "cashflowFromInvestment": "-1308630000", "stockBasedCompensation": "2556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 138230000, "cost_of_revenue": 29556000, "gross_profit": 138230000, "ebit": 233306000, "ebitda": 233306000, "pretax_income": 107281000, "tax_provision": 340000, "net_income": 106941000, "net_income_to_common": 106941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39720000, "total_current_assets": 134832000, "total_assets": 4526790000, "short_term_debt": 463000, "long_term_debt": 1655805000, "total_debt": 1656268000, "total_liabilities": 3199620000, "total_equity": 1327170000, "shares_outstanding": 63034806, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107697000, "capital_expenditure": 0, "free_cash_flow": 107697000, "dividends_paid": 103207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343317, "ticker_id": 4030, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233306000", "ebitda": "233306000", "netIncome": "106941000", "grossProfit": "138230000", "depreciation": "None", "totalRevenue": "138230000", "costOfRevenue": "29556000", "interestIncome": "265594000", "incomeBeforeTax": "107281000", "interestExpense": "126025000", "operatingIncome": "233306000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "340000", "reportedCurrency": "USD", "netInterestIncome": "139569000", "nonInterestIncome": "None", "operatingExpenses": "34000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.40", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159620000", "sellingGeneralAndAdministrative": "4039000", "netIncomeFromContinuingOperations": "106941000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "4526790000", "longTermDebt": "1655805000", "shortTermDebt": "463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25915000", "totalLiabilities": "3199620000", "otherCurrentAssets": "-22121000", "totalCurrentAssets": "134832000", "currentLongTermDebt": "None", "longTermInvestments": "38074000", "shortTermInvestments": "74381000", "currentNetReceivables": "117233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4391958000", "currentAccountsPayable": "6146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2106201000", "totalShareholderEquity": "1327170000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1087736000", "totalCurrentLiabilities": "1093882000", "otherNonCurrentLiabilities": "1526449000", "totalNonCurrentLiabilities": "2105738000", "cashAndShortTermInvestments": "39720000", "commonStockSharesOutstanding": "63034806", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106941000", "profitLoss": "None", "dividendPayout": "103207000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "961781000", "operatingCashflow": "107697000", "capitalExpenditures": "0", "changeInReceivables": "-5167000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1050151000", "cashflowFromInvestment": "-1192865000", "stockBasedCompensation": "665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138230000, "cost_of_revenue": 29556000, "gross_profit": 138230000, "research_and_development": 0.4, "selling_general_admin": 4039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233306000, "depreciation_amortisation": 159620000, "ebitda": 233306000, "interest_expense": 126025000, "interest_income": null, "other_non_operating": null, "pretax_income": 107281000, "tax_provision": 340000, "effective_tax_rate": null, "net_income": 106941000, "net_income_continuing_ops": 106941000, "net_income_to_common": 106941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39720000, "short_term_investments": 74381000, "net_receivables": 117233000, "inventory": 1, "other_current_assets": null, "total_current_assets": 134832000, "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": 4391958000, "total_assets": 4526790000, "short_term_debt": 463000, "accounts_payable": 6146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1093882000, "long_term_debt": 1655805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2105738000, "total_liabilities": 3199620000, "total_debt": 1656268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25915000, "total_equity": 1327170000, "shares_outstanding": 63034806, "operating_cash_flow": 107697000, "stock_based_compensation": 665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1192865000, "dividends_paid": 103207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1050151000, "free_cash_flow": 107697000, "net_change_in_cash": -35017000 }, "raw_data": { "income": { "ebit": "233306000", "ebitda": "233306000", "netIncome": "106941000", "grossProfit": "138230000", "depreciation": "None", "totalRevenue": "138230000", "costOfRevenue": "29556000", "interestIncome": "265594000", "incomeBeforeTax": "107281000", "interestExpense": "126025000", "operatingIncome": "233306000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "340000", "reportedCurrency": "USD", "netInterestIncome": "139569000", "nonInterestIncome": "None", "operatingExpenses": "34000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.40", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159620000", "sellingGeneralAndAdministrative": "4039000", "netIncomeFromContinuingOperations": "106941000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "4526790000", "longTermDebt": "1655805000", "shortTermDebt": "463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-25915000", "totalLiabilities": "3199620000", "otherCurrentAssets": "-22121000", "totalCurrentAssets": "134832000", "currentLongTermDebt": "None", "longTermInvestments": "38074000", "shortTermInvestments": "74381000", "currentNetReceivables": "117233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4391958000", "currentAccountsPayable": "6146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2106201000", "totalShareholderEquity": "1327170000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1087736000", "totalCurrentLiabilities": "1093882000", "otherNonCurrentLiabilities": "1526449000", "totalNonCurrentLiabilities": "2105738000", "cashAndShortTermInvestments": "39720000", "commonStockSharesOutstanding": "63034806", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106941000", "profitLoss": "None", "dividendPayout": "103207000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "961781000", "operatingCashflow": "107697000", "capitalExpenditures": "0", "changeInReceivables": "-5167000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1050151000", "cashflowFromInvestment": "-1192865000", "stockBasedCompensation": "665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 85770000, "cost_of_revenue": 16686000, "gross_profit": 69084000, "ebit": 67513000, "ebitda": 70090000, "pretax_income": 19051000, "tax_provision": 112000, "net_income": 18939000, "net_income_to_common": 18939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91985000, "total_current_assets": 165812000, "total_assets": 4472255000, "short_term_debt": null, "long_term_debt": 3363283000, "total_debt": 3363283000, "total_liabilities": 3410121000, "total_equity": 1062134000, "shares_outstanding": 79063393, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24574000, "capital_expenditure": 2101000, "free_cash_flow": 26675000, "dividends_paid": 22494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343280, "ticker_id": 4030, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67513000", "ebitda": "70090000", "netIncome": "18939000", "grossProfit": "69084000", "depreciation": "None", "totalRevenue": "85770000", "costOfRevenue": "16686000", "interestIncome": "74179000", "incomeBeforeTax": "19051000", "interestExpense": "48462000", "operatingIncome": "67513000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "25717000", "nonInterestIncome": "None", "operatingExpenses": "1571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2577000", "sellingGeneralAndAdministrative": "2378000", "netIncomeFromContinuingOperations": "18939000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4472255000", "longTermDebt": "3363283000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680583000", "totalLiabilities": "3410121000", "otherCurrentAssets": "472000", "totalCurrentAssets": "165812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4306443000", "currentAccountsPayable": "7102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3363283000", "totalShareholderEquity": "1062134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24558000", "totalCurrentLiabilities": "31660000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3378461000", "cashAndShortTermInvestments": "91985000", "commonStockSharesOutstanding": "79063393", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "91985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18939000", "profitLoss": "None", "dividendPayout": "22494000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24574000", "capitalExpenditures": "2101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45854000", "cashflowFromInvestment": "-66238000", "stockBasedCompensation": "2056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85770000, "cost_of_revenue": 16686000, "gross_profit": 69084000, "research_and_development": null, "selling_general_admin": 2378000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67513000, "depreciation_amortisation": 2577000, "ebitda": 70090000, "interest_expense": 48462000, "interest_income": null, "other_non_operating": null, "pretax_income": 19051000, "tax_provision": 112000, "effective_tax_rate": null, "net_income": 18939000, "net_income_continuing_ops": 18939000, "net_income_to_common": 18939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91985000, "short_term_investments": null, "net_receivables": 73355000, "inventory": null, "other_current_assets": null, "total_current_assets": 165812000, "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": 4306443000, "total_assets": 4472255000, "short_term_debt": null, "accounts_payable": 7102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31660000, "long_term_debt": 3363283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3378461000, "total_liabilities": 3410121000, "total_debt": 3363283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680583000, "total_equity": 1062134000, "shares_outstanding": 79063393, "operating_cash_flow": 24574000, "stock_based_compensation": 2056000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66238000, "dividends_paid": 22494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45854000, "free_cash_flow": 26675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67513000", "ebitda": "70090000", "netIncome": "18939000", "grossProfit": "69084000", "depreciation": "None", "totalRevenue": "85770000", "costOfRevenue": "16686000", "interestIncome": "74179000", "incomeBeforeTax": "19051000", "interestExpense": "48462000", "operatingIncome": "67513000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "25717000", "nonInterestIncome": "None", "operatingExpenses": "1571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2577000", "sellingGeneralAndAdministrative": "2378000", "netIncomeFromContinuingOperations": "18939000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4472255000", "longTermDebt": "3363283000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680583000", "totalLiabilities": "3410121000", "otherCurrentAssets": "472000", "totalCurrentAssets": "165812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4306443000", "currentAccountsPayable": "7102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3363283000", "totalShareholderEquity": "1062134000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24558000", "totalCurrentLiabilities": "31660000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3378461000", "cashAndShortTermInvestments": "91985000", "commonStockSharesOutstanding": "79063393", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "91985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18939000", "profitLoss": "None", "dividendPayout": "22494000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24574000", "capitalExpenditures": "2101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45854000", "cashflowFromInvestment": "-66238000", "stockBasedCompensation": "2056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 84018000, "cost_of_revenue": 12556000, "gross_profit": 71462000, "ebit": 55536000, "ebitda": 58131000, "pretax_income": 4061000, "tax_provision": 85000, "net_income": 3976000, "net_income_to_common": 3976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87613000, "total_current_assets": 117414000, "total_assets": 4406230000, "short_term_debt": 660303000, "long_term_debt": 3289008000, "total_debt": 3949311000, "total_liabilities": 3338207000, "total_equity": 1068022999, "shares_outstanding": 78318722, "goodwill_and_intangibles": 12372000 }, "cash_flow": { "operating_cash_flow": 24657000, "capital_expenditure": 3549000, "free_cash_flow": 28206000, "dividends_paid": 22271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343281, "ticker_id": 4030, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55536000", "ebitda": "58131000", "netIncome": "3976000", "grossProfit": "71462000", "depreciation": "None", "totalRevenue": "84018000", "costOfRevenue": "12556000", "interestIncome": "74418000", "incomeBeforeTax": "4061000", "interestExpense": "51475000", "operatingIncome": "55536000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "25443000", "nonInterestIncome": "None", "operatingExpenses": "15926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2595000", "sellingGeneralAndAdministrative": "2842000", "netIncomeFromContinuingOperations": "3976000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4406230000", "longTermDebt": "3289008000", "shortTermDebt": "660303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12372000", "reportedCurrency": "USD", "retainedEarnings": "-672648000", "totalLiabilities": "3338207000", "otherCurrentAssets": "654000", "totalCurrentAssets": "117414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4288816000", "currentAccountsPayable": "6751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3289008000", "totalShareholderEquity": "1068022999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "660303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2677904000", "cashAndShortTermInvestments": "87613000", "commonStockSharesOutstanding": "78318722", "intangibleAssetsExcludingGoodwill": "12372000", "cashAndCashEquivalentsAtCarryingValue": "87613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3976000", "profitLoss": "None", "dividendPayout": "22271000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24657000", "capitalExpenditures": "3549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330600000", "cashflowFromInvestment": "-361449000", "stockBasedCompensation": "4402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84018000, "cost_of_revenue": 12556000, "gross_profit": 71462000, "research_and_development": null, "selling_general_admin": 2842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55536000, "depreciation_amortisation": 2595000, "ebitda": 58131000, "interest_expense": 51475000, "interest_income": null, "other_non_operating": null, "pretax_income": 4061000, "tax_provision": 85000, "effective_tax_rate": null, "net_income": 3976000, "net_income_continuing_ops": 3976000, "net_income_to_common": 3976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87613000, "short_term_investments": null, "net_receivables": 29147000, "inventory": null, "other_current_assets": null, "total_current_assets": 117414000, "net_ppe": null, "goodwill": null, "intangible_assets": 12372000, "goodwill_and_intangibles": 12372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4288816000, "total_assets": 4406230000, "short_term_debt": 660303000, "accounts_payable": 6751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660303000, "long_term_debt": 3289008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2677904000, "total_liabilities": 3338207000, "total_debt": 3949311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -672648000, "total_equity": 1068022999, "shares_outstanding": 78318722, "operating_cash_flow": 24657000, "stock_based_compensation": 4402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361449000, "dividends_paid": 22271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 330600000, "free_cash_flow": 28206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55536000", "ebitda": "58131000", "netIncome": "3976000", "grossProfit": "71462000", "depreciation": "None", "totalRevenue": "84018000", "costOfRevenue": "12556000", "interestIncome": "74418000", "incomeBeforeTax": "4061000", "interestExpense": "51475000", "operatingIncome": "55536000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "25443000", "nonInterestIncome": "None", "operatingExpenses": "15926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2595000", "sellingGeneralAndAdministrative": "2842000", "netIncomeFromContinuingOperations": "3976000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4406230000", "longTermDebt": "3289008000", "shortTermDebt": "660303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12372000", "reportedCurrency": "USD", "retainedEarnings": "-672648000", "totalLiabilities": "3338207000", "otherCurrentAssets": "654000", "totalCurrentAssets": "117414000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4288816000", "currentAccountsPayable": "6751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3289008000", "totalShareholderEquity": "1068022999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "660303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2677904000", "cashAndShortTermInvestments": "87613000", "commonStockSharesOutstanding": "78318722", "intangibleAssetsExcludingGoodwill": "12372000", "cashAndCashEquivalentsAtCarryingValue": "87613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3976000", "profitLoss": "None", "dividendPayout": "22271000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24657000", "capitalExpenditures": "3549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330600000", "cashflowFromInvestment": "-361449000", "stockBasedCompensation": "4402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 86659000, "cost_of_revenue": 16889000, "gross_profit": 69770000, "ebit": 70920000, "ebitda": 73632000, "pretax_income": 22102000, "tax_provision": 109000, "net_income": 21993000, "net_income_to_common": 21993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93591000, "total_current_assets": 198229000, "total_assets": 4064841000, "short_term_debt": 742617000, "long_term_debt": 2933285000, "total_debt": 3675902000, "total_liabilities": 2982311000, "total_equity": 1082530000, "shares_outstanding": 78813809, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21845000, "capital_expenditure": 1228000, "free_cash_flow": 23073000, "dividends_paid": 22628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343283, "ticker_id": 4030, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70920000", "ebitda": "73632000", "netIncome": "21993000", "grossProfit": "69770000", "depreciation": "None", "totalRevenue": "86659000", "costOfRevenue": "16889000", "interestIncome": "77106000", "incomeBeforeTax": "22102000", "interestExpense": "48818000", "operatingIncome": "70920000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "28288000", "nonInterestIncome": "None", "operatingExpenses": "-1150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2712000", "sellingGeneralAndAdministrative": "2781000", "netIncomeFromContinuingOperations": "21993000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4064841000", "longTermDebt": "2933285000", "shortTermDebt": "742617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-653740000", "totalLiabilities": "2982311000", "otherCurrentAssets": "-198229000", "totalCurrentAssets": "198229000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "6037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2933285000", "totalShareholderEquity": "1082530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6037000", "totalCurrentLiabilities": "1802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2980509000", "cashAndShortTermInvestments": "93591000", "commonStockSharesOutstanding": "78813809", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21993000", "profitLoss": "None", "dividendPayout": "22628000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21845000", "capitalExpenditures": "1228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123279000", "cashflowFromInvestment": "29471000", "stockBasedCompensation": "1389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9277000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86659000, "cost_of_revenue": 16889000, "gross_profit": 69770000, "research_and_development": null, "selling_general_admin": 2781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70920000, "depreciation_amortisation": 2712000, "ebitda": 73632000, "interest_expense": 48818000, "interest_income": null, "other_non_operating": null, "pretax_income": 22102000, "tax_provision": 109000, "effective_tax_rate": null, "net_income": 21993000, "net_income_continuing_ops": 21993000, "net_income_to_common": 21993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93591000, "short_term_investments": null, "net_receivables": 104638000, "inventory": null, "other_current_assets": null, "total_current_assets": 198229000, "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": null, "total_assets": 4064841000, "short_term_debt": 742617000, "accounts_payable": 6037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1802000, "long_term_debt": 2933285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2980509000, "total_liabilities": 2982311000, "total_debt": 3675902000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -653740000, "total_equity": 1082530000, "shares_outstanding": 78813809, "operating_cash_flow": 21845000, "stock_based_compensation": 1389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29471000, "dividends_paid": 22628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123279000, "free_cash_flow": 23073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70920000", "ebitda": "73632000", "netIncome": "21993000", "grossProfit": "69770000", "depreciation": "None", "totalRevenue": "86659000", "costOfRevenue": "16889000", "interestIncome": "77106000", "incomeBeforeTax": "22102000", "interestExpense": "48818000", "operatingIncome": "70920000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "28288000", "nonInterestIncome": "None", "operatingExpenses": "-1150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2712000", "sellingGeneralAndAdministrative": "2781000", "netIncomeFromContinuingOperations": "21993000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "4064841000", "longTermDebt": "2933285000", "shortTermDebt": "742617000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-653740000", "totalLiabilities": "2982311000", "otherCurrentAssets": "-198229000", "totalCurrentAssets": "198229000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "6037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2933285000", "totalShareholderEquity": "1082530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6037000", "totalCurrentLiabilities": "1802000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2980509000", "cashAndShortTermInvestments": "93591000", "commonStockSharesOutstanding": "78813809", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21993000", "profitLoss": "None", "dividendPayout": "22628000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21845000", "capitalExpenditures": "1228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123279000", "cashflowFromInvestment": "29471000", "stockBasedCompensation": "1389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9277000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 82226000, "cost_of_revenue": 19871000, "gross_profit": 62355000, "ebit": 66883000, "ebitda": 70809000, "pretax_income": 20759000, "tax_provision": 128000, "net_income": 20631000, "net_income_to_common": 20631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165850000, "total_current_assets": 3906643000, "total_assets": 4162066000, "short_term_debt": 497699000, "long_term_debt": 3023718000, "total_debt": 3521417000, "total_liabilities": 3071229000, "total_equity": 1090837000, "shares_outstanding": 80208877, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24727000, "capital_expenditure": 852000, "free_cash_flow": 25579000, "dividends_paid": 23067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343284, "ticker_id": 4030, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66883000", "ebitda": "70809000", "netIncome": "20631000", "grossProfit": "62355000", "depreciation": "None", "totalRevenue": "82226000", "costOfRevenue": "19871000", "interestIncome": "70668000", "incomeBeforeTax": "20759000", "interestExpense": "46124000", "operatingIncome": "59913000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "128000", "reportedCurrency": "USD", "netInterestIncome": "25144000", "nonInterestIncome": "None", "operatingExpenses": "2442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3926000", "sellingGeneralAndAdministrative": "2593000", "netIncomeFromContinuingOperations": "20631000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "4162066000", "longTermDebt": "3023718000", "shortTermDebt": "497699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-644211000", "totalLiabilities": "3071229000", "otherCurrentAssets": "33064000", "totalCurrentAssets": "3906643000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3707729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255423000", "currentAccountsPayable": "6416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3023718000", "totalShareholderEquity": "1090837000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36983000", "totalCurrentLiabilities": "36983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3034246000", "cashAndShortTermInvestments": "165850000", "commonStockSharesOutstanding": "80208877", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20631000", "profitLoss": "None", "dividendPayout": "23067000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24727000", "capitalExpenditures": "852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243533000", "cashflowFromInvestment": "-465278000", "stockBasedCompensation": "1997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82226000, "cost_of_revenue": 19871000, "gross_profit": 62355000, "research_and_development": null, "selling_general_admin": 2593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66883000, "depreciation_amortisation": 3926000, "ebitda": 70809000, "interest_expense": 46124000, "interest_income": null, "other_non_operating": null, "pretax_income": 20759000, "tax_provision": 128000, "effective_tax_rate": null, "net_income": 20631000, "net_income_continuing_ops": 20631000, "net_income_to_common": 20631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165850000, "short_term_investments": null, "net_receivables": 3707729000, "inventory": null, "other_current_assets": null, "total_current_assets": 3906643000, "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": 255423000, "total_assets": 4162066000, "short_term_debt": 497699000, "accounts_payable": 6416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36983000, "long_term_debt": 3023718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3034246000, "total_liabilities": 3071229000, "total_debt": 3521417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644211000, "total_equity": 1090837000, "shares_outstanding": 80208877, "operating_cash_flow": 24727000, "stock_based_compensation": 1997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -465278000, "dividends_paid": 23067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243533000, "free_cash_flow": 25579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66883000", "ebitda": "70809000", "netIncome": "20631000", "grossProfit": "62355000", "depreciation": "None", "totalRevenue": "82226000", "costOfRevenue": "19871000", "interestIncome": "70668000", "incomeBeforeTax": "20759000", "interestExpense": "46124000", "operatingIncome": "59913000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "128000", "reportedCurrency": "USD", "netInterestIncome": "25144000", "nonInterestIncome": "None", "operatingExpenses": "2442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3926000", "sellingGeneralAndAdministrative": "2593000", "netIncomeFromContinuingOperations": "20631000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "4162066000", "longTermDebt": "3023718000", "shortTermDebt": "497699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-644211000", "totalLiabilities": "3071229000", "otherCurrentAssets": "33064000", "totalCurrentAssets": "3906643000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3707729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255423000", "currentAccountsPayable": "6416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3023718000", "totalShareholderEquity": "1090837000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36983000", "totalCurrentLiabilities": "36983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3034246000", "cashAndShortTermInvestments": "165850000", "commonStockSharesOutstanding": "80208877", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20631000", "profitLoss": "None", "dividendPayout": "23067000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24727000", "capitalExpenditures": "852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243533000", "cashflowFromInvestment": "-465278000", "stockBasedCompensation": "1997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 78898000, "cost_of_revenue": 16763000, "gross_profit": 62135000, "ebit": 57518000, "ebitda": 60233000, "pretax_income": 13775000, "tax_provision": 56000, "net_income": 13719000, "net_income_to_common": 13719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363023000, "total_current_assets": 3669002000, "total_assets": 3961943000, "short_term_debt": 369353000, "long_term_debt": 2812126000, "total_debt": 3181479000, "total_liabilities": 2858412000, "total_equity": 1103531000, "shares_outstanding": 81768745, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19132000, "capital_expenditure": 512000, "free_cash_flow": 19644000, "dividends_paid": 23122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343285, "ticker_id": 4030, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57518000", "ebitda": "60233000", "netIncome": "13719000", "grossProfit": "62135000", "depreciation": "None", "totalRevenue": "78898000", "costOfRevenue": "16763000", "interestIncome": "68045000", "incomeBeforeTax": "13775000", "interestExpense": "43743000", "operatingIncome": "57518000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "24902000", "nonInterestIncome": "None", "operatingExpenses": "4617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2715000", "sellingGeneralAndAdministrative": "1889000", "netIncomeFromContinuingOperations": "13719000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3961943000", "longTermDebt": "2812126000", "shortTermDebt": "369353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-629743000", "totalLiabilities": "2858412000", "otherCurrentAssets": "99162000", "totalCurrentAssets": "3669002000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3206817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292941000", "currentAccountsPayable": "5533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2812126000", "totalShareholderEquity": "1103531000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45133000", "totalCurrentLiabilities": "45133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2813279000", "cashAndShortTermInvestments": "363023000", "commonStockSharesOutstanding": "81768745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13719000", "profitLoss": "None", "dividendPayout": "23122000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19132000", "capitalExpenditures": "512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146277000", "cashflowFromInvestment": "7548000", "stockBasedCompensation": "2019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2789000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78898000, "cost_of_revenue": 16763000, "gross_profit": 62135000, "research_and_development": null, "selling_general_admin": 1889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57518000, "depreciation_amortisation": 2715000, "ebitda": 60233000, "interest_expense": 43743000, "interest_income": null, "other_non_operating": null, "pretax_income": 13775000, "tax_provision": 56000, "effective_tax_rate": null, "net_income": 13719000, "net_income_continuing_ops": 13719000, "net_income_to_common": 13719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363023000, "short_term_investments": null, "net_receivables": 3206817000, "inventory": null, "other_current_assets": null, "total_current_assets": 3669002000, "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": 292941000, "total_assets": 3961943000, "short_term_debt": 369353000, "accounts_payable": 5533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45133000, "long_term_debt": 2812126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2813279000, "total_liabilities": 2858412000, "total_debt": 3181479000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -629743000, "total_equity": 1103531000, "shares_outstanding": 81768745, "operating_cash_flow": 19132000, "stock_based_compensation": 2019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7548000, "dividends_paid": 23122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146277000, "free_cash_flow": 19644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57518000", "ebitda": "60233000", "netIncome": "13719000", "grossProfit": "62135000", "depreciation": "None", "totalRevenue": "78898000", "costOfRevenue": "16763000", "interestIncome": "68045000", "incomeBeforeTax": "13775000", "interestExpense": "43743000", "operatingIncome": "57518000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "24902000", "nonInterestIncome": "None", "operatingExpenses": "4617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2715000", "sellingGeneralAndAdministrative": "1889000", "netIncomeFromContinuingOperations": "13719000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3961943000", "longTermDebt": "2812126000", "shortTermDebt": "369353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-629743000", "totalLiabilities": "2858412000", "otherCurrentAssets": "99162000", "totalCurrentAssets": "3669002000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3206817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292941000", "currentAccountsPayable": "5533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2812126000", "totalShareholderEquity": "1103531000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45133000", "totalCurrentLiabilities": "45133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2813279000", "cashAndShortTermInvestments": "363023000", "commonStockSharesOutstanding": "81768745", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13719000", "profitLoss": "None", "dividendPayout": "23122000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19132000", "capitalExpenditures": "512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146277000", "cashflowFromInvestment": "7548000", "stockBasedCompensation": "2019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2789000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 78814000, "cost_of_revenue": 18326000, "gross_profit": 60488000, "ebit": 55537000, "ebitda": 59429000, "pretax_income": 10525000, "tax_provision": -157000, "net_income": 10682000, "net_income_to_common": 10682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190160000, "total_current_assets": 217806000, "total_assets": 3731429000, "short_term_debt": 546485000, "long_term_debt": 2568823000, "total_debt": 3115308000, "total_liabilities": 2617388000, "total_equity": 1114041000, "shares_outstanding": 80931861, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25497000, "capital_expenditure": 1912000, "free_cash_flow": 27409000, "dividends_paid": 22875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343286, "ticker_id": 4030, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55537000", "ebitda": "59429000", "netIncome": "10682000", "grossProfit": "60488000", "depreciation": "None", "totalRevenue": "78814000", "costOfRevenue": "18326000", "interestIncome": "68992000", "incomeBeforeTax": "10525000", "interestExpense": "45012000", "operatingIncome": "55537000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-157000", "reportedCurrency": "USD", "netInterestIncome": "24680000", "nonInterestIncome": "None", "operatingExpenses": "4951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3892000", "sellingGeneralAndAdministrative": "7903000", "netIncomeFromContinuingOperations": "10682000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3731429000", "longTermDebt": "2568823000", "shortTermDebt": "546485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-617222000", "totalLiabilities": "2617388000", "otherCurrentAssets": "-217806000", "totalCurrentAssets": "217806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513992000", "currentAccountsPayable": "6655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2568823000", "totalShareholderEquity": "1114041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6655000", "totalCurrentLiabilities": "46821000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570567000", "cashAndShortTermInvestments": "190160000", "commonStockSharesOutstanding": "80931861", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10682000", "profitLoss": "None", "dividendPayout": "22875000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25497000", "capitalExpenditures": "1912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55956000", "cashflowFromInvestment": "-117769000", "stockBasedCompensation": "1886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78814000, "cost_of_revenue": 18326000, "gross_profit": 60488000, "research_and_development": null, "selling_general_admin": 7903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55537000, "depreciation_amortisation": 3892000, "ebitda": 59429000, "interest_expense": 45012000, "interest_income": null, "other_non_operating": null, "pretax_income": 10525000, "tax_provision": -157000, "effective_tax_rate": null, "net_income": 10682000, "net_income_continuing_ops": 10682000, "net_income_to_common": 10682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190160000, "short_term_investments": null, "net_receivables": 27646000, "inventory": null, "other_current_assets": null, "total_current_assets": 217806000, "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": 3513992000, "total_assets": 3731429000, "short_term_debt": 546485000, "accounts_payable": 6655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46821000, "long_term_debt": 2568823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570567000, "total_liabilities": 2617388000, "total_debt": 3115308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -617222000, "total_equity": 1114041000, "shares_outstanding": 80931861, "operating_cash_flow": 25497000, "stock_based_compensation": 1886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117769000, "dividends_paid": 22875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55956000, "free_cash_flow": 27409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55537000", "ebitda": "59429000", "netIncome": "10682000", "grossProfit": "60488000", "depreciation": "None", "totalRevenue": "78814000", "costOfRevenue": "18326000", "interestIncome": "68992000", "incomeBeforeTax": "10525000", "interestExpense": "45012000", "operatingIncome": "55537000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-157000", "reportedCurrency": "USD", "netInterestIncome": "24680000", "nonInterestIncome": "None", "operatingExpenses": "4951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3892000", "sellingGeneralAndAdministrative": "7903000", "netIncomeFromContinuingOperations": "10682000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3731429000", "longTermDebt": "2568823000", "shortTermDebt": "546485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-617222000", "totalLiabilities": "2617388000", "otherCurrentAssets": "-217806000", "totalCurrentAssets": "217806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3513992000", "currentAccountsPayable": "6655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2568823000", "totalShareholderEquity": "1114041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6655000", "totalCurrentLiabilities": "46821000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2570567000", "cashAndShortTermInvestments": "190160000", "commonStockSharesOutstanding": "80931861", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10682000", "profitLoss": "None", "dividendPayout": "22875000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25497000", "capitalExpenditures": "1912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55956000", "cashflowFromInvestment": "-117769000", "stockBasedCompensation": "1886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 88479000, "cost_of_revenue": 16569000, "gross_profit": 71910000, "ebit": 71433000, "ebitda": 74647000, "pretax_income": 22260000, "tax_provision": 66000, "net_income": 22194000, "net_income_to_common": 22194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226317000, "total_current_assets": 257573000, "total_assets": 3661638000, "short_term_debt": 595533000, "long_term_debt": 2488447000, "total_debt": 3083980000, "total_liabilities": 2537039000, "total_equity": 1124599000, "shares_outstanding": 81365205, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23710000, "capital_expenditure": 448000, "free_cash_flow": 24158000, "dividends_paid": 22942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343288, "ticker_id": 4030, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71433000", "ebitda": "74647000", "netIncome": "22194000", "grossProfit": "71910000", "depreciation": "None", "totalRevenue": "88479000", "costOfRevenue": "16569000", "interestIncome": "77855000", "incomeBeforeTax": "22260000", "interestExpense": "49173000", "operatingIncome": "71433000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "29282000", "nonInterestIncome": "None", "operatingExpenses": "477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3214000", "sellingGeneralAndAdministrative": "2851000", "netIncomeFromContinuingOperations": "22194000" }, "balance": { "goodwill": "None", "inventory": "258055000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3661638000", "longTermDebt": "2488447000", "shortTermDebt": "595533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-604778000", "totalLiabilities": "2537039000", "otherCurrentAssets": "-257573000", "totalCurrentAssets": "257573000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210970000", "currentAccountsPayable": "6642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2488447000", "totalShareholderEquity": "1124599000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6642000", "totalCurrentLiabilities": "47412000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5025486000", "cashAndShortTermInvestments": "226317000", "commonStockSharesOutstanding": "81365205", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "226317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22194000", "profitLoss": "None", "dividendPayout": "22942000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23710000", "capitalExpenditures": "448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59942000", "cashflowFromInvestment": "3295000", "stockBasedCompensation": "1141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88479000, "cost_of_revenue": 16569000, "gross_profit": 71910000, "research_and_development": null, "selling_general_admin": 2851000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71433000, "depreciation_amortisation": 3214000, "ebitda": 74647000, "interest_expense": 49173000, "interest_income": null, "other_non_operating": null, "pretax_income": 22260000, "tax_provision": 66000, "effective_tax_rate": null, "net_income": 22194000, "net_income_continuing_ops": 22194000, "net_income_to_common": 22194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226317000, "short_term_investments": null, "net_receivables": 31256000, "inventory": 258055000, "other_current_assets": null, "total_current_assets": 257573000, "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": 210970000, "total_assets": 3661638000, "short_term_debt": 595533000, "accounts_payable": 6642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47412000, "long_term_debt": 2488447000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5025486000, "total_liabilities": 2537039000, "total_debt": 3083980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604778000, "total_equity": 1124599000, "shares_outstanding": 81365205, "operating_cash_flow": 23710000, "stock_based_compensation": 1141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3295000, "dividends_paid": 22942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59942000, "free_cash_flow": 24158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71433000", "ebitda": "74647000", "netIncome": "22194000", "grossProfit": "71910000", "depreciation": "None", "totalRevenue": "88479000", "costOfRevenue": "16569000", "interestIncome": "77855000", "incomeBeforeTax": "22260000", "interestExpense": "49173000", "operatingIncome": "71433000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "29282000", "nonInterestIncome": "None", "operatingExpenses": "477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3214000", "sellingGeneralAndAdministrative": "2851000", "netIncomeFromContinuingOperations": "22194000" }, "balance": { "goodwill": "None", "inventory": "258055000", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3661638000", "longTermDebt": "2488447000", "shortTermDebt": "595533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-604778000", "totalLiabilities": "2537039000", "otherCurrentAssets": "-257573000", "totalCurrentAssets": "257573000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210970000", "currentAccountsPayable": "6642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2488447000", "totalShareholderEquity": "1124599000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6642000", "totalCurrentLiabilities": "47412000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5025486000", "cashAndShortTermInvestments": "226317000", "commonStockSharesOutstanding": "81365205", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "226317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22194000", "profitLoss": "None", "dividendPayout": "22942000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23710000", "capitalExpenditures": "448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59942000", "cashflowFromInvestment": "3295000", "stockBasedCompensation": "1141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3213000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 89650000, "cost_of_revenue": 17510000, "gross_profit": 72140000, "ebit": 76003000, "ebitda": 79919000, "pretax_income": 24815000, "tax_provision": 100000, "net_income": 24715000, "net_income_to_common": 24715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259236000, "total_current_assets": 3482522000, "total_assets": 3696401000, "short_term_debt": 493101000, "long_term_debt": 2523527000, "total_debt": 3016628000, "total_liabilities": 2572229000, "total_equity": 1124172000, "shares_outstanding": 80907705, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25553000, "capital_expenditure": 1567000, "free_cash_flow": 27120000, "dividends_paid": 22314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343289, "ticker_id": 4030, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76003000", "ebitda": "79919000", "netIncome": "24715000", "grossProfit": "72140000", "depreciation": "None", "totalRevenue": "89650000", "costOfRevenue": "17510000", "interestIncome": "78115000", "incomeBeforeTax": "24815000", "interestExpense": "51188000", "operatingIncome": "76003000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "27527000", "nonInterestIncome": "None", "operatingExpenses": "-3863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3916000", "sellingGeneralAndAdministrative": "8454000", "netIncomeFromContinuingOperations": "24715000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3696401000", "longTermDebt": "2523527000", "shortTermDebt": "493101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-604064000", "totalLiabilities": "2572229000", "otherCurrentAssets": "88931000", "totalCurrentAssets": "3482522000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3134355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213879000", "currentAccountsPayable": "7135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2523527000", "totalShareholderEquity": "1124172000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41508000", "totalCurrentLiabilities": "41508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2530721000", "cashAndShortTermInvestments": "259236000", "commonStockSharesOutstanding": "80907705", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24715000", "profitLoss": "None", "dividendPayout": "22314000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25553000", "capitalExpenditures": "1567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158648000", "cashflowFromInvestment": "189469000", "stockBasedCompensation": "1688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89650000, "cost_of_revenue": 17510000, "gross_profit": 72140000, "research_and_development": null, "selling_general_admin": 8454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76003000, "depreciation_amortisation": 3916000, "ebitda": 79919000, "interest_expense": 51188000, "interest_income": null, "other_non_operating": null, "pretax_income": 24815000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 24715000, "net_income_continuing_ops": 24715000, "net_income_to_common": 24715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259236000, "short_term_investments": null, "net_receivables": 3134355000, "inventory": null, "other_current_assets": null, "total_current_assets": 3482522000, "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": 213879000, "total_assets": 3696401000, "short_term_debt": 493101000, "accounts_payable": 7135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41508000, "long_term_debt": 2523527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2530721000, "total_liabilities": 2572229000, "total_debt": 3016628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604064000, "total_equity": 1124172000, "shares_outstanding": 80907705, "operating_cash_flow": 25553000, "stock_based_compensation": 1688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 189469000, "dividends_paid": 22314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158648000, "free_cash_flow": 27120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76003000", "ebitda": "79919000", "netIncome": "24715000", "grossProfit": "72140000", "depreciation": "None", "totalRevenue": "89650000", "costOfRevenue": "17510000", "interestIncome": "78115000", "incomeBeforeTax": "24815000", "interestExpense": "51188000", "operatingIncome": "76003000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "27527000", "nonInterestIncome": "None", "operatingExpenses": "-3863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3916000", "sellingGeneralAndAdministrative": "8454000", "netIncomeFromContinuingOperations": "24715000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "81000", "currentDebt": "None", "investments": "None", "totalAssets": "3696401000", "longTermDebt": "2523527000", "shortTermDebt": "493101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-604064000", "totalLiabilities": "2572229000", "otherCurrentAssets": "88931000", "totalCurrentAssets": "3482522000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3134355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213879000", "currentAccountsPayable": "7135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2523527000", "totalShareholderEquity": "1124172000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41508000", "totalCurrentLiabilities": "41508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2530721000", "cashAndShortTermInvestments": "259236000", "commonStockSharesOutstanding": "80907705", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24715000", "profitLoss": "None", "dividendPayout": "22314000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25553000", "capitalExpenditures": "1567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158648000", "cashflowFromInvestment": "189469000", "stockBasedCompensation": "1688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 93989000, "cost_of_revenue": 16813000, "gross_profit": 77176000, "ebit": 73115000, "ebitda": 77043000, "pretax_income": 17134000, "tax_provision": 390000, "net_income": 16744000, "net_income_to_common": 16744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203077000, "total_current_assets": 3587545000, "total_assets": 3829326000, "short_term_debt": 766539000, "long_term_debt": 2657330000, "total_debt": 3423869000, "total_liabilities": 2708434000, "total_equity": 1120892000, "shares_outstanding": 77868735, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37371000, "capital_expenditure": 1397000, "free_cash_flow": 38768000, "dividends_paid": 22306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343290, "ticker_id": 4030, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73115000", "ebitda": "77043000", "netIncome": "16744000", "grossProfit": "77176000", "depreciation": "None", "totalRevenue": "93989000", "costOfRevenue": "16813000", "interestIncome": "82184000", "incomeBeforeTax": "17134000", "interestExpense": "55981000", "operatingIncome": "73115000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "390000", "reportedCurrency": "USD", "netInterestIncome": "26803000", "nonInterestIncome": "None", "operatingExpenses": "4061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3928000", "sellingGeneralAndAdministrative": "2658000", "netIncomeFromContinuingOperations": "16744000" }, "balance": { "goodwill": "None", "inventory": "169267000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "3829326000", "longTermDebt": "2657330000", "shortTermDebt": "766539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605833000", "totalLiabilities": "2708434000", "otherCurrentAssets": "88236000", "totalCurrentAssets": "3587545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3296232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241781000", "currentAccountsPayable": "8866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2657330000", "totalShareholderEquity": "1120892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50140000", "totalCurrentLiabilities": "50140000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2658294000", "cashAndShortTermInvestments": "203077000", "commonStockSharesOutstanding": "77868735", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16744000", "profitLoss": "None", "dividendPayout": "22306000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37371000", "capitalExpenditures": "1397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406542000", "cashflowFromInvestment": "365515000", "stockBasedCompensation": "1672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93989000, "cost_of_revenue": 16813000, "gross_profit": 77176000, "research_and_development": null, "selling_general_admin": 2658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73115000, "depreciation_amortisation": 3928000, "ebitda": 77043000, "interest_expense": 55981000, "interest_income": null, "other_non_operating": null, "pretax_income": 17134000, "tax_provision": 390000, "effective_tax_rate": null, "net_income": 16744000, "net_income_continuing_ops": 16744000, "net_income_to_common": 16744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203077000, "short_term_investments": null, "net_receivables": 3296232000, "inventory": 169267000, "other_current_assets": null, "total_current_assets": 3587545000, "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": 241781000, "total_assets": 3829326000, "short_term_debt": 766539000, "accounts_payable": 8866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50140000, "long_term_debt": 2657330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2658294000, "total_liabilities": 2708434000, "total_debt": 3423869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605833000, "total_equity": 1120892000, "shares_outstanding": 77868735, "operating_cash_flow": 37371000, "stock_based_compensation": 1672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 365515000, "dividends_paid": 22306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406542000, "free_cash_flow": 38768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73115000", "ebitda": "77043000", "netIncome": "16744000", "grossProfit": "77176000", "depreciation": "None", "totalRevenue": "93989000", "costOfRevenue": "16813000", "interestIncome": "82184000", "incomeBeforeTax": "17134000", "interestExpense": "55981000", "operatingIncome": "73115000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "390000", "reportedCurrency": "USD", "netInterestIncome": "26803000", "nonInterestIncome": "None", "operatingExpenses": "4061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3928000", "sellingGeneralAndAdministrative": "2658000", "netIncomeFromContinuingOperations": "16744000" }, "balance": { "goodwill": "None", "inventory": "169267000", "commonStock": "78000", "currentDebt": "None", "investments": "None", "totalAssets": "3829326000", "longTermDebt": "2657330000", "shortTermDebt": "766539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605833000", "totalLiabilities": "2708434000", "otherCurrentAssets": "88236000", "totalCurrentAssets": "3587545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3296232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241781000", "currentAccountsPayable": "8866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2657330000", "totalShareholderEquity": "1120892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50140000", "totalCurrentLiabilities": "50140000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2658294000", "cashAndShortTermInvestments": "203077000", "commonStockSharesOutstanding": "77868735", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "203077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16744000", "profitLoss": "None", "dividendPayout": "22306000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37371000", "capitalExpenditures": "1397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406542000", "cashflowFromInvestment": "365515000", "stockBasedCompensation": "1672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 94262000, "cost_of_revenue": 8609000, "gross_profit": 85653000, "ebit": 69851000, "ebitda": 71040000, "pretax_income": 6446000, "tax_provision": 65000, "net_income": 6381000, "net_income_to_common": 6381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206376000, "total_current_assets": 3962634000, "total_assets": 4214312000, "short_term_debt": 1208023000, "long_term_debt": 3039359000, "total_debt": 4247382000, "total_liabilities": 3089527000, "total_equity": 1124785000, "shares_outstanding": 77739148, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23223000, "capital_expenditure": 3027000, "free_cash_flow": 26250000, "dividends_paid": 22065000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343291, "ticker_id": 4030, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69851000", "ebitda": "71040000", "netIncome": "6381000", "grossProfit": "85653000", "depreciation": "None", "totalRevenue": "94262000", "costOfRevenue": "8609000", "interestIncome": "84062000", "incomeBeforeTax": "6446000", "interestExpense": "63405000", "operatingIncome": "62823000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "21257000", "nonInterestIncome": "None", "operatingExpenses": "22830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1189000", "sellingGeneralAndAdministrative": "4229000", "netIncomeFromContinuingOperations": "6381000" }, "balance": { "goodwill": "None", "inventory": "174057000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4214312000", "longTermDebt": "3039359000", "shortTermDebt": "1208023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-600267000", "totalLiabilities": "3089527000", "otherCurrentAssets": "346574000", "totalCurrentAssets": "3962634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3409684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251678000", "currentAccountsPayable": "10225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3039359000", "totalShareholderEquity": "1124785000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48887000", "totalCurrentLiabilities": "48887000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3040640000", "cashAndShortTermInvestments": "206376000", "commonStockSharesOutstanding": "77739148", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "206376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6381000", "profitLoss": "None", "dividendPayout": "22065000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-331998000", "operatingCashflow": "23223000", "capitalExpenditures": "3027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231401000", "cashflowFromInvestment": "112851000", "stockBasedCompensation": "3259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22065000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94262000, "cost_of_revenue": 8609000, "gross_profit": 85653000, "research_and_development": null, "selling_general_admin": 4229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69851000, "depreciation_amortisation": 1189000, "ebitda": 71040000, "interest_expense": 63405000, "interest_income": null, "other_non_operating": null, "pretax_income": 6446000, "tax_provision": 65000, "effective_tax_rate": null, "net_income": 6381000, "net_income_continuing_ops": 6381000, "net_income_to_common": 6381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206376000, "short_term_investments": null, "net_receivables": 3409684000, "inventory": 174057000, "other_current_assets": null, "total_current_assets": 3962634000, "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": 251678000, "total_assets": 4214312000, "short_term_debt": 1208023000, "accounts_payable": 10225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48887000, "long_term_debt": 3039359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3040640000, "total_liabilities": 3089527000, "total_debt": 4247382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -600267000, "total_equity": 1124785000, "shares_outstanding": 77739148, "operating_cash_flow": 23223000, "stock_based_compensation": 3259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 112851000, "dividends_paid": 22065000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231401000, "free_cash_flow": 26250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69851000", "ebitda": "71040000", "netIncome": "6381000", "grossProfit": "85653000", "depreciation": "None", "totalRevenue": "94262000", "costOfRevenue": "8609000", "interestIncome": "84062000", "incomeBeforeTax": "6446000", "interestExpense": "63405000", "operatingIncome": "62823000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "21257000", "nonInterestIncome": "None", "operatingExpenses": "22830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1189000", "sellingGeneralAndAdministrative": "4229000", "netIncomeFromContinuingOperations": "6381000" }, "balance": { "goodwill": "None", "inventory": "174057000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4214312000", "longTermDebt": "3039359000", "shortTermDebt": "1208023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-600267000", "totalLiabilities": "3089527000", "otherCurrentAssets": "346574000", "totalCurrentAssets": "3962634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3409684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251678000", "currentAccountsPayable": "10225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3039359000", "totalShareholderEquity": "1124785000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48887000", "totalCurrentLiabilities": "48887000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3040640000", "cashAndShortTermInvestments": "206376000", "commonStockSharesOutstanding": "77739148", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "206376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6381000", "profitLoss": "None", "dividendPayout": "22065000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-331998000", "operatingCashflow": "23223000", "capitalExpenditures": "3027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231401000", "cashflowFromInvestment": "112851000", "stockBasedCompensation": "3259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22065000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 97463000, "cost_of_revenue": 9885000, "gross_profit": 87578000, "ebit": 9989000, "ebitda": 11333000, "pretax_income": -61208000, "tax_provision": 5000, "net_income": -61213000, "net_income_to_common": -61213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302262000, "total_current_assets": 4319358000, "total_assets": 4457323000, "short_term_debt": 1259346000, "long_term_debt": 3245440000, "total_debt": 4504786000, "total_liabilities": 3319868000, "total_equity": 1137455000, "shares_outstanding": 77730715, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26117000, "capital_expenditure": 2337000, "free_cash_flow": 28454000, "dividends_paid": 22117000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343293, "ticker_id": 4030, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9989000", "ebitda": "11333000", "netIncome": "-61213000", "grossProfit": "87578000", "depreciation": "None", "totalRevenue": "97463000", "costOfRevenue": "9885000", "interestIncome": "90046000", "incomeBeforeTax": "-61208000", "interestExpense": "71197000", "operatingIncome": "9989000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "19549000", "nonInterestIncome": "None", "operatingExpenses": "77589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1344000", "sellingGeneralAndAdministrative": "1871000", "netIncomeFromContinuingOperations": "-61213000" }, "balance": { "goodwill": "None", "inventory": "111960000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4457323000", "longTermDebt": "3245440000", "shortTermDebt": "1259346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-584338000", "totalLiabilities": "3319868000", "otherCurrentAssets": "278252000", "totalCurrentAssets": "4319358000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3738844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137965000", "currentAccountsPayable": "10105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111960000", "shortLongTermDebtTotal": "3245440000", "totalShareholderEquity": "1137455000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73425000", "totalCurrentLiabilities": "73425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3246443000", "cashAndShortTermInvestments": "302262000", "commonStockSharesOutstanding": "77730715", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61213000", "profitLoss": "None", "dividendPayout": "22117000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11242000", "operatingCashflow": "26117000", "capitalExpenditures": "2337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472778000", "cashflowFromInvestment": "441319000", "stockBasedCompensation": "1153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22117000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97463000, "cost_of_revenue": 9885000, "gross_profit": 87578000, "research_and_development": null, "selling_general_admin": 1871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9989000, "depreciation_amortisation": 1344000, "ebitda": 11333000, "interest_expense": 71197000, "interest_income": null, "other_non_operating": null, "pretax_income": -61208000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -61213000, "net_income_continuing_ops": -61213000, "net_income_to_common": -61213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302262000, "short_term_investments": null, "net_receivables": 3738844000, "inventory": 111960000, "other_current_assets": null, "total_current_assets": 4319358000, "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": 137965000, "total_assets": 4457323000, "short_term_debt": 1259346000, "accounts_payable": 10105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73425000, "long_term_debt": 3245440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3246443000, "total_liabilities": 3319868000, "total_debt": 4504786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -584338000, "total_equity": 1137455000, "shares_outstanding": 77730715, "operating_cash_flow": 26117000, "stock_based_compensation": 1153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 441319000, "dividends_paid": 22117000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -472778000, "free_cash_flow": 28454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9989000", "ebitda": "11333000", "netIncome": "-61213000", "grossProfit": "87578000", "depreciation": "None", "totalRevenue": "97463000", "costOfRevenue": "9885000", "interestIncome": "90046000", "incomeBeforeTax": "-61208000", "interestExpense": "71197000", "operatingIncome": "9989000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "19549000", "nonInterestIncome": "None", "operatingExpenses": "77589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1344000", "sellingGeneralAndAdministrative": "1871000", "netIncomeFromContinuingOperations": "-61213000" }, "balance": { "goodwill": "None", "inventory": "111960000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4457323000", "longTermDebt": "3245440000", "shortTermDebt": "1259346000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-584338000", "totalLiabilities": "3319868000", "otherCurrentAssets": "278252000", "totalCurrentAssets": "4319358000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3738844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "137965000", "currentAccountsPayable": "10105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111960000", "shortLongTermDebtTotal": "3245440000", "totalShareholderEquity": "1137455000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73425000", "totalCurrentLiabilities": "73425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3246443000", "cashAndShortTermInvestments": "302262000", "commonStockSharesOutstanding": "77730715", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61213000", "profitLoss": "None", "dividendPayout": "22117000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11242000", "operatingCashflow": "26117000", "capitalExpenditures": "2337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472778000", "cashflowFromInvestment": "441319000", "stockBasedCompensation": "1153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22117000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1197000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "income_statement": { "revenue": 103184000, "cost_of_revenue": 8911000, "gross_profit": 94273000, "ebit": 1502000, "ebitda": 2446000, "pretax_income": -69168000, "tax_provision": 5000, "net_income": -69173000, "net_income_to_common": -69173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307445000, "total_current_assets": 342280000, "total_assets": 4983721000, "short_term_debt": 1375895000, "long_term_debt": 2657438000, "total_debt": 4033333000, "total_liabilities": 3764141000, "total_equity": 1219580000, "shares_outstanding": 77417566, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7313000, "capital_expenditure": 0, "free_cash_flow": 7313000, "dividends_paid": 22122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343294, "ticker_id": 4030, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:34.096765+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1502000", "ebitda": "2446000", "netIncome": "-69173000", "grossProfit": "94273000", "depreciation": "None", "totalRevenue": "103184000", "costOfRevenue": "8911000", "interestIncome": "96716000", "incomeBeforeTax": "-69168000", "interestExpense": "70670000", "operatingIncome": "1502000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "26146000", "nonInterestIncome": "None", "operatingExpenses": "92771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944000", "sellingGeneralAndAdministrative": "3074000", "netIncomeFromContinuingOperations": "-69173000" }, "balance": { "goodwill": "None", "inventory": "38451000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4983721000", "longTermDebt": "2657438000", "shortTermDebt": "1375895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501060000", "totalLiabilities": "3764141000", "otherCurrentAssets": "-464462000", "totalCurrentAssets": "342280000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38451000", "currentAccountsPayable": "10468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4033333000", "totalShareholderEquity": "1219580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1386363000", "totalCurrentLiabilities": "1547000", "otherNonCurrentLiabilities": "1041583000", "totalNonCurrentLiabilities": "3762594000", "cashAndShortTermInvestments": "307445000", "commonStockSharesOutstanding": "77417566", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "307445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69173000", "profitLoss": "None", "dividendPayout": "22122000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "320756000", "operatingCashflow": "7313000", "capitalExpenditures": "0", "changeInReceivables": "1798000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341411000", "cashflowFromInvestment": "479619000", "stockBasedCompensation": "1813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "145521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103184000, "cost_of_revenue": 8911000, "gross_profit": 94273000, "research_and_development": null, "selling_general_admin": 3074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1502000, "depreciation_amortisation": 944000, "ebitda": 2446000, "interest_expense": 70670000, "interest_income": null, "other_non_operating": null, "pretax_income": -69168000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -69173000, "net_income_continuing_ops": -69173000, "net_income_to_common": -69173000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307445000, "short_term_investments": null, "net_receivables": 118324000, "inventory": 38451000, "other_current_assets": null, "total_current_assets": 342280000, "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": 38451000, "total_assets": 4983721000, "short_term_debt": 1375895000, "accounts_payable": 10468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547000, "long_term_debt": 2657438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3762594000, "total_liabilities": 3764141000, "total_debt": 4033333000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501060000, "total_equity": 1219580000, "shares_outstanding": 77417566, "operating_cash_flow": 7313000, "stock_based_compensation": 1813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 479619000, "dividends_paid": 22122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -341411000, "free_cash_flow": 7313000, "net_change_in_cash": 145521000 }, "raw_data": { "income": { "ebit": "1502000", "ebitda": "2446000", "netIncome": "-69173000", "grossProfit": "94273000", "depreciation": "None", "totalRevenue": "103184000", "costOfRevenue": "8911000", "interestIncome": "96716000", "incomeBeforeTax": "-69168000", "interestExpense": "70670000", "operatingIncome": "1502000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "26146000", "nonInterestIncome": "None", "operatingExpenses": "92771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944000", "sellingGeneralAndAdministrative": "3074000", "netIncomeFromContinuingOperations": "-69173000" }, "balance": { "goodwill": "None", "inventory": "38451000", "commonStock": "77000", "currentDebt": "None", "investments": "None", "totalAssets": "4983721000", "longTermDebt": "2657438000", "shortTermDebt": "1375895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501060000", "totalLiabilities": "3764141000", "otherCurrentAssets": "-464462000", "totalCurrentAssets": "342280000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38451000", "currentAccountsPayable": "10468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4033333000", "totalShareholderEquity": "1219580000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1386363000", "totalCurrentLiabilities": "1547000", "otherNonCurrentLiabilities": "1041583000", "totalNonCurrentLiabilities": "3762594000", "cashAndShortTermInvestments": "307445000", "commonStockSharesOutstanding": "77417566", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "307445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69173000", "profitLoss": "None", "dividendPayout": "22122000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "320756000", "operatingCashflow": "7313000", "capitalExpenditures": "0", "changeInReceivables": "1798000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-341411000", "cashflowFromInvestment": "479619000", "stockBasedCompensation": "1813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "145521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4620000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }