{ "ticker": { "uuid": "20c78f96-a165-41c9-81d7-7d4c6bc064f4", "symbol": "KRP", "name": "Kimbell Royalty Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/20c78f96-a165-41c9-81d7-7d4c6bc064f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/20c78f96-a165-41c9-81d7-7d4c6bc064f4/" }, "ticker_metadata": { "id": 2423, "uuid": "20c78f96-a165-41c9-81d7-7d4c6bc064f4", "symbol": "KRP", "name": "Kimbell Royalty Partners LP", "asset_type": "equity", "market_cap": 1575126000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Kimbell Royalty Partners, LP, acquires and owns mineral and royalty interests in oil and natural gas properties in the United States. The company is headquartered in Fort Worth, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "20c78f96-a165-41c9-81d7-7d4c6bc064f4", "symbol": "KRP", "name": "Kimbell Royalty Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/20c78f96-a165-41c9-81d7-7d4c6bc064f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/20c78f96-a165-41c9-81d7-7d4c6bc064f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.65, "value": 0.29, "quality": 0.96, "momentum": 0.72, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 15.26, "market_cap": 1817235711.34, "pe_ratio": 24.4196, "earnings_yield": 0.041, "ebitda_to_ev": 0.1014, "shareholder_yield": 0.1, "roe": 0.1093, "piotroski_f_score": 6, "momentum_12_1": 0.1711, "volatility_252d": 0.2264 }, "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": "2026-06-07T06:53:34.383034+00:00", "batch_id": "" }, "size": { "price_close": 15.26, "market_cap": 1817235711.34, "market_cap_usd": 1817235711.34, "enterprise_value": 2221468711.34, "shares_outstanding": 119084909, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 24.4196, "pb_ratio": 2.669, "ptbv_ratio": 2.6884, "ps_ratio": 5.5439, "pcf_ratio": 7.5173, "pfcf_ratio": 7.4948, "ev_ebitda": 9.8631, "ev_ebit": 16.6116, "ev_sales": 6.7771, "ev_fcf": 9.162, "earnings_yield": 0.041, "fcf_yield": 0.1091, "price_to_sales": 5.5439, "price_to_book": 2.669, "price_to_cashflow": 7.5173, "ebitda_to_ev": 0.1014, "sales_yield": 0.1476 }, "yield": { "dividend_yield": 0.1, "buyback_yield": 0, "shareholder_yield": 0.1, "debt_paydown_yield": null, "total_yield": 0.1 }, "quality": { "gross_margin": 0.9416, "operating_margin": 0.408, "net_margin": 0.227, "ebitda_margin": 0.6871, "fcf_margin": 0.7397, "roe": 0.1093, "roa": 0.0623, "roic": 0.0924, "roc_greenblatt": null, "asset_turnover": 0.2746, "cash_conversion": 3.2582, "accruals_ratio": -0.1402, "sbc_to_revenue": 0.0759, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.5236, "revenue_stability_5y": 0.4343, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2586, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6828, "net_debt_to_ebitda": 1.7948, "debt_to_assets": 0.3698, "interest_coverage": 3.7145, "current_ratio": 5.117, "quick_ratio": 5.117, "net_debt": 404233000, "local_beta": -0.0004, "volatility_252d": 0.2264, "volatility_60d": 0.5368, "max_drawdown_12m": -0.1866, "risk_adjusted_momentum": 0.7555 }, "growth": { "revenue_growth_1y": 0.0473, "revenue_growth_3y_cagr": 0.0541, "revenue_growth_5y_cagr": 0.2914, "eps_growth_1y": 1.7672, "eps_growth_3y_cagr": -0.0669, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4718, "book_value_growth_1y": -0.1532, "revenue_growth": 0.0473, "earnings_growth": 1.7672 }, "momentum": { "price_return_1m": 0.0769, "price_return_3m": 0.1161, "price_return_6m": 0.2527, "price_return_9m": 0.2303, "price_return_12m": 0.2611, "price_return_12m_ex1m": 0.1711, "momentum_6m": 0.2527, "momentum_12m": 0.2611, "momentum_12_1": 0.1711, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4147, "relative_strength": 0.1612 }, "raw_ttm": { "revenue_ttm": 327789808, "gross_profit_ttm": 308655332, "ebit_ttm": 133730000, "ebitda_ttm": 225230795, "net_income_ttm": 74417000, "eps_diluted_ttm": 0.6249, "operating_cash_flow_ttm": 241739646, "capital_expenditure_ttm": 726803, "fcf_ttm": 242466449, "dividends_paid_ttm": 181808658, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36002000, "cash_and_equivalents": 37161000, "total_current_assets": 84681000, "total_current_liabilities": 16549000, "net_ppe": null, "total_assets": 1193740000, "total_debt": 441394000, "total_equity": 680860000, "net_working_capital": 31465000, "book_value_per_share": 5.7174, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 675965000, "tangible_book_per_share": 5.6763 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 62, "rank_pb": 59, "rank_ptbv": 52, "rank_ps": 81, "rank_pcf": 31, "rank_ev_ebitda": 38, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 37, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 40, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 4, "rank_fcf_margin": 8, "rank_piotroski": 38, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 37 }, "composites": { "value_composite": 71, "quality_composite": 4, "momentum_composite": 28, "growth_composite": 18, "yield_composite": 5, "svqf_composite": 81, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 35, "quality_value_composite": 0.5276, "os_score": 0.65, "value_percentile": 0.29, "quality_percentile": 0.96, "momentum_percentile": 0.72, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4398, "ticker_id": 2423, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.383034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.26, "market_cap": 1817235711.34, "market_cap_usd": 1817235711.34, "enterprise_value": 2221468711.34, "shares_outstanding": 119084909, "fx_rate_to_usd": null, "pe_ratio": 24.41963142, "pb_ratio": 2.66902992, "ptbv_ratio": 2.6883577, "ps_ratio": 5.54390548, "pcf_ratio": 7.51732594, "pfcf_ratio": 7.49479245, "ev_ebitda": 9.86307717, "ev_ebit": 16.61159584, "ev_sales": 6.77711343, "ev_fcf": 9.16196332, "earnings_yield": 0.04095066, "fcf_yield": 0.10914691, "dividend_yield": 0.10004682, "buyback_yield": 0, "shareholder_yield": 0.10004682, "debt_paydown_yield": null, "total_yield": 0.10004682, "gross_margin": 0.94162578, "operating_margin": 0.40797486, "net_margin": 0.22702658, "ebitda_margin": 0.68711958, "fcf_margin": 0.739701, "roe": 0.10929853, "roa": 0.06233937, "roic": 0.09243217, "roc_greenblatt": null, "asset_turnover": 0.27459062, "cash_conversion": 3.25821316, "accruals_ratio": -0.14016674, "sbc_to_revenue": 0.07590286, "debt_to_equity": 0.68276298, "net_debt_to_ebitda": 1.79475014, "debt_to_assets": 0.36975723, "interest_coverage": 3.71451586, "current_ratio": 5.11698592, "quick_ratio": 5.11698592, "net_debt": 404233000, "revenue_growth_1y": 0.04733061, "revenue_growth_3y_cagr": 0.05408185, "revenue_growth_5y_cagr": 0.29143214, "eps_growth_1y": 1.76719977, "eps_growth_3y_cagr": -0.06685754, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47184553, "book_value_growth_1y": -0.15319193, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.523649, "revenue_stability_5y": 0.434276, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07690028, "price_return_3m": 0.11607633, "price_return_6m": 0.25265759, "price_return_9m": 0.2303475, "price_return_12m": 0.26113618, "price_return_12m_ex1m": 0.17107982, "distance_from_52w_high": 0, "distance_from_52w_low": 0.41474449, "relative_strength": 0.1611726, "local_beta": -0.0004, "volatility_252d": 0.226444, "volatility_60d": 0.536771, "max_drawdown_12m": -0.18664415, "revenue_ttm": 327789808, "gross_profit_ttm": 308655332, "ebit_ttm": 133730000, "ebitda_ttm": 225230795, "net_income_ttm": 74417000, "eps_diluted_ttm": 0.62490706, "operating_cash_flow_ttm": 241739646, "capital_expenditure_ttm": 726803, "fcf_ttm": 242466449, "dividends_paid_ttm": 181808658, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36002000, "cash_and_equivalents": 37161000, "total_current_assets": 84681000, "total_current_liabilities": 16549000, "net_ppe": null, "total_assets": 1193740000, "total_debt": 441394000, "total_equity": 680860000, "net_working_capital": 31465000, "book_value_per_share": 5.7174331, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 675965000, "tangible_book_per_share": 5.67632797, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 62, "rank_pb": 59, "rank_ptbv": 52, "rank_ps": 81, "rank_pcf": 31, "rank_ev_ebitda": 38, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 37, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 40, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 4, "rank_fcf_margin": 8, "rank_piotroski": 38, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 37, "value_composite": 71, "quality_composite": 4, "momentum_composite": 28, "growth_composite": 18, "yield_composite": 5, "svqf_composite": 81, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 37, "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": 15.26, "os": 0.65, "value": 0.29, "quality": 0.96, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 24.4196, "earnings_yield": 0.041, "shareholder_yield": 0.1, "roe": 0.1093, "momentum_12_1": 0.1711, "complete_fields": { "id": 4398, "ticker_id": 2423, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:34.383034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.26, "market_cap": 1817235711.34, "market_cap_usd": 1817235711.34, "enterprise_value": 2221468711.34, "shares_outstanding": 119084909, "fx_rate_to_usd": null, "pe_ratio": 24.41963142, "pb_ratio": 2.66902992, "ptbv_ratio": 2.6883577, "ps_ratio": 5.54390548, "pcf_ratio": 7.51732594, "pfcf_ratio": 7.49479245, "ev_ebitda": 9.86307717, "ev_ebit": 16.61159584, "ev_sales": 6.77711343, "ev_fcf": 9.16196332, "earnings_yield": 0.04095066, "fcf_yield": 0.10914691, "dividend_yield": 0.10004682, "buyback_yield": 0, "shareholder_yield": 0.10004682, "debt_paydown_yield": null, "total_yield": 0.10004682, "gross_margin": 0.94162578, "operating_margin": 0.40797486, "net_margin": 0.22702658, "ebitda_margin": 0.68711958, "fcf_margin": 0.739701, "roe": 0.10929853, "roa": 0.06233937, "roic": 0.09243217, "roc_greenblatt": null, "asset_turnover": 0.27459062, "cash_conversion": 3.25821316, "accruals_ratio": -0.14016674, "sbc_to_revenue": 0.07590286, "debt_to_equity": 0.68276298, "net_debt_to_ebitda": 1.79475014, "debt_to_assets": 0.36975723, "interest_coverage": 3.71451586, "current_ratio": 5.11698592, "quick_ratio": 5.11698592, "net_debt": 404233000, "revenue_growth_1y": 0.04733061, "revenue_growth_3y_cagr": 0.05408185, "revenue_growth_5y_cagr": 0.29143214, "eps_growth_1y": 1.76719977, "eps_growth_3y_cagr": -0.06685754, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.47184553, "book_value_growth_1y": -0.15319193, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.523649, "revenue_stability_5y": 0.434276, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07690028, "price_return_3m": 0.11607633, "price_return_6m": 0.25265759, "price_return_9m": 0.2303475, "price_return_12m": 0.26113618, "price_return_12m_ex1m": 0.17107982, "distance_from_52w_high": 0, "distance_from_52w_low": 0.41474449, "relative_strength": 0.1611726, "local_beta": -0.0004, "volatility_252d": 0.226444, "volatility_60d": 0.536771, "max_drawdown_12m": -0.18664415, "revenue_ttm": 327789808, "gross_profit_ttm": 308655332, "ebit_ttm": 133730000, "ebitda_ttm": 225230795, "net_income_ttm": 74417000, "eps_diluted_ttm": 0.62490706, "operating_cash_flow_ttm": 241739646, "capital_expenditure_ttm": 726803, "fcf_ttm": 242466449, "dividends_paid_ttm": 181808658, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36002000, "cash_and_equivalents": 37161000, "total_current_assets": 84681000, "total_current_liabilities": 16549000, "net_ppe": null, "total_assets": 1193740000, "total_debt": 441394000, "total_equity": 680860000, "net_working_capital": 31465000, "book_value_per_share": 5.7174331, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 675965000, "tangible_book_per_share": 5.67632797, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 62, "rank_pb": 59, "rank_ptbv": 52, "rank_ps": 81, "rank_pcf": 31, "rank_ev_ebitda": 38, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 37, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 40, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 4, "rank_fcf_margin": 8, "rank_piotroski": 38, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 37, "value_composite": 71, "quality_composite": 4, "momentum_composite": 28, "growth_composite": 18, "yield_composite": 5, "svqf_composite": 81, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 35, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 333830000, "cost_of_revenue": 20440000, "gross_profit": 313390000, "ebit": 132817000, "ebitda": 133165000, "pretax_income": 98347000, "tax_provision": -1304000, "net_income": 90947000, "net_income_to_common": 90947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43977000, "total_current_assets": 88483000, "total_assets": 1229340000, "short_term_debt": 658000, "long_term_debt": 441500000, "total_debt": 442158000, "total_liabilities": 456180000, "total_equity": 690638000, "shares_outstanding": 121307159, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 246462000, "capital_expenditure": 734000, "free_cash_flow": 247196000, "dividends_paid": 187281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287151, "ticker_id": 2423, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132817000", "ebitda": "133165000", "netIncome": "90947000", "grossProfit": "313390000", "depreciation": "None", "totalRevenue": "333830000", "costOfRevenue": "20440000", "interestIncome": "34470000", "incomeBeforeTax": "98347000", "interestExpense": "34470000", "operatingIncome": "132829000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1304000", "reportedCurrency": "USD", "netInterestIncome": "-34470000", "nonInterestIncome": "None", "operatingExpenses": "180561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348000", "sellingGeneralAndAdministrative": "39657000", "netIncomeFromContinuingOperations": "99651000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "531845000", "currentDebt": "None", "investments": "None", "totalAssets": "1229340000", "longTermDebt": "441500000", "shortTermDebt": "658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "456180000", "otherCurrentAssets": "7924000", "totalCurrentAssets": "88483000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1140857000", "currentAccountsPayable": "3144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1128548000", "shortLongTermDebtTotal": "450980000", "totalShareholderEquity": "690638000", "capitalLeaseObligations": "4411000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "10241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "445939000", "cashAndShortTermInvestments": "43977000", "commonStockSharesOutstanding": "121307159", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99651000", "profitLoss": "None", "dividendPayout": "187281000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246462000", "capitalExpenditures": "734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13172000", "cashflowFromInvestment": "-223481000", "stockBasedCompensation": "16323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333830000, "cost_of_revenue": 20440000, "gross_profit": 313390000, "research_and_development": null, "selling_general_admin": 39657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132817000, "depreciation_amortisation": 348000, "ebitda": 133165000, "interest_expense": 34470000, "interest_income": null, "other_non_operating": null, "pretax_income": 98347000, "tax_provision": -1304000, "effective_tax_rate": null, "net_income": 90947000, "net_income_continuing_ops": 99651000, "net_income_to_common": 90947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43977000, "short_term_investments": null, "net_receivables": 36582000, "inventory": null, "other_current_assets": null, "total_current_assets": 88483000, "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": 1140857000, "total_assets": 1229340000, "short_term_debt": 658000, "accounts_payable": 3144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10241000, "long_term_debt": 441500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445939000, "total_liabilities": 456180000, "total_debt": 442158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 690638000, "shares_outstanding": 121307159, "operating_cash_flow": 246462000, "stock_based_compensation": 16323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223481000, "dividends_paid": 187281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13172000, "free_cash_flow": 247196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132817000", "ebitda": "133165000", "netIncome": "90947000", "grossProfit": "313390000", "depreciation": "None", "totalRevenue": "333830000", "costOfRevenue": "20440000", "interestIncome": "34470000", "incomeBeforeTax": "98347000", "interestExpense": "34470000", "operatingIncome": "132829000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1304000", "reportedCurrency": "USD", "netInterestIncome": "-34470000", "nonInterestIncome": "None", "operatingExpenses": "180561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "348000", "sellingGeneralAndAdministrative": "39657000", "netIncomeFromContinuingOperations": "99651000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "531845000", "currentDebt": "None", "investments": "None", "totalAssets": "1229340000", "longTermDebt": "441500000", "shortTermDebt": "658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "456180000", "otherCurrentAssets": "7924000", "totalCurrentAssets": "88483000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1140857000", "currentAccountsPayable": "3144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1128548000", "shortLongTermDebtTotal": "450980000", "totalShareholderEquity": "690638000", "capitalLeaseObligations": "4411000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "10241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "445939000", "cashAndShortTermInvestments": "43977000", "commonStockSharesOutstanding": "121307159", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99651000", "profitLoss": "None", "dividendPayout": "187281000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246462000", "capitalExpenditures": "734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13172000", "cashflowFromInvestment": "-223481000", "stockBasedCompensation": "16323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "348000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 310652668, "cost_of_revenue": 155529459, "gross_profit": 155123209, "ebit": 36994425, "ebitda": 172466805, "pretax_income": 10298407, "tax_provision": -771329, "net_income": 12253106, "net_income_to_common": 12253106, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34168000, "total_current_assets": 85267000, "total_assets": 1119915000, "short_term_debt": 489139, "long_term_debt": 239159776, "total_debt": 239648915, "total_liabilities": 256420000, "total_equity": 780223709, "shares_outstanding": 116048650, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 250916075, "capital_expenditure": 209891, "free_cash_flow": 251125966, "dividends_paid": 187196459, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287156, "ticker_id": 2423, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36994425", "ebitda": "172466805", "netIncome": "12253106", "grossProfit": "155123209", "depreciation": "None", "totalRevenue": "310652668", "costOfRevenue": "155529459", "interestIncome": "26696020", "incomeBeforeTax": "10298407", "interestExpense": "26696018", "operatingIncome": "36994425", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-771329", "reportedCurrency": "USD", "netInterestIncome": "-26696018", "nonInterestIncome": "None", "operatingExpenses": "118128784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155529459", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135472380", "sellingGeneralAndAdministrative": "38543056", "netIncomeFromContinuingOperations": "11069736" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "464221566", "currentDebt": "None", "investments": "None", "totalAssets": "1119915000", "longTermDebt": "239159776", "shortTermDebt": "489139", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "256420000", "otherCurrentAssets": "2404000", "totalCurrentAssets": "85267000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-34134255576", "currentNetReceivables": "48695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1034648000", "currentAccountsPayable": "6505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1028819550", "shortLongTermDebtTotal": "242722000", "totalShareholderEquity": "780223709", "capitalLeaseObligations": "3562110", "otherCurrentLiabilities": "5751861", "totalCurrentLiabilities": "12746000", "otherNonCurrentLiabilities": "72920", "totalNonCurrentLiabilities": "243674000", "cashAndShortTermInvestments": "34168000", "commonStockSharesOutstanding": "116048650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11069736", "profitLoss": "None", "dividendPayout": "187196459", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250916075", "capitalExpenditures": "209891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247530430", "cashflowFromInvestment": "-209891", "stockBasedCompensation": "16384668", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187196459", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316159", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135472380", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 310652668, "cost_of_revenue": 155529459, "gross_profit": 155123209, "research_and_development": null, "selling_general_admin": 38543056, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36994425, "depreciation_amortisation": 135472380, "ebitda": 172466805, "interest_expense": 26696018, "interest_income": null, "other_non_operating": null, "pretax_income": 10298407, "tax_provision": -771329, "effective_tax_rate": null, "net_income": 12253106, "net_income_continuing_ops": 11069736, "net_income_to_common": 12253106, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34168000, "short_term_investments": -34134255576, "net_receivables": 48695000, "inventory": null, "other_current_assets": null, "total_current_assets": 85267000, "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": 1034648000, "total_assets": 1119915000, "short_term_debt": 489139, "accounts_payable": 6505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12746000, "long_term_debt": 239159776, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243674000, "total_liabilities": 256420000, "total_debt": 239648915, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 780223709, "shares_outstanding": 116048650, "operating_cash_flow": 250916075, "stock_based_compensation": 16384668, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209891, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209891, "dividends_paid": 187196459, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247530430, "free_cash_flow": 251125966, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36994425", "ebitda": "172466805", "netIncome": "12253106", "grossProfit": "155123209", "depreciation": "None", "totalRevenue": "310652668", "costOfRevenue": "155529459", "interestIncome": "26696020", "incomeBeforeTax": "10298407", "interestExpense": "26696018", "operatingIncome": "36994425", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-771329", "reportedCurrency": "USD", "netInterestIncome": "-26696018", "nonInterestIncome": "None", "operatingExpenses": "118128784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155529459", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135472380", "sellingGeneralAndAdministrative": "38543056", "netIncomeFromContinuingOperations": "11069736" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "464221566", "currentDebt": "None", "investments": "None", "totalAssets": "1119915000", "longTermDebt": "239159776", "shortTermDebt": "489139", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "256420000", "otherCurrentAssets": "2404000", "totalCurrentAssets": "85267000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-34134255576", "currentNetReceivables": "48695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1034648000", "currentAccountsPayable": "6505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1028819550", "shortLongTermDebtTotal": "242722000", "totalShareholderEquity": "780223709", "capitalLeaseObligations": "3562110", "otherCurrentLiabilities": "5751861", "totalCurrentLiabilities": "12746000", "otherNonCurrentLiabilities": "72920", "totalNonCurrentLiabilities": "243674000", "cashAndShortTermInvestments": "34168000", "commonStockSharesOutstanding": "116048650", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11069736", "profitLoss": "None", "dividendPayout": "187196459", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250916075", "capitalExpenditures": "209891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247530430", "cashflowFromInvestment": "-209891", "stockBasedCompensation": "16384668", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187196459", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316159", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135472380", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 273179640, "cost_of_revenue": 116803480, "gross_profit": 156376160, "ebit": 112722472, "ebitda": 209535555, "pretax_income": 86771872, "tax_provision": 3766302, "net_income": 66451894, "net_income_to_common": 66451894, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30992670, "total_current_assets": 103140412, "total_assets": 1337789216, "short_term_debt": 488725, "long_term_debt": 294200000, "total_debt": 294688725, "total_liabilities": 309322464, "total_equity": 871274937, "shares_outstanding": 93057731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174267667, "capital_expenditure": 490806811, "free_cash_flow": 665074478, "dividends_paid": 152974176, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287161, "ticker_id": 2423, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112722472", "ebitda": "209535555", "netIncome": "66451894", "grossProfit": "156376160", "depreciation": "None", "totalRevenue": "273179640", "costOfRevenue": "116803480", "interestIncome": "3508691", "incomeBeforeTax": "86771872", "interestExpense": "25950600", "operatingIncome": "109874790", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3766302", "reportedCurrency": "USD", "netInterestIncome": "-22441909", "nonInterestIncome": "None", "operatingExpenses": "46501370", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116803480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96813083", "sellingGeneralAndAdministrative": "36605550", "netIncomeFromContinuingOperations": "83005570" }, "balance": { "goodwill": "None", "inventory": "-72136314265", "commonStock": "556851365", "currentDebt": "None", "investments": "None", "totalAssets": "1337789216", "longTermDebt": "294200000", "shortTermDebt": "488725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "309322464", "otherCurrentAssets": "11427735", "totalCurrentAssets": "103140412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60720007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234648804", "currentAccountsPayable": "6594736", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224435280", "shortLongTermDebtTotal": "296087693", "totalShareholderEquity": "871274937", "capitalLeaseObligations": "1887693", "otherCurrentLiabilities": "5893299", "totalCurrentLiabilities": "12976760", "otherNonCurrentLiabilities": "197917", "totalNonCurrentLiabilities": "296345704", "cashAndShortTermInvestments": "30992670", "commonStockSharesOutstanding": "93057731", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30992670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83005570", "profitLoss": "None", "dividendPayout": "152974176", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174267667", "capitalExpenditures": "490806811", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78375409", "cashflowFromInvestment": "-246676974", "stockBasedCompensation": "13111522", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152974176", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96813083", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273179640, "cost_of_revenue": 116803480, "gross_profit": 156376160, "research_and_development": null, "selling_general_admin": 36605550, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112722472, "depreciation_amortisation": 96813083, "ebitda": 209535555, "interest_expense": 25950600, "interest_income": null, "other_non_operating": null, "pretax_income": 86771872, "tax_provision": 3766302, "effective_tax_rate": null, "net_income": 66451894, "net_income_continuing_ops": 83005570, "net_income_to_common": 66451894, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30992670, "short_term_investments": null, "net_receivables": 60720007, "inventory": -72136314265, "other_current_assets": null, "total_current_assets": 103140412, "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": 1234648804, "total_assets": 1337789216, "short_term_debt": 488725, "accounts_payable": 6594736, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12976760, "long_term_debt": 294200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 296345704, "total_liabilities": 309322464, "total_debt": 294688725, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 871274937, "shares_outstanding": 93057731, "operating_cash_flow": 174267667, "stock_based_compensation": 13111522, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 490806811, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246676974, "dividends_paid": 152974176, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78375409, "free_cash_flow": 665074478, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112722472", "ebitda": "209535555", "netIncome": "66451894", "grossProfit": "156376160", "depreciation": "None", "totalRevenue": "273179640", "costOfRevenue": "116803480", "interestIncome": "3508691", "incomeBeforeTax": "86771872", "interestExpense": "25950600", "operatingIncome": "109874790", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3766302", "reportedCurrency": "USD", "netInterestIncome": "-22441909", "nonInterestIncome": "None", "operatingExpenses": "46501370", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116803480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96813083", "sellingGeneralAndAdministrative": "36605550", "netIncomeFromContinuingOperations": "83005570" }, "balance": { "goodwill": "None", "inventory": "-72136314265", "commonStock": "556851365", "currentDebt": "None", "investments": "None", "totalAssets": "1337789216", "longTermDebt": "294200000", "shortTermDebt": "488725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "309322464", "otherCurrentAssets": "11427735", "totalCurrentAssets": "103140412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60720007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234648804", "currentAccountsPayable": "6594736", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224435280", "shortLongTermDebtTotal": "296087693", "totalShareholderEquity": "871274937", "capitalLeaseObligations": "1887693", "otherCurrentLiabilities": "5893299", "totalCurrentLiabilities": "12976760", "otherNonCurrentLiabilities": "197917", "totalNonCurrentLiabilities": "296345704", "cashAndShortTermInvestments": "30992670", "commonStockSharesOutstanding": "93057731", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30992670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83005570", "profitLoss": "None", "dividendPayout": "152974176", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "174267667", "capitalExpenditures": "490806811", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78375409", "cashflowFromInvestment": "-246676974", "stockBasedCompensation": "13111522", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152974176", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96813083", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 285037735, "cost_of_revenue": 66325228, "gross_profit": 218712507, "ebit": 147351298, "ebitda": 197757386, "pretax_income": 133532988, "tax_provision": 2738702, "net_income": 111929491, "net_income_to_common": 111929491, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24636000, "total_current_assets": 75192000, "total_assets": 1076746000, "short_term_debt": 487787, "long_term_debt": 233016000, "total_debt": 233503787, "total_liabilities": 263337000, "total_equity": 602615996, "shares_outstanding": 65837017, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 166636493, "capital_expenditure": 141460916, "free_cash_flow": 308097409, "dividends_paid": 126768060, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287166, "ticker_id": 2423, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147351298", "ebitda": "197757386", "netIncome": "111929491", "grossProfit": "218712507", "depreciation": "None", "totalRevenue": "285037735", "costOfRevenue": "66325228", "interestIncome": "3721000", "incomeBeforeTax": "133532988", "interestExpense": "13818000", "operatingIncome": "136917779", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2738702", "reportedCurrency": "USD", "netInterestIncome": "-10097000", "nonInterestIncome": "None", "operatingExpenses": "81794728", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10433519", "costofGoodsAndServicesSold": "66325228", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50406088", "sellingGeneralAndAdministrative": "31433104", "netIncomeFromContinuingOperations": "130794000" }, "balance": { "goodwill": "None", "inventory": "-3562912", "commonStock": "602615996", "currentDebt": "None", "investments": "None", "totalAssets": "1076746000", "longTermDebt": "233016000", "shortTermDebt": "487787", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "217592.41", "totalLiabilities": "263337000", "otherCurrentAssets": "3562912", "totalCurrentAssets": "75192000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "50556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001554000", "currentAccountsPayable": "1210337", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953781", "shortLongTermDebtTotal": "235252000", "totalShareholderEquity": "602615996", "capitalLeaseObligations": "2236000", "otherCurrentLiabilities": "17068876", "totalCurrentLiabilities": "18767000", "otherNonCurrentLiabilities": "836000", "totalNonCurrentLiabilities": "244570000", "cashAndShortTermInvestments": "24636000", "commonStockSharesOutstanding": "65837017", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130794286", "profitLoss": "None", "dividendPayout": "126768060", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166636493", "capitalExpenditures": "141460916", "changeInReceivables": "-511319", "changeInExchangeRate": "None", "cashflowFromFinancing": "226061562", "cashflowFromInvestment": "-374723901", "stockBasedCompensation": "11107639", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126768060", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17974154", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3814828", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50406088", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285037735, "cost_of_revenue": 66325228, "gross_profit": 218712507, "research_and_development": null, "selling_general_admin": 31433104, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147351298, "depreciation_amortisation": 50406088, "ebitda": 197757386, "interest_expense": 13818000, "interest_income": null, "other_non_operating": null, "pretax_income": 133532988, "tax_provision": 2738702, "effective_tax_rate": null, "net_income": 111929491, "net_income_continuing_ops": 130794000, "net_income_to_common": 111929491, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24636000, "short_term_investments": null, "net_receivables": 50556000, "inventory": -3562912, "other_current_assets": null, "total_current_assets": 75192000, "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": 1001554000, "total_assets": 1076746000, "short_term_debt": 487787, "accounts_payable": 1210337, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18767000, "long_term_debt": 233016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244570000, "total_liabilities": 263337000, "total_debt": 233503787, "preferred_stock": null, "minority_interest": null, "retained_earnings": 217592.41, "total_equity": 602615996, "shares_outstanding": 65837017, "operating_cash_flow": 166636493, "stock_based_compensation": 11107639, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141460916, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374723901, "dividends_paid": 126768060, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 226061562, "free_cash_flow": 308097409, "net_change_in_cash": 17974154 }, "raw_data": { "income": { "ebit": "147351298", "ebitda": "197757386", "netIncome": "111929491", "grossProfit": "218712507", "depreciation": "None", "totalRevenue": "285037735", "costOfRevenue": "66325228", "interestIncome": "3721000", "incomeBeforeTax": "133532988", "interestExpense": "13818000", "operatingIncome": "136917779", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2738702", "reportedCurrency": "USD", "netInterestIncome": "-10097000", "nonInterestIncome": "None", "operatingExpenses": "81794728", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10433519", "costofGoodsAndServicesSold": "66325228", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50406088", "sellingGeneralAndAdministrative": "31433104", "netIncomeFromContinuingOperations": "130794000" }, "balance": { "goodwill": "None", "inventory": "-3562912", "commonStock": "602615996", "currentDebt": "None", "investments": "None", "totalAssets": "1076746000", "longTermDebt": "233016000", "shortTermDebt": "487787", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "217592.41", "totalLiabilities": "263337000", "otherCurrentAssets": "3562912", "totalCurrentAssets": "75192000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "50556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001554000", "currentAccountsPayable": "1210337", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953781", "shortLongTermDebtTotal": "235252000", "totalShareholderEquity": "602615996", "capitalLeaseObligations": "2236000", "otherCurrentLiabilities": "17068876", "totalCurrentLiabilities": "18767000", "otherNonCurrentLiabilities": "836000", "totalNonCurrentLiabilities": "244570000", "cashAndShortTermInvestments": "24636000", "commonStockSharesOutstanding": "65837017", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130794286", "profitLoss": "None", "dividendPayout": "126768060", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "166636493", "capitalExpenditures": "141460916", "changeInReceivables": "-511319", "changeInExchangeRate": "None", "cashflowFromFinancing": "226061562", "cashflowFromInvestment": "-374723901", "stockBasedCompensation": "11107639", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126768060", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17974154", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3814828", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50406088", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 178407125, "cost_of_revenue": 47278362, "gross_profit": 131128763, "ebit": 51694077, "ebitda": 88790051, "pretax_income": 42511974, "tax_provision": 74100, "net_income": 33864990, "net_income_to_common": 33864990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7052000, "total_current_assets": 45417000, "total_assets": 601487000, "short_term_debt": 486045, "long_term_debt": 217116000, "total_debt": 217602045, "total_liabilities": 252637000, "total_equity": 329598420, "shares_outstanding": 60957824, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91442481, "capital_expenditure": 56072940, "free_cash_flow": 147515421, "dividends_paid": 71721152, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287171, "ticker_id": 2423, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51694077", "ebitda": "88790051", "netIncome": "33864990", "grossProfit": "131128763", "depreciation": "None", "totalRevenue": "178407125", "costOfRevenue": "47278362", "interestIncome": "8062000", "incomeBeforeTax": "42511974", "interestExpense": "9182103", "operatingIncome": "49310692", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74100", "reportedCurrency": "USD", "netInterestIncome": "-9182000", "nonInterestIncome": "None", "operatingExpenses": "81818071", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2383385", "costofGoodsAndServicesSold": "47278362", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37095974", "sellingGeneralAndAdministrative": "26977519", "netIncomeFromContinuingOperations": "42437874" }, "balance": { "goodwill": "None", "inventory": "-38364879000", "commonStock": "329598420", "currentDebt": "None", "investments": "None", "totalAssets": "601487000", "longTermDebt": "217116000", "shortTermDebt": "486045", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "105662922", "totalLiabilities": "252637000", "otherCurrentAssets": "38365045262", "totalCurrentAssets": "45417000", "currentLongTermDebt": "None", "longTermInvestments": "4739000", "shortTermInvestments": "-178", "currentNetReceivables": "38198738", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556070000", "currentAccountsPayable": "811019", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "545525000", "shortLongTermDebtTotal": "219677000", "totalShareholderEquity": "329598420", "capitalLeaseObligations": "2561000", "otherCurrentLiabilities": "27509981", "totalCurrentLiabilities": "28321000", "otherNonCurrentLiabilities": "448000", "totalNonCurrentLiabilities": "224316000", "cashAndShortTermInvestments": "7052000", "commonStockSharesOutstanding": "60957824", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42437874", "profitLoss": "None", "dividendPayout": "71721152", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91442481", "capitalExpenditures": "56072940", "changeInReceivables": "-2077637", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38622493", "cashflowFromInvestment": "-55572551", "stockBasedCompensation": "10632725", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71721152", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2752563", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69304783", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37095974", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178407125, "cost_of_revenue": 47278362, "gross_profit": 131128763, "research_and_development": null, "selling_general_admin": 26977519, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51694077, "depreciation_amortisation": 37095974, "ebitda": 88790051, "interest_expense": 9182103, "interest_income": null, "other_non_operating": null, "pretax_income": 42511974, "tax_provision": 74100, "effective_tax_rate": null, "net_income": 33864990, "net_income_continuing_ops": 42437874, "net_income_to_common": 33864990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7052000, "short_term_investments": -178, "net_receivables": 38198738, "inventory": -38364879000, "other_current_assets": null, "total_current_assets": 45417000, "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": 556070000, "total_assets": 601487000, "short_term_debt": 486045, "accounts_payable": 811019, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28321000, "long_term_debt": 217116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224316000, "total_liabilities": 252637000, "total_debt": 217602045, "preferred_stock": null, "minority_interest": null, "retained_earnings": 105662922, "total_equity": 329598420, "shares_outstanding": 60957824, "operating_cash_flow": 91442481, "stock_based_compensation": 10632725, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56072940, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55572551, "dividends_paid": 71721152, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38622493, "free_cash_flow": 147515421, "net_change_in_cash": -2752563 }, "raw_data": { "income": { "ebit": "51694077", "ebitda": "88790051", "netIncome": "33864990", "grossProfit": "131128763", "depreciation": "None", "totalRevenue": "178407125", "costOfRevenue": "47278362", "interestIncome": "8062000", "incomeBeforeTax": "42511974", "interestExpense": "9182103", "operatingIncome": "49310692", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74100", "reportedCurrency": "USD", "netInterestIncome": "-9182000", "nonInterestIncome": "None", "operatingExpenses": "81818071", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2383385", "costofGoodsAndServicesSold": "47278362", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37095974", "sellingGeneralAndAdministrative": "26977519", "netIncomeFromContinuingOperations": "42437874" }, "balance": { "goodwill": "None", "inventory": "-38364879000", "commonStock": "329598420", "currentDebt": "None", "investments": "None", "totalAssets": "601487000", "longTermDebt": "217116000", "shortTermDebt": "486045", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "105662922", "totalLiabilities": "252637000", "otherCurrentAssets": "38365045262", "totalCurrentAssets": "45417000", "currentLongTermDebt": "None", "longTermInvestments": "4739000", "shortTermInvestments": "-178", "currentNetReceivables": "38198738", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556070000", "currentAccountsPayable": "811019", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "545525000", "shortLongTermDebtTotal": "219677000", "totalShareholderEquity": "329598420", "capitalLeaseObligations": "2561000", "otherCurrentLiabilities": "27509981", "totalCurrentLiabilities": "28321000", "otherNonCurrentLiabilities": "448000", "totalNonCurrentLiabilities": "224316000", "cashAndShortTermInvestments": "7052000", "commonStockSharesOutstanding": "60957824", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42437874", "profitLoss": "None", "dividendPayout": "71721152", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91442481", "capitalExpenditures": "56072940", "changeInReceivables": "-2077637", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38622493", "cashflowFromInvestment": "-55572551", "stockBasedCompensation": "10632725", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71721152", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2752563", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69304783", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37095974", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 92932456, "cost_of_revenue": 54378027, "gross_profit": 38554429, "ebit": -250545902, "ebitda": -202280926, "pretax_income": -256975963, "tax_provision": -885193, "net_income": -159540305, "net_income_to_common": -159540305, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9805000, "total_current_assets": 28332000, "total_assets": 564634000, "short_term_debt": 2848452, "long_term_debt": 171550142, "total_debt": 174398594, "total_liabilities": 186333000, "total_equity": 378301000, "shares_outstanding": 34530398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62245341, "capital_expenditure": 88596225, "free_cash_flow": 150841566, "dividends_paid": 54925471, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287176, "ticker_id": 2423, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-250545902", "ebitda": "-202280926", "netIncome": "-159540305", "grossProfit": "38554429", "depreciation": "None", "totalRevenue": "92932456", "costOfRevenue": "54378027", "interestIncome": "5666070", "incomeBeforeTax": "-256975963", "interestExpense": "6430061", "operatingIncome": "-250733540", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-885193", "reportedCurrency": "USD", "netInterestIncome": "-6430061", "nonInterestIncome": "None", "operatingExpenses": "289287969", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "187638", "costofGoodsAndServicesSold": "54378027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48264976", "sellingGeneralAndAdministrative": "25902496", "netIncomeFromContinuingOperations": "-256090770" }, "balance": { "goodwill": "None", "inventory": "-18526712000", "commonStock": "258632296", "currentDebt": "None", "investments": "None", "totalAssets": "564634000", "longTermDebt": "171550142", "shortTermDebt": "2848452", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "186333000", "otherCurrentAssets": "18526712000", "totalCurrentAssets": "28332000", "currentLongTermDebt": "None", "longTermInvestments": "5134951", "shortTermInvestments": "5134951", "currentNetReceivables": "18527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "536302000", "currentAccountsPayable": "889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1964660", "shortLongTermDebtTotal": "174398592", "totalShareholderEquity": "378301000", "capitalLeaseObligations": "2848452", "otherCurrentLiabilities": "7878000", "totalCurrentLiabilities": "8767000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "177566000", "cashAndShortTermInvestments": "9805000", "commonStockSharesOutstanding": "34530398", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256090770", "profitLoss": "None", "dividendPayout": "54925471", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "533582", "operatingCashflow": "62245341", "capitalExpenditures": "88596225", "changeInReceivables": "-897088", "changeInExchangeRate": "None", "cashflowFromFinancing": "24183120", "cashflowFromInvestment": "-90827734", "stockBasedCompensation": "9261756", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54925471", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4399273", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61453348", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48264976", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92932456, "cost_of_revenue": 54378027, "gross_profit": 38554429, "research_and_development": null, "selling_general_admin": 25902496, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -250545902, "depreciation_amortisation": 48264976, "ebitda": -202280926, "interest_expense": 6430061, "interest_income": null, "other_non_operating": null, "pretax_income": -256975963, "tax_provision": -885193, "effective_tax_rate": null, "net_income": -159540305, "net_income_continuing_ops": -256090770, "net_income_to_common": -159540305, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9805000, "short_term_investments": 5134951, "net_receivables": 18527000, "inventory": -18526712000, "other_current_assets": null, "total_current_assets": 28332000, "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": 536302000, "total_assets": 564634000, "short_term_debt": 2848452, "accounts_payable": 889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8767000, "long_term_debt": 171550142, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 177566000, "total_liabilities": 186333000, "total_debt": 174398594, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 378301000, "shares_outstanding": 34530398, "operating_cash_flow": 62245341, "stock_based_compensation": 9261756, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88596225, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90827734, "dividends_paid": 54925471, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24183120, "free_cash_flow": 150841566, "net_change_in_cash": -4399273 }, "raw_data": { "income": { "ebit": "-250545902", "ebitda": "-202280926", "netIncome": "-159540305", "grossProfit": "38554429", "depreciation": "None", "totalRevenue": "92932456", "costOfRevenue": "54378027", "interestIncome": "5666070", "incomeBeforeTax": "-256975963", "interestExpense": "6430061", "operatingIncome": "-250733540", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-885193", "reportedCurrency": "USD", "netInterestIncome": "-6430061", "nonInterestIncome": "None", "operatingExpenses": "289287969", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "187638", "costofGoodsAndServicesSold": "54378027", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48264976", "sellingGeneralAndAdministrative": "25902496", "netIncomeFromContinuingOperations": "-256090770" }, "balance": { "goodwill": "None", "inventory": "-18526712000", "commonStock": "258632296", "currentDebt": "None", "investments": "None", "totalAssets": "564634000", "longTermDebt": "171550142", "shortTermDebt": "2848452", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "186333000", "otherCurrentAssets": "18526712000", "totalCurrentAssets": "28332000", "currentLongTermDebt": "None", "longTermInvestments": "5134951", "shortTermInvestments": "5134951", "currentNetReceivables": "18527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "536302000", "currentAccountsPayable": "889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1964660", "shortLongTermDebtTotal": "174398592", "totalShareholderEquity": "378301000", "capitalLeaseObligations": "2848452", "otherCurrentLiabilities": "7878000", "totalCurrentLiabilities": "8767000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "177566000", "cashAndShortTermInvestments": "9805000", "commonStockSharesOutstanding": "34530398", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256090770", "profitLoss": "None", "dividendPayout": "54925471", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "533582", "operatingCashflow": "62245341", "capitalExpenditures": "88596225", "changeInReceivables": "-897088", "changeInExchangeRate": "None", "cashflowFromFinancing": "24183120", "cashflowFromInvestment": "-90827734", "stockBasedCompensation": "9261756", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54925471", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4399273", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61453348", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48264976", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 109957000, "cost_of_revenue": 59838000, "gross_profit": 50119000, "ebit": -151494818, "ebitda": -99221926, "pretax_income": -157309000, "tax_provision": 899000, "net_income": -158207945, "net_income_to_common": -158207945, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14204000, "total_current_assets": 34140000, "total_assets": 748594000, "short_term_debt": 100135477, "long_term_debt": 100135480, "total_debt": 200270957, "total_liabilities": 108699000, "total_equity": 639895000, "shares_outstanding": 21192714, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80702448, "capital_expenditure": 12718675, "free_cash_flow": 93421123, "dividends_paid": 78851742, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287181, "ticker_id": 2423, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-151494818", "ebitda": "-99221926", "netIncome": "-158207945", "grossProfit": "50119000", "depreciation": "None", "totalRevenue": "109957000", "costOfRevenue": "59838000", "interestIncome": "5733220", "incomeBeforeTax": "-157309000", "interestExpense": "5813702", "operatingIncome": "-32885892", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "899000", "reportedCurrency": "USD", "netInterestIncome": "-5813702", "nonInterestIncome": "None", "operatingExpenses": "30812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "80481", "costofGoodsAndServicesSold": "59838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52272892", "sellingGeneralAndAdministrative": "22667000", "netIncomeFromContinuingOperations": "-158207945" }, "balance": { "goodwill": "None", "inventory": "-19934875000", "commonStock": "283827721", "currentDebt": "None", "investments": "None", "totalAssets": "748594000", "longTermDebt": "100135480", "shortTermDebt": "100135477", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "108699000", "otherCurrentAssets": "19935563000", "totalCurrentAssets": "34140000", "currentLongTermDebt": "None", "longTermInvestments": "2952264", "shortTermInvestments": "2952264", "currentNetReceivables": "19248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "714454000", "currentAccountsPayable": "1208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "709168283", "shortLongTermDebtTotal": "200270957", "totalShareholderEquity": "639895000", "capitalLeaseObligations": "3124416", "otherCurrentLiabilities": "4232000", "totalCurrentLiabilities": "5440000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "103259000", "cashAndShortTermInvestments": "14204000", "commonStockSharesOutstanding": "21192714", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158207945", "profitLoss": "None", "dividendPayout": "78851742", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1762633", "operatingCashflow": "80702448", "capitalExpenditures": "12718675", "changeInReceivables": "-26317", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66681727", "cashflowFromInvestment": "-15590458", "stockBasedCompensation": "7502678", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78851742", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1569737", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319529", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52272892", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109957000, "cost_of_revenue": 59838000, "gross_profit": 50119000, "research_and_development": null, "selling_general_admin": 22667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -151494818, "depreciation_amortisation": 52272892, "ebitda": -99221926, "interest_expense": 5813702, "interest_income": null, "other_non_operating": null, "pretax_income": -157309000, "tax_provision": 899000, "effective_tax_rate": null, "net_income": -158207945, "net_income_continuing_ops": -158207945, "net_income_to_common": -158207945, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14204000, "short_term_investments": 2952264, "net_receivables": 19248000, "inventory": -19934875000, "other_current_assets": null, "total_current_assets": 34140000, "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": 714454000, "total_assets": 748594000, "short_term_debt": 100135477, "accounts_payable": 1208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5440000, "long_term_debt": 100135480, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103259000, "total_liabilities": 108699000, "total_debt": 200270957, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 639895000, "shares_outstanding": 21192714, "operating_cash_flow": 80702448, "stock_based_compensation": 7502678, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12718675, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15590458, "dividends_paid": 78851742, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66681727, "free_cash_flow": 93421123, "net_change_in_cash": -1569737 }, "raw_data": { "income": { "ebit": "-151494818", "ebitda": "-99221926", "netIncome": "-158207945", "grossProfit": "50119000", "depreciation": "None", "totalRevenue": "109957000", "costOfRevenue": "59838000", "interestIncome": "5733220", "incomeBeforeTax": "-157309000", "interestExpense": "5813702", "operatingIncome": "-32885892", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "899000", "reportedCurrency": "USD", "netInterestIncome": "-5813702", "nonInterestIncome": "None", "operatingExpenses": "30812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "80481", "costofGoodsAndServicesSold": "59838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52272892", "sellingGeneralAndAdministrative": "22667000", "netIncomeFromContinuingOperations": "-158207945" }, "balance": { "goodwill": "None", "inventory": "-19934875000", "commonStock": "283827721", "currentDebt": "None", "investments": "None", "totalAssets": "748594000", "longTermDebt": "100135480", "shortTermDebt": "100135477", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "108699000", "otherCurrentAssets": "19935563000", "totalCurrentAssets": "34140000", "currentLongTermDebt": "None", "longTermInvestments": "2952264", "shortTermInvestments": "2952264", "currentNetReceivables": "19248000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "714454000", "currentAccountsPayable": "1208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "709168283", "shortLongTermDebtTotal": "200270957", "totalShareholderEquity": "639895000", "capitalLeaseObligations": "3124416", "otherCurrentLiabilities": "4232000", "totalCurrentLiabilities": "5440000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "103259000", "cashAndShortTermInvestments": "14204000", "commonStockSharesOutstanding": "21192714", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158207945", "profitLoss": "None", "dividendPayout": "78851742", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1762633", "operatingCashflow": "80702448", "capitalExpenditures": "12718675", "changeInReceivables": "-26317", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66681727", "cashflowFromInvestment": "-15590458", "stockBasedCompensation": "7502678", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78851742", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1569737", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319529", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52272892", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 66926000, "cost_of_revenue": 29613000, "gross_profit": 37313000, "ebit": -48165641, "ebitda": -22952598, "pretax_income": -52258000, "tax_provision": 25000, "net_income": -50458000, "net_income_to_common": -50458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15774000, "total_current_assets": 37614000, "total_assets": 753285000, "short_term_debt": 87309544, "long_term_debt": 87309540, "total_debt": 174619084, "total_liabilities": 91110000, "total_equity": 662175000, "shares_outstanding": 18442234, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33202980, "capital_expenditure": 211504757, "free_cash_flow": 244707737, "dividends_paid": 40946830, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287186, "ticker_id": 2423, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48165641", "ebitda": "-22952598", "netIncome": "-50458000", "grossProfit": "37313000", "depreciation": "None", "totalRevenue": "66926000", "costOfRevenue": "29613000", "interestIncome": "4091900", "incomeBeforeTax": "-52258000", "interestExpense": "4092000", "operatingIncome": "-48166000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-4091900", "nonInterestIncome": "None", "operatingExpenses": "21499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25213043", "sellingGeneralAndAdministrative": "16847000", "netIncomeFromContinuingOperations": "-52282223" }, "balance": { "goodwill": "None", "inventory": "2981000", "commonStock": "294965600", "currentDebt": "None", "investments": "None", "totalAssets": "753285000", "longTermDebt": "87309540", "shortTermDebt": "87309544", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "592726797", "totalLiabilities": "91110000", "otherCurrentAssets": "50000", "totalCurrentAssets": "37614000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "715671000", "currentAccountsPayable": "1331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711245092", "shortLongTermDebtTotal": "174619084", "totalShareholderEquity": "662175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2469000", "totalCurrentLiabilities": "3800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87310000", "cashAndShortTermInvestments": "15774000", "commonStockSharesOutstanding": "18442234", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52282223", "profitLoss": "None", "dividendPayout": "40946830", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34074354", "operatingCashflow": "33202980", "capitalExpenditures": "211504757", "changeInReceivables": "186122", "changeInExchangeRate": "None", "cashflowFromFinancing": "177873674", "cashflowFromInvestment": "-200928162", "stockBasedCompensation": "3170299", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40946830", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10148492", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "124336547", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25213043", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66926000, "cost_of_revenue": 29613000, "gross_profit": 37313000, "research_and_development": 0, "selling_general_admin": 16847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48165641, "depreciation_amortisation": 25213043, "ebitda": -22952598, "interest_expense": 4092000, "interest_income": null, "other_non_operating": null, "pretax_income": -52258000, "tax_provision": 25000, "effective_tax_rate": null, "net_income": -50458000, "net_income_continuing_ops": -52282223, "net_income_to_common": -50458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15774000, "short_term_investments": null, "net_receivables": 18809000, "inventory": 2981000, "other_current_assets": null, "total_current_assets": 37614000, "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": 715671000, "total_assets": 753285000, "short_term_debt": 87309544, "accounts_payable": 1331000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3800000, "long_term_debt": 87309540, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 87310000, "total_liabilities": 91110000, "total_debt": 174619084, "preferred_stock": null, "minority_interest": null, "retained_earnings": 592726797, "total_equity": 662175000, "shares_outstanding": 18442234, "operating_cash_flow": 33202980, "stock_based_compensation": 3170299, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211504757, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200928162, "dividends_paid": 40946830, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177873674, "free_cash_flow": 244707737, "net_change_in_cash": 10148492 }, "raw_data": { "income": { "ebit": "-48165641", "ebitda": "-22952598", "netIncome": "-50458000", "grossProfit": "37313000", "depreciation": "None", "totalRevenue": "66926000", "costOfRevenue": "29613000", "interestIncome": "4091900", "incomeBeforeTax": "-52258000", "interestExpense": "4092000", "operatingIncome": "-48166000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-4091900", "nonInterestIncome": "None", "operatingExpenses": "21499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25213043", "sellingGeneralAndAdministrative": "16847000", "netIncomeFromContinuingOperations": "-52282223" }, "balance": { "goodwill": "None", "inventory": "2981000", "commonStock": "294965600", "currentDebt": "None", "investments": "None", "totalAssets": "753285000", "longTermDebt": "87309540", "shortTermDebt": "87309544", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "592726797", "totalLiabilities": "91110000", "otherCurrentAssets": "50000", "totalCurrentAssets": "37614000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "715671000", "currentAccountsPayable": "1331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711245092", "shortLongTermDebtTotal": "174619084", "totalShareholderEquity": "662175000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2469000", "totalCurrentLiabilities": "3800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "87310000", "cashAndShortTermInvestments": "15774000", "commonStockSharesOutstanding": "18442234", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52282223", "profitLoss": "None", "dividendPayout": "40946830", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34074354", "operatingCashflow": "33202980", "capitalExpenditures": "211504757", "changeInReceivables": "186122", "changeInExchangeRate": "None", "cashflowFromFinancing": "177873674", "cashflowFromInvestment": "-200928162", "stockBasedCompensation": "3170299", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40946830", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10148492", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "124336547", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25213043", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 84222000, "cost_of_revenue": 35188000, "gross_profit": 49034000, "ebit": 34477000, "ebitda": 63866000, "pretax_income": 7645000, "tax_provision": 703000, "net_income": 6576000, "net_income_to_common": 6576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37161000, "total_current_assets": 84681000, "total_assets": 1193740000, "short_term_debt": 494000, "long_term_debt": 440900000, "total_debt": 441394000, "total_liabilities": 464866000, "total_equity": 680860000, "shares_outstanding": 119084909, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49430000, "capital_expenditure": 13000, "free_cash_flow": 49443000, "dividends_paid": 42599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287149, "ticker_id": 2423, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34477000", "ebitda": "63866000", "netIncome": "6576000", "grossProfit": "49034000", "depreciation": "None", "totalRevenue": "84222000", "costOfRevenue": "35188000", "interestIncome": "None", "incomeBeforeTax": "7645000", "interestExpense": "8154000", "operatingIncome": "34477000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "703000", "reportedCurrency": "USD", "netInterestIncome": "-8154000", "nonInterestIncome": "None", "operatingExpenses": "14557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29389000", "sellingGeneralAndAdministrative": "9389000", "netIncomeFromContinuingOperations": "6942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "521873000", "currentDebt": "None", "investments": "None", "totalAssets": "1193740000", "longTermDebt": "440900000", "shortTermDebt": "494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "464866000", "otherCurrentAssets": "1992000", "totalCurrentAssets": "84681000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1109059000", "currentAccountsPayable": "2872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445226000", "totalShareholderEquity": "680860000", "capitalLeaseObligations": "4326000", "otherCurrentLiabilities": "13183000", "totalCurrentLiabilities": "16549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "448317000", "cashAndShortTermInvestments": "37161000", "commonStockSharesOutstanding": "119084909", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6567000", "profitLoss": "None", "dividendPayout": "42599000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49430000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56233000", "cashflowFromInvestment": "-13000", "stockBasedCompensation": "4081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84222000, "cost_of_revenue": 35188000, "gross_profit": 49034000, "research_and_development": null, "selling_general_admin": 9389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34477000, "depreciation_amortisation": 29389000, "ebitda": 63866000, "interest_expense": 8154000, "interest_income": null, "other_non_operating": null, "pretax_income": 7645000, "tax_provision": 703000, "effective_tax_rate": null, "net_income": 6576000, "net_income_continuing_ops": 6942000, "net_income_to_common": 6576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37161000, "short_term_investments": null, "net_receivables": 45528000, "inventory": null, "other_current_assets": null, "total_current_assets": 84681000, "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": 1109059000, "total_assets": 1193740000, "short_term_debt": 494000, "accounts_payable": 2872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16549000, "long_term_debt": 440900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 448317000, "total_liabilities": 464866000, "total_debt": 441394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 680860000, "shares_outstanding": 119084909, "operating_cash_flow": 49430000, "stock_based_compensation": 4081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000, "dividends_paid": 42599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56233000, "free_cash_flow": 49443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34477000", "ebitda": "63866000", "netIncome": "6576000", "grossProfit": "49034000", "depreciation": "None", "totalRevenue": "84222000", "costOfRevenue": "35188000", "interestIncome": "None", "incomeBeforeTax": "7645000", "interestExpense": "8154000", "operatingIncome": "34477000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "703000", "reportedCurrency": "USD", "netInterestIncome": "-8154000", "nonInterestIncome": "None", "operatingExpenses": "14557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29389000", "sellingGeneralAndAdministrative": "9389000", "netIncomeFromContinuingOperations": "6942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "521873000", "currentDebt": "None", "investments": "None", "totalAssets": "1193740000", "longTermDebt": "440900000", "shortTermDebt": "494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "464866000", "otherCurrentAssets": "1992000", "totalCurrentAssets": "84681000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1109059000", "currentAccountsPayable": "2872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445226000", "totalShareholderEquity": "680860000", "capitalLeaseObligations": "4326000", "otherCurrentLiabilities": "13183000", "totalCurrentLiabilities": "16549000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "448317000", "cashAndShortTermInvestments": "37161000", "commonStockSharesOutstanding": "119084909", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6567000", "profitLoss": "None", "dividendPayout": "42599000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49430000", "capitalExpenditures": "13000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56233000", "cashflowFromInvestment": "-13000", "stockBasedCompensation": "4081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 76399808, "cost_of_revenue": -27379524, "gross_profit": 103779332, "ebit": 32619000, "ebitda": 33055945, "pretax_income": 23500000, "tax_provision": -1304000, "net_income": 21829000, "net_income_to_common": 21829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43977000, "total_current_assets": 88483000, "total_assets": 1229340000, "short_term_debt": 658000, "long_term_debt": 441500000, "total_debt": 442158000, "total_liabilities": 456180000, "total_equity": 690638000, "shares_outstanding": 118058116, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 57225323, "capital_expenditure": 390400, "free_cash_flow": 57615723, "dividends_paid": 40234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287150, "ticker_id": 2423, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32619000", "ebitda": "33055945", "netIncome": "21829000", "grossProfit": "103779332", "depreciation": "None", "totalRevenue": "76399808", "costOfRevenue": "-27379524", "interestIncome": "9119000", "incomeBeforeTax": "23500000", "interestExpense": "9119000", "operatingIncome": "32619000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1304000", "reportedCurrency": "USD", "netInterestIncome": "-9119000", "nonInterestIncome": "None", "operatingExpenses": "71161064", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-27379524", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "436945", "sellingGeneralAndAdministrative": "10381000", "netIncomeFromContinuingOperations": "24803000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "531845000", "currentDebt": "None", "investments": "None", "totalAssets": "1229340000", "longTermDebt": "441500000", "shortTermDebt": "658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "456180000", "otherCurrentAssets": "7924000", "totalCurrentAssets": "88483000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1140857000", "currentAccountsPayable": "3144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1128548000", "shortLongTermDebtTotal": "450980000", "totalShareholderEquity": "690638000", "capitalLeaseObligations": "4411000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "10241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "445939000", "cashAndShortTermInvestments": "43977000", "commonStockSharesOutstanding": "118058116", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65273805", "profitLoss": "None", "dividendPayout": "40234000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57225323", "capitalExpenditures": "390400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53177000", "cashflowFromInvestment": "-74000", "stockBasedCompensation": "20754185", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "436945", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76399808, "cost_of_revenue": -27379524, "gross_profit": 103779332, "research_and_development": null, "selling_general_admin": 10381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32619000, "depreciation_amortisation": 436945, "ebitda": 33055945, "interest_expense": 9119000, "interest_income": null, "other_non_operating": null, "pretax_income": 23500000, "tax_provision": -1304000, "effective_tax_rate": null, "net_income": 21829000, "net_income_continuing_ops": 24803000, "net_income_to_common": 21829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43977000, "short_term_investments": null, "net_receivables": 36582000, "inventory": null, "other_current_assets": null, "total_current_assets": 88483000, "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": 1140857000, "total_assets": 1229340000, "short_term_debt": 658000, "accounts_payable": 3144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10241000, "long_term_debt": 441500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445939000, "total_liabilities": 456180000, "total_debt": 442158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 690638000, "shares_outstanding": 118058116, "operating_cash_flow": 57225323, "stock_based_compensation": 20754185, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 390400, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74000, "dividends_paid": 40234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53177000, "free_cash_flow": 57615723, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32619000", "ebitda": "33055945", "netIncome": "21829000", "grossProfit": "103779332", "depreciation": "None", "totalRevenue": "76399808", "costOfRevenue": "-27379524", "interestIncome": "9119000", "incomeBeforeTax": "23500000", "interestExpense": "9119000", "operatingIncome": "32619000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1304000", "reportedCurrency": "USD", "netInterestIncome": "-9119000", "nonInterestIncome": "None", "operatingExpenses": "71161064", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-27379524", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "436945", "sellingGeneralAndAdministrative": "10381000", "netIncomeFromContinuingOperations": "24803000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "531845000", "currentDebt": "None", "investments": "None", "totalAssets": "1229340000", "longTermDebt": "441500000", "shortTermDebt": "658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "456180000", "otherCurrentAssets": "7924000", "totalCurrentAssets": "88483000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1140857000", "currentAccountsPayable": "3144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1128548000", "shortLongTermDebtTotal": "450980000", "totalShareholderEquity": "690638000", "capitalLeaseObligations": "4411000", "otherCurrentLiabilities": "6439000", "totalCurrentLiabilities": "10241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "445939000", "cashAndShortTermInvestments": "43977000", "commonStockSharesOutstanding": "118058116", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65273805", "profitLoss": "None", "dividendPayout": "40234000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57225323", "capitalExpenditures": "390400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53177000", "cashflowFromInvestment": "-74000", "stockBasedCompensation": "20754185", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "436945", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 80620000, "cost_of_revenue": 5611000, "gross_profit": 75009000, "ebit": 28848000, "ebitda": 59979000, "pretax_income": 19066000, "tax_provision": -3257000, "net_income": 19668000, "net_income_to_common": 19668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40003000, "total_current_assets": 88366000, "total_assets": 1253813000, "short_term_debt": 0, "long_term_debt": 448496000, "total_debt": 448496000, "total_liabilities": 469391000, "total_equity": 700361000, "shares_outstanding": 118213000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62763000, "capital_expenditure": 115000, "free_cash_flow": 62878000, "dividends_paid": 43447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287152, "ticker_id": 2423, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28848000", "ebitda": "59979000", "netIncome": "19668000", "grossProfit": "75009000", "depreciation": "None", "totalRevenue": "80620000", "costOfRevenue": "5611000", "interestIncome": "9782000", "incomeBeforeTax": "19066000", "interestExpense": "9782000", "operatingIncome": "28848000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3257000", "reportedCurrency": "USD", "netInterestIncome": "-9782000", "nonInterestIncome": "None", "operatingExpenses": "46161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31131000", "sellingGeneralAndAdministrative": "10066000", "netIncomeFromContinuingOperations": "22323000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "541767000", "currentDebt": "None", "investments": "None", "totalAssets": "1253813000", "longTermDebt": "448496000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "469391000", "otherCurrentAssets": "4601000", "totalCurrentAssets": "88366000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165447000", "currentAccountsPayable": "4502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1160498000", "shortLongTermDebtTotal": "452989000", "totalShareholderEquity": "700361000", "capitalLeaseObligations": "4493000", "otherCurrentLiabilities": "11900000", "totalCurrentLiabilities": "16402000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "452989000", "cashAndShortTermInvestments": "40003000", "commonStockSharesOutstanding": "118213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22323000", "profitLoss": "None", "dividendPayout": "43447000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62763000", "capitalExpenditures": "115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57168000", "cashflowFromInvestment": "-116000", "stockBasedCompensation": "4169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "179910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80620000, "cost_of_revenue": 5611000, "gross_profit": 75009000, "research_and_development": null, "selling_general_admin": 10066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28848000, "depreciation_amortisation": 31131000, "ebitda": 59979000, "interest_expense": 9782000, "interest_income": null, "other_non_operating": null, "pretax_income": 19066000, "tax_provision": -3257000, "effective_tax_rate": null, "net_income": 19668000, "net_income_continuing_ops": 22323000, "net_income_to_common": 19668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40003000, "short_term_investments": null, "net_receivables": 43762000, "inventory": null, "other_current_assets": null, "total_current_assets": 88366000, "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": 1165447000, "total_assets": 1253813000, "short_term_debt": 0, "accounts_payable": 4502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16402000, "long_term_debt": 448496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 452989000, "total_liabilities": 469391000, "total_debt": 448496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 700361000, "shares_outstanding": 118213000, "operating_cash_flow": 62763000, "stock_based_compensation": 4169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116000, "dividends_paid": 43447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57168000, "free_cash_flow": 62878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28848000", "ebitda": "59979000", "netIncome": "19668000", "grossProfit": "75009000", "depreciation": "None", "totalRevenue": "80620000", "costOfRevenue": "5611000", "interestIncome": "9782000", "incomeBeforeTax": "19066000", "interestExpense": "9782000", "operatingIncome": "28848000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3257000", "reportedCurrency": "USD", "netInterestIncome": "-9782000", "nonInterestIncome": "None", "operatingExpenses": "46161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31131000", "sellingGeneralAndAdministrative": "10066000", "netIncomeFromContinuingOperations": "22323000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "541767000", "currentDebt": "None", "investments": "None", "totalAssets": "1253813000", "longTermDebt": "448496000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "469391000", "otherCurrentAssets": "4601000", "totalCurrentAssets": "88366000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1165447000", "currentAccountsPayable": "4502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1160498000", "shortLongTermDebtTotal": "452989000", "totalShareholderEquity": "700361000", "capitalLeaseObligations": "4493000", "otherCurrentLiabilities": "11900000", "totalCurrentLiabilities": "16402000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "452989000", "cashAndShortTermInvestments": "40003000", "commonStockSharesOutstanding": "118213000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22323000", "profitLoss": "None", "dividendPayout": "43447000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62763000", "capitalExpenditures": "115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57168000", "cashflowFromInvestment": "-116000", "stockBasedCompensation": "4169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "179910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 86548000, "cost_of_revenue": 5715000, "gross_profit": 80833000, "ebit": 37786000, "ebitda": 68329850, "pretax_income": 28839000, "tax_provision": 2167000, "net_income": 26344000, "net_income_to_common": 26344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34524000, "total_current_assets": 88249000, "total_assets": 1284936000, "short_term_debt": 324000, "long_term_debt": 462096000, "total_debt": 462420000, "total_liabilities": 483533000, "total_equity": 715033000, "shares_outstanding": 122924000, "goodwill_and_intangibles": 4895000 }, "cash_flow": { "operating_cash_flow": 72321323, "capital_expenditure": 208403, "free_cash_flow": 72529726, "dividends_paid": 55528658, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287153, "ticker_id": 2423, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37786000", "ebitda": "68329850", "netIncome": "26344000", "grossProfit": "80833000", "depreciation": "None", "totalRevenue": "86548000", "costOfRevenue": "5715000", "interestIncome": "8947000", "incomeBeforeTax": "28839000", "interestExpense": "8947000", "operatingIncome": "37786000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2167000", "reportedCurrency": "USD", "netInterestIncome": "-8947000", "nonInterestIncome": "None", "operatingExpenses": "43047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30543850", "sellingGeneralAndAdministrative": "9573000", "netIncomeFromContinuingOperations": "26672000" }, "balance": { "goodwill": "4895000", "inventory": "None", "commonStock": "556638000", "currentDebt": "None", "investments": "None", "totalAssets": "1284936000", "longTermDebt": "462096000", "shortTermDebt": "324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "483533000", "otherCurrentAssets": "5736000", "totalCurrentAssets": "88249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196687000", "currentAccountsPayable": "3093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1191525000", "shortLongTermDebtTotal": "466669000", "totalShareholderEquity": "715033000", "capitalLeaseObligations": "4573000", "otherCurrentLiabilities": "12767999", "totalCurrentLiabilities": "16184999", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "467348000", "cashAndShortTermInvestments": "34524000", "commonStockSharesOutstanding": "122924000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26344000", "profitLoss": "None", "dividendPayout": "55528658", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72321323", "capitalExpenditures": "208403", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73083669", "cashflowFromInvestment": "-341015", "stockBasedCompensation": "-4124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55528658", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179908371", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86548000, "cost_of_revenue": 5715000, "gross_profit": 80833000, "research_and_development": null, "selling_general_admin": 9573000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37786000, "depreciation_amortisation": 30543850, "ebitda": 68329850, "interest_expense": 8947000, "interest_income": null, "other_non_operating": null, "pretax_income": 28839000, "tax_provision": 2167000, "effective_tax_rate": null, "net_income": 26344000, "net_income_continuing_ops": 26672000, "net_income_to_common": 26344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34524000, "short_term_investments": null, "net_receivables": 47989000, "inventory": null, "other_current_assets": null, "total_current_assets": 88249000, "net_ppe": null, "goodwill": 4895000, "intangible_assets": null, "goodwill_and_intangibles": 4895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1196687000, "total_assets": 1284936000, "short_term_debt": 324000, "accounts_payable": 3093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16184999, "long_term_debt": 462096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 467348000, "total_liabilities": 483533000, "total_debt": 462420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 715033000, "shares_outstanding": 122924000, "operating_cash_flow": 72321323, "stock_based_compensation": -4124000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208403, "acquisitions": null, "other_investing": null, "investing_cash_flow": -341015, "dividends_paid": 55528658, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73083669, "free_cash_flow": 72529726, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37786000", "ebitda": "68329850", "netIncome": "26344000", "grossProfit": "80833000", "depreciation": "None", "totalRevenue": "86548000", "costOfRevenue": "5715000", "interestIncome": "8947000", "incomeBeforeTax": "28839000", "interestExpense": "8947000", "operatingIncome": "37786000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2167000", "reportedCurrency": "USD", "netInterestIncome": "-8947000", "nonInterestIncome": "None", "operatingExpenses": "43047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30543850", "sellingGeneralAndAdministrative": "9573000", "netIncomeFromContinuingOperations": "26672000" }, "balance": { "goodwill": "4895000", "inventory": "None", "commonStock": "556638000", "currentDebt": "None", "investments": "None", "totalAssets": "1284936000", "longTermDebt": "462096000", "shortTermDebt": "324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "483533000", "otherCurrentAssets": "5736000", "totalCurrentAssets": "88249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196687000", "currentAccountsPayable": "3093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1191525000", "shortLongTermDebtTotal": "466669000", "totalShareholderEquity": "715033000", "capitalLeaseObligations": "4573000", "otherCurrentLiabilities": "12767999", "totalCurrentLiabilities": "16184999", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "467348000", "cashAndShortTermInvestments": "34524000", "commonStockSharesOutstanding": "122924000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26344000", "profitLoss": "None", "dividendPayout": "55528658", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72321323", "capitalExpenditures": "208403", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73083669", "cashflowFromInvestment": "-341015", "stockBasedCompensation": "-4124000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55528658", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179908371", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 90262192, "cost_of_revenue": 36493524, "gross_profit": 53768668, "ebit": 33564147, "ebitda": 64767297, "pretax_income": 26942621, "tax_provision": 1089426, "net_income": 23064946, "net_income_to_common": 23064946, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35628000, "total_current_assets": 99381000, "total_assets": 1325868000, "short_term_debt": 701663, "long_term_debt": 298996274, "total_debt": 299697937, "total_liabilities": 322201000, "total_equity": 911352000, "shares_outstanding": 127947000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54152677, "capital_expenditure": 222962400, "free_cash_flow": 277115077, "dividends_paid": 48071342, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287154, "ticker_id": 2423, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33564147", "ebitda": "64767297", "netIncome": "23064946", "grossProfit": "53768668", "depreciation": "None", "totalRevenue": "90262192", "costOfRevenue": "36493524", "interestIncome": "6621530", "incomeBeforeTax": "26942621", "interestExpense": "6622000", "operatingIncome": "33576732", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1089426", "reportedCurrency": "USD", "netInterestIncome": "-6621526", "nonInterestIncome": "None", "operatingExpenses": "20191936", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36493524", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31203150", "sellingGeneralAndAdministrative": "9636743", "netIncomeFromContinuingOperations": "25853195" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "594955000", "currentDebt": "None", "investments": "None", "totalAssets": "1325868000", "longTermDebt": "298996274", "shortTermDebt": "701663", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "322201000", "otherCurrentAssets": "2755000", "totalCurrentAssets": "99381000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226487000", "currentAccountsPayable": "5474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221759100", "shortLongTermDebtTotal": "304351000", "totalShareholderEquity": "911352000", "capitalLeaseObligations": "4652678", "otherCurrentLiabilities": "10346337", "totalCurrentLiabilities": "16522000", "otherNonCurrentLiabilities": "41670", "totalNonCurrentLiabilities": "305679000", "cashAndShortTermInvestments": "35628000", "commonStockSharesOutstanding": "127947000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25853195", "profitLoss": "None", "dividendPayout": "48071342", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54152677", "capitalExpenditures": "222962400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "170256669", "cashflowFromInvestment": "-222949985", "stockBasedCompensation": "3861815", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48071342", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5082568", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31203150", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90262192, "cost_of_revenue": 36493524, "gross_profit": 53768668, "research_and_development": null, "selling_general_admin": 9636743, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33564147, "depreciation_amortisation": 31203150, "ebitda": 64767297, "interest_expense": 6622000, "interest_income": null, "other_non_operating": null, "pretax_income": 26942621, "tax_provision": 1089426, "effective_tax_rate": null, "net_income": 23064946, "net_income_continuing_ops": 25853195, "net_income_to_common": 23064946, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35628000, "short_term_investments": null, "net_receivables": 60998000, "inventory": null, "other_current_assets": null, "total_current_assets": 99381000, "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": 1226487000, "total_assets": 1325868000, "short_term_debt": 701663, "accounts_payable": 5474000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16522000, "long_term_debt": 298996274, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 305679000, "total_liabilities": 322201000, "total_debt": 299697937, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 911352000, "shares_outstanding": 127947000, "operating_cash_flow": 54152677, "stock_based_compensation": 3861815, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222962400, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222949985, "dividends_paid": 48071342, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 170256669, "free_cash_flow": 277115077, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33564147", "ebitda": "64767297", "netIncome": "23064946", "grossProfit": "53768668", "depreciation": "None", "totalRevenue": "90262192", "costOfRevenue": "36493524", "interestIncome": "6621530", "incomeBeforeTax": "26942621", "interestExpense": "6622000", "operatingIncome": "33576732", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1089426", "reportedCurrency": "USD", "netInterestIncome": "-6621526", "nonInterestIncome": "None", "operatingExpenses": "20191936", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36493524", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31203150", "sellingGeneralAndAdministrative": "9636743", "netIncomeFromContinuingOperations": "25853195" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "594955000", "currentDebt": "None", "investments": "None", "totalAssets": "1325868000", "longTermDebt": "298996274", "shortTermDebt": "701663", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "322201000", "otherCurrentAssets": "2755000", "totalCurrentAssets": "99381000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226487000", "currentAccountsPayable": "5474000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221759100", "shortLongTermDebtTotal": "304351000", "totalShareholderEquity": "911352000", "capitalLeaseObligations": "4652678", "otherCurrentLiabilities": "10346337", "totalCurrentLiabilities": "16522000", "otherNonCurrentLiabilities": "41670", "totalNonCurrentLiabilities": "305679000", "cashAndShortTermInvestments": "35628000", "commonStockSharesOutstanding": "127947000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25853195", "profitLoss": "None", "dividendPayout": "48071342", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54152677", "capitalExpenditures": "222962400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "170256669", "cashflowFromInvestment": "-222949985", "stockBasedCompensation": "3861815", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48071342", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5082568", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31203150", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 70863000, "cost_of_revenue": 35728000, "gross_profit": 35135000, "ebit": -38663000, "ebitda": -6797000, "pretax_income": -44619000, "tax_provision": -5360000, "net_income": -32497000, "net_income_to_common": -32497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34168424, "total_current_assets": 85267081, "total_assets": 1119914763, "short_term_debt": 489139, "long_term_debt": 239159776, "total_debt": 239648915, "total_liabilities": 256420228, "total_equity": 780223709, "shares_outstanding": 116231325, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 56571256, "capital_expenditure": 34083, "free_cash_flow": 56605339, "dividends_paid": 44068609, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287155, "ticker_id": 2423, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38663000", "ebitda": "-6797000", "netIncome": "-32497000", "grossProfit": "35135000", "depreciation": "None", "totalRevenue": "70863000", "costOfRevenue": "35728000", "interestIncome": "5955980", "incomeBeforeTax": "-44619000", "interestExpense": "5956000", "operatingIncome": "-38663000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5360000", "reportedCurrency": "USD", "netInterestIncome": "-5955981", "nonInterestIncome": "None", "operatingExpenses": "73798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31866000", "sellingGeneralAndAdministrative": "9371000", "netIncomeFromContinuingOperations": "-39259179" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "464221566", "currentDebt": "None", "investments": "None", "totalAssets": "1119914763", "longTermDebt": "239159776", "shortTermDebt": "489139", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "256420228", "otherCurrentAssets": "2403597", "totalCurrentAssets": "85267081", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-424", "currentNetReceivables": "48695060", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1034647682", "currentAccountsPayable": "6505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1028819550", "shortLongTermDebtTotal": "242721886", "totalShareholderEquity": "780223709", "capitalLeaseObligations": "3562110", "otherCurrentLiabilities": "5751724", "totalCurrentLiabilities": "12745863", "otherNonCurrentLiabilities": "72920", "totalNonCurrentLiabilities": "243674365", "cashAndShortTermInvestments": "34168424", "commonStockSharesOutstanding": "116231325", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34168424", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39259179", "profitLoss": "None", "dividendPayout": "44068609", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56571256", "capitalExpenditures": "34083", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57074925", "cashflowFromInvestment": "-34083", "stockBasedCompensation": "3762677", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44068609", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4914149", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31866308", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70863000, "cost_of_revenue": 35728000, "gross_profit": 35135000, "research_and_development": null, "selling_general_admin": 9371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38663000, "depreciation_amortisation": 31866000, "ebitda": -6797000, "interest_expense": 5956000, "interest_income": null, "other_non_operating": null, "pretax_income": -44619000, "tax_provision": -5360000, "effective_tax_rate": null, "net_income": -32497000, "net_income_continuing_ops": -39259179, "net_income_to_common": -32497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34168424, "short_term_investments": -424, "net_receivables": 48695060, "inventory": null, "other_current_assets": null, "total_current_assets": 85267081, "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": 1034647682, "total_assets": 1119914763, "short_term_debt": 489139, "accounts_payable": 6505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12745863, "long_term_debt": 239159776, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243674365, "total_liabilities": 256420228, "total_debt": 239648915, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 780223709, "shares_outstanding": 116231325, "operating_cash_flow": 56571256, "stock_based_compensation": 3762677, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34083, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34083, "dividends_paid": 44068609, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57074925, "free_cash_flow": 56605339, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38663000", "ebitda": "-6797000", "netIncome": "-32497000", "grossProfit": "35135000", "depreciation": "None", "totalRevenue": "70863000", "costOfRevenue": "35728000", "interestIncome": "5955980", "incomeBeforeTax": "-44619000", "interestExpense": "5956000", "operatingIncome": "-38663000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5360000", "reportedCurrency": "USD", "netInterestIncome": "-5955981", "nonInterestIncome": "None", "operatingExpenses": "73798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31866000", "sellingGeneralAndAdministrative": "9371000", "netIncomeFromContinuingOperations": "-39259179" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "464221566", "currentDebt": "None", "investments": "None", "totalAssets": "1119914763", "longTermDebt": "239159776", "shortTermDebt": "489139", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "256420228", "otherCurrentAssets": "2403597", "totalCurrentAssets": "85267081", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-424", "currentNetReceivables": "48695060", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1034647682", "currentAccountsPayable": "6505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1028819550", "shortLongTermDebtTotal": "242721886", "totalShareholderEquity": "780223709", "capitalLeaseObligations": "3562110", "otherCurrentLiabilities": "5751724", "totalCurrentLiabilities": "12745863", "otherNonCurrentLiabilities": "72920", "totalNonCurrentLiabilities": "243674365", "cashAndShortTermInvestments": "34168424", "commonStockSharesOutstanding": "116231325", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34168424", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39259179", "profitLoss": "None", "dividendPayout": "44068609", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56571256", "capitalExpenditures": "34083", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57074925", "cashflowFromInvestment": "-34083", "stockBasedCompensation": "3762677", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44068609", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4914149", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31866308", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 74232249, "cost_of_revenue": 36501962, "gross_profit": 37730287, "ebit": 34204320, "ebitda": 66446392, "pretax_income": 27712193, "tax_provision": 1906746, "net_income": 22671583, "net_income_to_common": 22671583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34706176, "total_current_assets": 92169890, "total_assets": 1214671074, "short_term_debt": 122897, "long_term_debt": 252159776, "total_debt": 252282673, "total_liabilities": 271611428, "total_equity": 847627345, "shares_outstanding": 116414000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62416630, "capital_expenditure": 23114, "free_cash_flow": 62439744, "dividends_paid": 98157582, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287157, "ticker_id": 2423, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34204320", "ebitda": "66446392", "netIncome": "22671583", "grossProfit": "37730287", "depreciation": "None", "totalRevenue": "74232249", "costOfRevenue": "36501962", "interestIncome": "6492130", "incomeBeforeTax": "27712193", "interestExpense": "6492000", "operatingIncome": "34204320", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1906746", "reportedCurrency": "USD", "netInterestIncome": "-6492127", "nonInterestIncome": "None", "operatingExpenses": "3525967", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36501962", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32242072", "sellingGeneralAndAdministrative": "9472117", "netIncomeFromContinuingOperations": "25805447" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "532019845", "currentDebt": "None", "investments": "None", "totalAssets": "1214671074", "longTermDebt": "252159776", "shortTermDebt": "122897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "271611428", "otherCurrentAssets": "6817989", "totalCurrentAssets": "92169890", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "176", "currentNetReceivables": "50645725", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1122501184", "currentAccountsPayable": "6865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1114947690", "shortLongTermDebtTotal": "253764669", "totalShareholderEquity": "847627345", "capitalLeaseObligations": "1604893", "otherCurrentLiabilities": "10752398", "totalCurrentLiabilities": "17740295", "otherNonCurrentLiabilities": "104169", "totalNonCurrentLiabilities": "253871133", "cashAndShortTermInvestments": "34706176", "commonStockSharesOutstanding": "116414000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34706176", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28250350", "profitLoss": "None", "dividendPayout": "98157582", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62416630", "capitalExpenditures": "23114", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58610892", "cashflowFromInvestment": "-44719", "stockBasedCompensation": "3829593", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98157582", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "692", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32242453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74232249, "cost_of_revenue": 36501962, "gross_profit": 37730287, "research_and_development": null, "selling_general_admin": 9472117, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34204320, "depreciation_amortisation": 32242072, "ebitda": 66446392, "interest_expense": 6492000, "interest_income": null, "other_non_operating": null, "pretax_income": 27712193, "tax_provision": 1906746, "effective_tax_rate": null, "net_income": 22671583, "net_income_continuing_ops": 25805447, "net_income_to_common": 22671583, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34706176, "short_term_investments": 176, "net_receivables": 50645725, "inventory": null, "other_current_assets": null, "total_current_assets": 92169890, "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": 1122501184, "total_assets": 1214671074, "short_term_debt": 122897, "accounts_payable": 6865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17740295, "long_term_debt": 252159776, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 253871133, "total_liabilities": 271611428, "total_debt": 252282673, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 847627345, "shares_outstanding": 116414000, "operating_cash_flow": 62416630, "stock_based_compensation": 3829593, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23114, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44719, "dividends_paid": 98157582, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58610892, "free_cash_flow": 62439744, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34204320", "ebitda": "66446392", "netIncome": "22671583", "grossProfit": "37730287", "depreciation": "None", "totalRevenue": "74232249", "costOfRevenue": "36501962", "interestIncome": "6492130", "incomeBeforeTax": "27712193", "interestExpense": "6492000", "operatingIncome": "34204320", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1906746", "reportedCurrency": "USD", "netInterestIncome": "-6492127", "nonInterestIncome": "None", "operatingExpenses": "3525967", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36501962", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32242072", "sellingGeneralAndAdministrative": "9472117", "netIncomeFromContinuingOperations": "25805447" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "532019845", "currentDebt": "None", "investments": "None", "totalAssets": "1214671074", "longTermDebt": "252159776", "shortTermDebt": "122897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "271611428", "otherCurrentAssets": "6817989", "totalCurrentAssets": "92169890", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "176", "currentNetReceivables": "50645725", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1122501184", "currentAccountsPayable": "6865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1114947690", "shortLongTermDebtTotal": "253764669", "totalShareholderEquity": "847627345", "capitalLeaseObligations": "1604893", "otherCurrentLiabilities": "10752398", "totalCurrentLiabilities": "17740295", "otherNonCurrentLiabilities": "104169", "totalNonCurrentLiabilities": "253871133", "cashAndShortTermInvestments": "34706176", "commonStockSharesOutstanding": "116414000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34706176", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28250350", "profitLoss": "None", "dividendPayout": "98157582", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62416630", "capitalExpenditures": "23114", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58610892", "cashflowFromInvestment": "-44719", "stockBasedCompensation": "3829593", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98157582", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "692", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32242453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 77619000, "cost_of_revenue": 38601000, "gross_profit": 39018000, "ebit": 23892000, "ebitda": 57002870, "pretax_income": 16946000, "tax_provision": 1759000, "net_income": 13653000, "net_income_to_common": 13653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30945157, "total_current_assets": 88930892, "total_assets": 1242801295, "short_term_debt": 609533, "long_term_debt": 265759776, "total_debt": 266369309, "total_liabilities": 284353143, "total_equity": 1038090817, "shares_outstanding": 116593560, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62882573, "capital_expenditure": 39723, "free_cash_flow": 62922296, "dividends_paid": 51661156, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287158, "ticker_id": 2423, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23892000", "ebitda": "57002870", "netIncome": "13653000", "grossProfit": "39018000", "depreciation": "None", "totalRevenue": "77619000", "costOfRevenue": "38601000", "interestIncome": "0", "incomeBeforeTax": "16946000", "interestExpense": "6946580", "operatingIncome": "23892000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1759000", "reportedCurrency": "USD", "netInterestIncome": "-6946580", "nonInterestIncome": "None", "operatingExpenses": "15126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33110870", "sellingGeneralAndAdministrative": "10252000", "netIncomeFromContinuingOperations": "15186529" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "722877961", "currentDebt": "None", "investments": "None", "totalAssets": "1242801295", "longTermDebt": "265759776", "shortTermDebt": "609533", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "284353143", "otherCurrentAssets": "4767532", "totalCurrentAssets": "88930892", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53218203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153870403", "currentAccountsPayable": "6501900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "267707047", "totalShareholderEquity": "1038090817", "capitalLeaseObligations": "1701904", "otherCurrentLiabilities": "8546076", "totalCurrentLiabilities": "15657509", "otherNonCurrentLiabilities": "135420", "totalNonCurrentLiabilities": "268695634", "cashAndShortTermInvestments": "30945157", "commonStockSharesOutstanding": "116593560", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30945157", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13653322", "profitLoss": "None", "dividendPayout": "51661156", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62882573", "capitalExpenditures": "39723", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71577315", "cashflowFromInvestment": "-39721", "stockBasedCompensation": "8792398", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51661156", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316159", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33110489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77619000, "cost_of_revenue": 38601000, "gross_profit": 39018000, "research_and_development": null, "selling_general_admin": 10252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23892000, "depreciation_amortisation": 33110870, "ebitda": 57002870, "interest_expense": 6946580, "interest_income": null, "other_non_operating": null, "pretax_income": 16946000, "tax_provision": 1759000, "effective_tax_rate": null, "net_income": 13653000, "net_income_continuing_ops": 15186529, "net_income_to_common": 13653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30945157, "short_term_investments": null, "net_receivables": 53218203, "inventory": null, "other_current_assets": null, "total_current_assets": 88930892, "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": 1153870403, "total_assets": 1242801295, "short_term_debt": 609533, "accounts_payable": 6501900, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15657509, "long_term_debt": 265759776, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268695634, "total_liabilities": 284353143, "total_debt": 266369309, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1038090817, "shares_outstanding": 116593560, "operating_cash_flow": 62882573, "stock_based_compensation": 8792398, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39723, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39721, "dividends_paid": 51661156, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71577315, "free_cash_flow": 62922296, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23892000", "ebitda": "57002870", "netIncome": "13653000", "grossProfit": "39018000", "depreciation": "None", "totalRevenue": "77619000", "costOfRevenue": "38601000", "interestIncome": "0", "incomeBeforeTax": "16946000", "interestExpense": "6946580", "operatingIncome": "23892000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1759000", "reportedCurrency": "USD", "netInterestIncome": "-6946580", "nonInterestIncome": "None", "operatingExpenses": "15126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33110870", "sellingGeneralAndAdministrative": "10252000", "netIncomeFromContinuingOperations": "15186529" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "722877961", "currentDebt": "None", "investments": "None", "totalAssets": "1242801295", "longTermDebt": "265759776", "shortTermDebt": "609533", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "284353143", "otherCurrentAssets": "4767532", "totalCurrentAssets": "88930892", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53218203", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153870403", "currentAccountsPayable": "6501900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "267707047", "totalShareholderEquity": "1038090817", "capitalLeaseObligations": "1701904", "otherCurrentLiabilities": "8546076", "totalCurrentLiabilities": "15657509", "otherNonCurrentLiabilities": "135420", "totalNonCurrentLiabilities": "268695634", "cashAndShortTermInvestments": "30945157", "commonStockSharesOutstanding": "116593560", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30945157", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13653322", "profitLoss": "None", "dividendPayout": "51661156", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62882573", "capitalExpenditures": "39723", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71577315", "cashflowFromInvestment": "-39721", "stockBasedCompensation": "8792398", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51661156", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316159", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33110489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 87938305, "cost_of_revenue": 44698707, "gross_profit": 43239598, "ebit": 17560837, "ebitda": 55813967, "pretax_income": 10259507, "tax_provision": 922568, "net_income": 8425243, "net_income_to_common": 8425243, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39679620, "total_current_assets": 103306854, "total_assets": 1291071117, "short_term_debt": null, "long_term_debt": 285359776, "total_debt": 285359776, "total_liabilities": 300940496, "total_equity": 956232230, "shares_outstanding": 72112056, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69045616, "capital_expenditure": 91368, "free_cash_flow": 69136984, "dividends_paid": 46496426, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287159, "ticker_id": 2423, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17560837", "ebitda": "55813967", "netIncome": "8425243", "grossProfit": "43239598", "depreciation": "None", "totalRevenue": "87938305", "costOfRevenue": "44698707", "interestIncome": "0", "incomeBeforeTax": "10259507", "interestExpense": "7301330", "operatingIncome": "17560837", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "922568", "reportedCurrency": "USD", "netInterestIncome": "-7301330", "nonInterestIncome": "None", "operatingExpenses": "25678761", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44698707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38253130", "sellingGeneralAndAdministrative": "9447881", "netIncomeFromContinuingOperations": "9336939" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "641414015", "currentDebt": "None", "investments": "None", "totalAssets": "1291071117", "longTermDebt": "285359776", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "300940496", "otherCurrentAssets": "6073891", "totalCurrentAssets": "103306854", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57553343", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187764263", "currentAccountsPayable": "6854075", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287155700", "totalShareholderEquity": "956232230", "capitalLeaseObligations": "1795924", "otherCurrentLiabilities": "5325703", "totalCurrentLiabilities": "12179778", "otherNonCurrentLiabilities": "166667", "totalNonCurrentLiabilities": "288760718", "cashAndShortTermInvestments": "39679620", "commonStockSharesOutstanding": "72112056", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39679620", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8425243", "profitLoss": "None", "dividendPayout": "46496426", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69045616", "capitalExpenditures": "91368", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60267298", "cashflowFromInvestment": "-91368", "stockBasedCompensation": "3684080", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46496426", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4914149", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38253130", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87938305, "cost_of_revenue": 44698707, "gross_profit": 43239598, "research_and_development": null, "selling_general_admin": 9447881, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17560837, "depreciation_amortisation": 38253130, "ebitda": 55813967, "interest_expense": 7301330, "interest_income": null, "other_non_operating": null, "pretax_income": 10259507, "tax_provision": 922568, "effective_tax_rate": null, "net_income": 8425243, "net_income_continuing_ops": 9336939, "net_income_to_common": 8425243, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39679620, "short_term_investments": null, "net_receivables": 57553343, "inventory": null, "other_current_assets": null, "total_current_assets": 103306854, "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": 1187764263, "total_assets": 1291071117, "short_term_debt": null, "accounts_payable": 6854075, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12179778, "long_term_debt": 285359776, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288760718, "total_liabilities": 300940496, "total_debt": 285359776, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 956232230, "shares_outstanding": 72112056, "operating_cash_flow": 69045616, "stock_based_compensation": 3684080, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91368, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91368, "dividends_paid": 46496426, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60267298, "free_cash_flow": 69136984, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17560837", "ebitda": "55813967", "netIncome": "8425243", "grossProfit": "43239598", "depreciation": "None", "totalRevenue": "87938305", "costOfRevenue": "44698707", "interestIncome": "0", "incomeBeforeTax": "10259507", "interestExpense": "7301330", "operatingIncome": "17560837", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "922568", "reportedCurrency": "USD", "netInterestIncome": "-7301330", "nonInterestIncome": "None", "operatingExpenses": "25678761", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44698707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38253130", "sellingGeneralAndAdministrative": "9447881", "netIncomeFromContinuingOperations": "9336939" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "641414015", "currentDebt": "None", "investments": "None", "totalAssets": "1291071117", "longTermDebt": "285359776", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "300940496", "otherCurrentAssets": "6073891", "totalCurrentAssets": "103306854", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57553343", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1187764263", "currentAccountsPayable": "6854075", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287155700", "totalShareholderEquity": "956232230", "capitalLeaseObligations": "1795924", "otherCurrentLiabilities": "5325703", "totalCurrentLiabilities": "12179778", "otherNonCurrentLiabilities": "166667", "totalNonCurrentLiabilities": "288760718", "cashAndShortTermInvestments": "39679620", "commonStockSharesOutstanding": "72112056", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39679620", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8425243", "profitLoss": "None", "dividendPayout": "46496426", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69045616", "capitalExpenditures": "91368", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60267298", "cashflowFromInvestment": "-91368", "stockBasedCompensation": "3684080", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46496426", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4914149", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38253130", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 84521898, "cost_of_revenue": 41853777, "gross_profit": 42668121, "ebit": 26619283, "ebitda": 62900525, "pretax_income": 19153866, "tax_provision": 1325903, "net_income": 13469750, "net_income_to_common": 13469750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30992670, "total_current_assets": 103140412, "total_assets": 1337789216, "short_term_debt": 488725, "long_term_debt": 294200000, "total_debt": 294688725, "total_liabilities": 309322464, "total_equity": 871274937, "shares_outstanding": 115412176, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59308954, "capital_expenditure": 563840, "free_cash_flow": 59872794, "dividends_paid": 49278855, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287160, "ticker_id": 2423, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26619283", "ebitda": "62900525", "netIncome": "13469750", "grossProfit": "42668121", "depreciation": "None", "totalRevenue": "84521898", "costOfRevenue": "41853777", "interestIncome": "0", "incomeBeforeTax": "19153866", "interestExpense": "7465417", "operatingIncome": "26619283", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1325903", "reportedCurrency": "USD", "netInterestIncome": "-7465417", "nonInterestIncome": "None", "operatingExpenses": "16048838", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41853777", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36281242", "sellingGeneralAndAdministrative": "9115751", "netIncomeFromContinuingOperations": "17827963" }, "balance": { "goodwill": "None", "inventory": "-60719265", "commonStock": "556851365", "currentDebt": "None", "investments": "None", "totalAssets": "1337789216", "longTermDebt": "294200000", "shortTermDebt": "488725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "309322464", "otherCurrentAssets": "72147000", "totalCurrentAssets": "103140412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60720007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234648804", "currentAccountsPayable": "6594736", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296087693", "totalShareholderEquity": "871274937", "capitalLeaseObligations": "1887693", "otherCurrentLiabilities": "6382024", "totalCurrentLiabilities": "12976760", "otherNonCurrentLiabilities": "197917", "totalNonCurrentLiabilities": "296345704", "cashAndShortTermInvestments": "30992670", "commonStockSharesOutstanding": "115412176", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30992670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17827963", "profitLoss": "None", "dividendPayout": "49278855", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4067792", "operatingCashflow": "59308954", "capitalExpenditures": "563840", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67281303", "cashflowFromInvestment": "-563840", "stockBasedCompensation": "3325891", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49278855", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "243167434", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36281242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84521898, "cost_of_revenue": 41853777, "gross_profit": 42668121, "research_and_development": null, "selling_general_admin": 9115751, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26619283, "depreciation_amortisation": 36281242, "ebitda": 62900525, "interest_expense": 7465417, "interest_income": null, "other_non_operating": null, "pretax_income": 19153866, "tax_provision": 1325903, "effective_tax_rate": null, "net_income": 13469750, "net_income_continuing_ops": 17827963, "net_income_to_common": 13469750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30992670, "short_term_investments": null, "net_receivables": 60720007, "inventory": -60719265, "other_current_assets": null, "total_current_assets": 103140412, "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": 1234648804, "total_assets": 1337789216, "short_term_debt": 488725, "accounts_payable": 6594736, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12976760, "long_term_debt": 294200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 296345704, "total_liabilities": 309322464, "total_debt": 294688725, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 871274937, "shares_outstanding": 115412176, "operating_cash_flow": 59308954, "stock_based_compensation": 3325891, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 563840, "acquisitions": null, "other_investing": null, "investing_cash_flow": -563840, "dividends_paid": 49278855, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67281303, "free_cash_flow": 59872794, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26619283", "ebitda": "62900525", "netIncome": "13469750", "grossProfit": "42668121", "depreciation": "None", "totalRevenue": "84521898", "costOfRevenue": "41853777", "interestIncome": "0", "incomeBeforeTax": "19153866", "interestExpense": "7465417", "operatingIncome": "26619283", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1325903", "reportedCurrency": "USD", "netInterestIncome": "-7465417", "nonInterestIncome": "None", "operatingExpenses": "16048838", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41853777", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36281242", "sellingGeneralAndAdministrative": "9115751", "netIncomeFromContinuingOperations": "17827963" }, "balance": { "goodwill": "None", "inventory": "-60719265", "commonStock": "556851365", "currentDebt": "None", "investments": "None", "totalAssets": "1337789216", "longTermDebt": "294200000", "shortTermDebt": "488725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "309322464", "otherCurrentAssets": "72147000", "totalCurrentAssets": "103140412", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60720007", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1234648804", "currentAccountsPayable": "6594736", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296087693", "totalShareholderEquity": "871274937", "capitalLeaseObligations": "1887693", "otherCurrentLiabilities": "6382024", "totalCurrentLiabilities": "12976760", "otherNonCurrentLiabilities": "197917", "totalNonCurrentLiabilities": "296345704", "cashAndShortTermInvestments": "30992670", "commonStockSharesOutstanding": "115412176", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30992670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17827963", "profitLoss": "None", "dividendPayout": "49278855", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4067792", "operatingCashflow": "59308954", "capitalExpenditures": "563840", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67281303", "cashflowFromInvestment": "-563840", "stockBasedCompensation": "3325891", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49278855", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "243167434", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36281242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 71780843, "cost_of_revenue": 28047041, "gross_profit": 43733802, "ebit": 25290058, "ebitda": 48433738, "pretax_income": 18609397, "tax_provision": 128359, "net_income": 14620783, "net_income_to_common": 14620783, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39529000, "total_current_assets": 105194000, "total_assets": 1389785000, "short_term_debt": 511916, "long_term_debt": 310400000, "total_debt": 310911916, "total_liabilities": 329280000, "total_equity": 1010167551, "shares_outstanding": 94969077, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36386578, "capital_expenditure": 445995717, "free_cash_flow": 482382295, "dividends_paid": 36953368, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287162, "ticker_id": 2423, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25290058", "ebitda": "48433738", "netIncome": "14620783", "grossProfit": "43733802", "depreciation": "None", "totalRevenue": "71780843", "costOfRevenue": "28047041", "interestIncome": "6680660", "incomeBeforeTax": "18609397", "interestExpense": "6680661", "operatingIncome": "25290058", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "128359", "reportedCurrency": "USD", "netInterestIncome": "-6681000", "nonInterestIncome": "None", "operatingExpenses": "18443744", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28047041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23143680", "sellingGeneralAndAdministrative": "10358674", "netIncomeFromContinuingOperations": "18481000" }, "balance": { "goodwill": "None", "inventory": "-64176128", "commonStock": "696138622", "currentDebt": "None", "investments": "None", "totalAssets": "1389785000", "longTermDebt": "310400000", "shortTermDebt": "511916", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "329280000", "otherCurrentAssets": "65665189", "totalCurrentAssets": "105194000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64175939", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284591000", "currentAccountsPayable": "3186244", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1278404110", "shortLongTermDebtTotal": "312378000", "totalShareholderEquity": "1010167551", "capitalLeaseObligations": "1978000", "otherCurrentLiabilities": "11958756", "totalCurrentLiabilities": "15145000", "otherNonCurrentLiabilities": "229000", "totalNonCurrentLiabilities": "314135000", "cashAndShortTermInvestments": "39529000", "commonStockSharesOutstanding": "94969077", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18481038", "profitLoss": "None", "dividendPayout": "36953368", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "977336", "operatingCashflow": "36386578", "capitalExpenditures": "445995717", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428358879", "cashflowFromInvestment": "-445995717", "stockBasedCompensation": "3325891", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36953368", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23143680", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71780843, "cost_of_revenue": 28047041, "gross_profit": 43733802, "research_and_development": null, "selling_general_admin": 10358674, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25290058, "depreciation_amortisation": 23143680, "ebitda": 48433738, "interest_expense": 6680661, "interest_income": null, "other_non_operating": null, "pretax_income": 18609397, "tax_provision": 128359, "effective_tax_rate": null, "net_income": 14620783, "net_income_continuing_ops": 18481000, "net_income_to_common": 14620783, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39529000, "short_term_investments": null, "net_receivables": 64175939, "inventory": -64176128, "other_current_assets": null, "total_current_assets": 105194000, "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": 1284591000, "total_assets": 1389785000, "short_term_debt": 511916, "accounts_payable": 3186244, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15145000, "long_term_debt": 310400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314135000, "total_liabilities": 329280000, "total_debt": 310911916, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1010167551, "shares_outstanding": 94969077, "operating_cash_flow": 36386578, "stock_based_compensation": 3325891, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 445995717, "acquisitions": null, "other_investing": null, "investing_cash_flow": -445995717, "dividends_paid": 36953368, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 428358879, "free_cash_flow": 482382295, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25290058", "ebitda": "48433738", "netIncome": "14620783", "grossProfit": "43733802", "depreciation": "None", "totalRevenue": "71780843", "costOfRevenue": "28047041", "interestIncome": "6680660", "incomeBeforeTax": "18609397", "interestExpense": "6680661", "operatingIncome": "25290058", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "128359", "reportedCurrency": "USD", "netInterestIncome": "-6681000", "nonInterestIncome": "None", "operatingExpenses": "18443744", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28047041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23143680", "sellingGeneralAndAdministrative": "10358674", "netIncomeFromContinuingOperations": "18481000" }, "balance": { "goodwill": "None", "inventory": "-64176128", "commonStock": "696138622", "currentDebt": "None", "investments": "None", "totalAssets": "1389785000", "longTermDebt": "310400000", "shortTermDebt": "511916", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "329280000", "otherCurrentAssets": "65665189", "totalCurrentAssets": "105194000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64175939", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284591000", "currentAccountsPayable": "3186244", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1278404110", "shortLongTermDebtTotal": "312378000", "totalShareholderEquity": "1010167551", "capitalLeaseObligations": "1978000", "otherCurrentLiabilities": "11958756", "totalCurrentLiabilities": "15145000", "otherNonCurrentLiabilities": "229000", "totalNonCurrentLiabilities": "314135000", "cashAndShortTermInvestments": "39529000", "commonStockSharesOutstanding": "94969077", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18481038", "profitLoss": "None", "dividendPayout": "36953368", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "977336", "operatingCashflow": "36386578", "capitalExpenditures": "445995717", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "428358879", "cashflowFromInvestment": "-445995717", "stockBasedCompensation": "3325891", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36953368", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23143680", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "income_statement": { "revenue": 59022803, "cost_of_revenue": 25061810, "gross_profit": 33960993, "ebit": 25047206, "ebitda": 44788562, "pretax_income": 18706088, "tax_provision": 909057, "net_income": 15040725, "net_income_to_common": 15040725, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20779119, "total_current_assets": 70716202, "total_assets": 934188359, "short_term_debt": 511916, "long_term_debt": 269600000, "total_debt": 270111916, "total_liabilities": 282236235, "total_equity": 597220000, "shares_outstanding": 82959981, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31518529, "capital_expenditure": 43925612, "free_cash_flow": 75444141, "dividends_paid": 28113694, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287163, "ticker_id": 2423, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:15.414922+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25047206", "ebitda": "44788562", "netIncome": "15040725", "grossProfit": "33960993", "depreciation": "None", "totalRevenue": "59022803", "costOfRevenue": "25061810", "interestIncome": "5271000", "incomeBeforeTax": "18706088", "interestExpense": "6341118", "operatingIncome": "24638361", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "909057", "reportedCurrency": "USD", "netInterestIncome": "-5271264", "nonInterestIncome": "None", "operatingExpenses": "9322632", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "408845", "costofGoodsAndServicesSold": "25061810", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19741356", "sellingGeneralAndAdministrative": "8144632", "netIncomeFromContinuingOperations": "17797031" }, "balance": { "goodwill": "None", "inventory": "-48142112", "commonStock": "597219951", "currentDebt": "None", "investments": "None", "totalAssets": "934188359", "longTermDebt": "269600000", "shortTermDebt": "511916", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "282236235", "otherCurrentAssets": "49937000", "totalCurrentAssets": "70716202", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48142195", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "863472157", "currentAccountsPayable": "1369894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771872", "shortLongTermDebtTotal": "271666030", "totalShareholderEquity": "597220000", "capitalLeaseObligations": "2066030", "otherCurrentLiabilities": "8769365", "totalCurrentLiabilities": "10139259", "otherNonCurrentLiabilities": "260417", "totalNonCurrentLiabilities": "272096976", "cashAndShortTermInvestments": "20779119", "commonStockSharesOutstanding": "82959981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20779119", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17797031", "profitLoss": "None", "dividendPayout": "28113694", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3090456", "operatingCashflow": "31518529", "capitalExpenditures": "43925612", "changeInReceivables": "-86707", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230121946", "cashflowFromInvestment": "200204225", "stockBasedCompensation": "3289740", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28113694", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1600808", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243167434", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19741356", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59022803, "cost_of_revenue": 25061810, "gross_profit": 33960993, "research_and_development": null, "selling_general_admin": 8144632, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25047206, "depreciation_amortisation": 19741356, "ebitda": 44788562, "interest_expense": 6341118, "interest_income": null, "other_non_operating": null, "pretax_income": 18706088, "tax_provision": 909057, "effective_tax_rate": null, "net_income": 15040725, "net_income_continuing_ops": 17797031, "net_income_to_common": 15040725, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20779119, "short_term_investments": null, "net_receivables": 48142195, "inventory": -48142112, "other_current_assets": null, "total_current_assets": 70716202, "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": 863472157, "total_assets": 934188359, "short_term_debt": 511916, "accounts_payable": 1369894, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10139259, "long_term_debt": 269600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272096976, "total_liabilities": 282236235, "total_debt": 270111916, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 597220000, "shares_outstanding": 82959981, "operating_cash_flow": 31518529, "stock_based_compensation": 3289740, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43925612, "acquisitions": null, "other_investing": null, "investing_cash_flow": 200204225, "dividends_paid": 28113694, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230121946, "free_cash_flow": 75444141, "net_change_in_cash": 1600808 }, "raw_data": { "income": { "ebit": "25047206", "ebitda": "44788562", "netIncome": "15040725", "grossProfit": "33960993", "depreciation": "None", "totalRevenue": "59022803", "costOfRevenue": "25061810", "interestIncome": "5271000", "incomeBeforeTax": "18706088", "interestExpense": "6341118", "operatingIncome": "24638361", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "909057", "reportedCurrency": "USD", "netInterestIncome": "-5271264", "nonInterestIncome": "None", "operatingExpenses": "9322632", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "408845", "costofGoodsAndServicesSold": "25061810", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19741356", "sellingGeneralAndAdministrative": "8144632", "netIncomeFromContinuingOperations": "17797031" }, "balance": { "goodwill": "None", "inventory": "-48142112", "commonStock": "597219951", "currentDebt": "None", "investments": "None", "totalAssets": "934188359", "longTermDebt": "269600000", "shortTermDebt": "511916", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "282236235", "otherCurrentAssets": "49937000", "totalCurrentAssets": "70716202", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48142195", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "863472157", "currentAccountsPayable": "1369894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771872", "shortLongTermDebtTotal": "271666030", "totalShareholderEquity": "597220000", "capitalLeaseObligations": "2066030", "otherCurrentLiabilities": "8769365", "totalCurrentLiabilities": "10139259", "otherNonCurrentLiabilities": "260417", "totalNonCurrentLiabilities": "272096976", "cashAndShortTermInvestments": "20779119", "commonStockSharesOutstanding": "82959981", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20779119", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17797031", "profitLoss": "None", "dividendPayout": "28113694", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3090456", "operatingCashflow": "31518529", "capitalExpenditures": "43925612", "changeInReceivables": "-86707", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230121946", "cashflowFromInvestment": "200204225", "stockBasedCompensation": "3289740", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28113694", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1600808", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243167434", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19741356", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }