{ "ticker": { "uuid": "21b9c1c2-df71-4af8-8e8f-d91e897dcac9", "symbol": "GLNG", "name": "Golar LNG Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/", "api_url": "https://sharemaestro.com/factors/api/tickers/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/" }, "ticker_metadata": { "id": 6283, "uuid": "21b9c1c2-df71-4af8-8e8f-d91e897dcac9", "symbol": "GLNG", "name": "Golar LNG Limited", "asset_type": "equity", "market_cap": 5117487000, "stock_exchange_id": 2, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Golar LNG Limited provides infrastructure for the liquefaction, transportation and regasification of LNG. The company is headquartered in Hamilton, Bermuda.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "21b9c1c2-df71-4af8-8e8f-d91e897dcac9", "symbol": "GLNG", "name": "Golar LNG Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/", "api_url": "https://sharemaestro.com/factors/api/tickers/21b9c1c2-df71-4af8-8e8f-d91e897dcac9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.09, "quality": 0.9, "momentum": 0.73, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 50.67, "market_cap": 6283080000, "pe_ratio": 44.5428, "earnings_yield": 0.0225, "ebitda_to_ev": 0.0398, "shareholder_yield": 0.0505, "roe": 0.0738, "piotroski_f_score": 8, "momentum_12_1": 0.3444, "volatility_252d": 0.365 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:00.183347+00:00", "batch_id": "" }, "size": { "price_close": 50.67, "market_cap": 6283080000, "market_cap_usd": 6283080000, "enterprise_value": 7986938000, "shares_outstanding": 124000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 44.5428, "pb_ratio": 3.2886, "ptbv_ratio": 3.2922, "ps_ratio": 13.4089, "pcf_ratio": 15.3805, "pfcf_ratio": 5.0074, "ev_ebitda": 25.1277, "ev_ebit": 30.1471, "ev_sales": 17.0452, "ev_fcf": 6.3653, "earnings_yield": 0.0225, "fcf_yield": 0.1571, "price_to_sales": 13.4089, "price_to_book": 3.2886, "price_to_cashflow": 15.3805, "ebitda_to_ev": 0.0398, "sales_yield": 0.0587 }, "yield": { "dividend_yield": 0.0505, "buyback_yield": 0, "shareholder_yield": 0.0505, "debt_paydown_yield": null, "total_yield": 0.0505 }, "quality": { "gross_margin": 0.5239, "operating_margin": 0.5654, "net_margin": 0.301, "ebitda_margin": 0.6783, "fcf_margin": 2.6778, "roe": 0.0738, "roa": 0.0264, "roic": 0.0715, "roc_greenblatt": null, "asset_turnover": 0.0876, "cash_conversion": 8.8954, "accruals_ratio": -0.05, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": 1.5803, "earnings_stability_5y": 1.8467, "revenue_stability_5y": 0.2533, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0459, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6738, "net_debt_to_ebitda": 5.3605, "debt_to_assets": 0.51, "interest_coverage": 8.0465, "current_ratio": 2.5693, "quick_ratio": 2.5678, "net_debt": 1703858000, "local_beta": -0.001, "volatility_252d": 0.365, "volatility_60d": 0.8566, "max_drawdown_12m": -0.1853, "risk_adjusted_momentum": 0.9436 }, "growth": { "revenue_growth_1y": 0.8168, "revenue_growth_3y_cagr": 0.137, "revenue_growth_5y_cagr": -0.0215, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.54, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4824, "book_value_growth_1y": -0.0492, "revenue_growth": 0.8168, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0858, "price_return_3m": 0.0822, "price_return_6m": 0.3313, "price_return_9m": 0.1599, "price_return_12m": 0.2291, "price_return_12m_ex1m": 0.3444, "momentum_6m": 0.3313, "momentum_12m": 0.2291, "momentum_12_1": 0.3444, "distance_from_52w_high": -0.1073, "distance_from_52w_low": 0.4117, "relative_strength": 0.0711 }, "raw_ttm": { "revenue_ttm": 468574000, "gross_profit_ttm": 245496000, "ebit_ttm": 264932000, "ebitda_ttm": 317854000, "net_income_ttm": 141057000, "eps_diluted_ttm": 1.1376, "operating_cash_flow_ttm": 408508802, "capital_expenditure_ttm": 846254912, "fcf_ttm": 1254763714, "dividends_paid_ttm": 317542886, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32924999, "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_current_liabilities": 512923000, "net_ppe": null, "total_assets": 5346781000, "total_debt": 2726664000, "total_equity": 1910592000, "net_working_capital": 68414000, "book_value_per_share": 15.408, "retained_earnings": -115926000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1908470000, "tangible_book_per_share": 15.3909 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 67, "rank_ptbv": 58, "rank_ps": 92, "rank_pcf": 66, "rank_ev_ebitda": 83, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 23, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 53, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 42, "rank_fcf_margin": 2, "rank_piotroski": 4, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 46 }, "composites": { "value_composite": 91, "quality_composite": 10, "momentum_composite": 27, "growth_composite": 13, "yield_composite": 10, "svqf_composite": 91, "vc1_composite": 94, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.2846, "os_score": 0.43, "value_percentile": 0.09, "quality_percentile": 0.9, "momentum_percentile": 0.73, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 88, "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": 1321, "ticker_id": 6283, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:00.183347+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.67, "market_cap": 6283080000, "market_cap_usd": 6283080000, "enterprise_value": 7986938000, "shares_outstanding": 124000000, "fx_rate_to_usd": null, "pe_ratio": 44.54284438, "pb_ratio": 3.2885514, "ptbv_ratio": 3.29220789, "ps_ratio": 13.40893861, "pcf_ratio": 15.38052539, "pfcf_ratio": 5.00738102, "ev_ebitda": 25.12769385, "ev_ebit": 30.14712455, "ev_sales": 17.04520097, "ev_fcf": 6.36529245, "earnings_yield": 0.0224503, "fcf_yield": 0.15710197, "dividend_yield": 0.05053937, "buyback_yield": 0, "shareholder_yield": 0.05053937, "debt_paydown_yield": null, "total_yield": 0.05053937, "gross_margin": 0.52392152, "operating_margin": 0.56540056, "net_margin": 0.30103463, "ebitda_margin": 0.67834323, "fcf_margin": 2.67783469, "roe": 0.07382895, "roa": 0.02638167, "roic": 0.07150507, "roc_greenblatt": null, "asset_turnover": 0.08763665, "cash_conversion": 8.8954374, "accruals_ratio": -0.05002109, "sbc_to_revenue": null, "debt_to_equity": 1.67384507, "net_debt_to_ebitda": 5.36050514, "debt_to_assets": 0.50996366, "interest_coverage": 8.04653024, "current_ratio": 2.56930962, "quick_ratio": 2.56776553, "net_debt": 1703858000, "revenue_growth_1y": 0.81677685, "revenue_growth_3y_cagr": 0.13697763, "revenue_growth_5y_cagr": -0.02147314, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.53997001, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4823829, "book_value_growth_1y": -0.04919131, "piotroski_f_score": 8, "altman_z_score": 1.58025322, "earnings_stability_5y": 1.846705, "revenue_stability_5y": 0.253304, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08580975, "price_return_3m": 0.08216048, "price_return_6m": 0.33128049, "price_return_9m": 0.15987877, "price_return_12m": 0.22905787, "price_return_12m_ex1m": 0.34442243, "distance_from_52w_high": -0.107286, "distance_from_52w_low": 0.41169587, "relative_strength": 0.07111682, "local_beta": -0.001, "volatility_252d": 0.365007, "volatility_60d": 0.856615, "max_drawdown_12m": -0.18529246, "revenue_ttm": 468574000, "gross_profit_ttm": 245496000, "ebit_ttm": 264932000, "ebitda_ttm": 317854000, "net_income_ttm": 141057000, "eps_diluted_ttm": 1.13755645, "operating_cash_flow_ttm": 408508802, "capital_expenditure_ttm": 846254912, "fcf_ttm": 1254763714, "dividends_paid_ttm": 317542886, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32924999, "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_current_liabilities": 512923000, "net_ppe": null, "total_assets": 5346781000, "total_debt": 2726664000, "total_equity": 1910592000, "net_working_capital": 68414000, "book_value_per_share": 15.408, "retained_earnings": -115926000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1908470000, "tangible_book_per_share": 15.3908871, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 82, "rank_pb": 67, "rank_ptbv": 58, "rank_ps": 92, "rank_pcf": 66, "rank_ev_ebitda": 83, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 23, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 53, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 42, "rank_fcf_margin": 2, "rank_piotroski": 4, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 46, "value_composite": 91, "quality_composite": 10, "momentum_composite": 27, "growth_composite": 13, "yield_composite": 10, "svqf_composite": 91, "vc1_composite": 94, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 88, "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": 50.67, "os": 0.43, "value": 0.09, "quality": 0.9, "momentum": 0.73, "confidence": 1, "coverage": 1, "pe_ratio": 44.5428, "earnings_yield": 0.0225, "shareholder_yield": 0.0505, "roe": 0.0738, "momentum_12_1": 0.3444, "complete_fields": { "id": 1321, "ticker_id": 6283, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:00.183347+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.67, "market_cap": 6283080000, "market_cap_usd": 6283080000, "enterprise_value": 7986938000, "shares_outstanding": 124000000, "fx_rate_to_usd": null, "pe_ratio": 44.54284438, "pb_ratio": 3.2885514, "ptbv_ratio": 3.29220789, "ps_ratio": 13.40893861, "pcf_ratio": 15.38052539, "pfcf_ratio": 5.00738102, "ev_ebitda": 25.12769385, "ev_ebit": 30.14712455, "ev_sales": 17.04520097, "ev_fcf": 6.36529245, "earnings_yield": 0.0224503, "fcf_yield": 0.15710197, "dividend_yield": 0.05053937, "buyback_yield": 0, "shareholder_yield": 0.05053937, "debt_paydown_yield": null, "total_yield": 0.05053937, "gross_margin": 0.52392152, "operating_margin": 0.56540056, "net_margin": 0.30103463, "ebitda_margin": 0.67834323, "fcf_margin": 2.67783469, "roe": 0.07382895, "roa": 0.02638167, "roic": 0.07150507, "roc_greenblatt": null, "asset_turnover": 0.08763665, "cash_conversion": 8.8954374, "accruals_ratio": -0.05002109, "sbc_to_revenue": null, "debt_to_equity": 1.67384507, "net_debt_to_ebitda": 5.36050514, "debt_to_assets": 0.50996366, "interest_coverage": 8.04653024, "current_ratio": 2.56930962, "quick_ratio": 2.56776553, "net_debt": 1703858000, "revenue_growth_1y": 0.81677685, "revenue_growth_3y_cagr": 0.13697763, "revenue_growth_5y_cagr": -0.02147314, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.53997001, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4823829, "book_value_growth_1y": -0.04919131, "piotroski_f_score": 8, "altman_z_score": 1.58025322, "earnings_stability_5y": 1.846705, "revenue_stability_5y": 0.253304, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08580975, "price_return_3m": 0.08216048, "price_return_6m": 0.33128049, "price_return_9m": 0.15987877, "price_return_12m": 0.22905787, "price_return_12m_ex1m": 0.34442243, "distance_from_52w_high": -0.107286, "distance_from_52w_low": 0.41169587, "relative_strength": 0.07111682, "local_beta": -0.001, "volatility_252d": 0.365007, "volatility_60d": 0.856615, "max_drawdown_12m": -0.18529246, "revenue_ttm": 468574000, "gross_profit_ttm": 245496000, "ebit_ttm": 264932000, "ebitda_ttm": 317854000, "net_income_ttm": 141057000, "eps_diluted_ttm": 1.13755645, "operating_cash_flow_ttm": 408508802, "capital_expenditure_ttm": 846254912, "fcf_ttm": 1254763714, "dividends_paid_ttm": 317542886, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32924999, "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_current_liabilities": 512923000, "net_ppe": null, "total_assets": 5346781000, "total_debt": 2726664000, "total_equity": 1910592000, "net_working_capital": 68414000, "book_value_per_share": 15.408, "retained_earnings": -115926000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1908470000, "tangible_book_per_share": 15.3908871, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 82, "rank_pb": 67, "rank_ptbv": 58, "rank_ps": 92, "rank_pcf": 66, "rank_ev_ebitda": 83, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 23, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 53, "rank_roc": 50, "rank_roic": 51, "rank_gross_margin": 42, "rank_fcf_margin": 2, "rank_piotroski": 4, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 46, "value_composite": 91, "quality_composite": 10, "momentum_composite": 27, "growth_composite": 13, "yield_composite": 10, "svqf_composite": 91, "vc1_composite": 94, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 88, "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "ebit": 135548000, "ebitda": 184803000, "pretax_income": 116883000, "tax_provision": 4307000, "net_income": 65676000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101305000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 428671000, "capital_expenditure": 853373000, "free_cash_flow": 1282044000, "dividends_paid": 305848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81573, "ticker_id": 6283, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135548000", "ebitda": "184803000", "netIncome": "65676000", "grossProfit": "184373000", "depreciation": "None", "totalRevenue": "393522000", "costOfRevenue": "209149000", "interestIncome": "34577000", "incomeBeforeTax": "116883000", "interestExpense": "32924999", "operatingIncome": "135548000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4307000", "reportedCurrency": "USD", "netInterestIncome": "-13926000", "nonInterestIncome": "None", "operatingExpenses": "48825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19231000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49255000", "sellingGeneralAndAdministrative": "29594000", "netIncomeFromContinuingOperations": "112576000" }, "balance": { "goodwill": "2069999", "inventory": "792000", "commonStock": "101319000", "currentDebt": "None", "investments": "None", "totalAssets": "5325601000", "longTermDebt": "2456822000", "shortTermDebt": "301202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-173456000", "totalLiabilities": "3258047000", "otherCurrentAssets": "32013000", "totalCurrentAssets": "1413504000", "currentLongTermDebt": "301202000", "longTermInvestments": "45011000", "shortTermInvestments": "146829000", "currentNetReceivables": "205575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3912096999", "currentAccountsPayable": "123605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2758024000", "totalShareholderEquity": "1842976000", "capitalLeaseObligations": "6672000", "otherCurrentLiabilities": "130533000", "totalCurrentLiabilities": "555340000", "otherNonCurrentLiabilities": "245885000", "totalNonCurrentLiabilities": "2702707000", "cashAndShortTermInvestments": "1175916000", "commonStockSharesOutstanding": "101305000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1175916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65676000", "profitLoss": "None", "dividendPayout": "305848000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428671000", "capitalExpenditures": "853373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "883361000", "cashflowFromInvestment": "-813197000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393522000, "cost_of_revenue": 209149000, "gross_profit": 184373000, "research_and_development": 19231000, "selling_general_admin": 29594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135548000, "depreciation_amortisation": 49255000, "ebitda": 184803000, "interest_expense": 32924999, "interest_income": null, "other_non_operating": null, "pretax_income": 116883000, "tax_provision": 4307000, "effective_tax_rate": null, "net_income": 65676000, "net_income_continuing_ops": 112576000, "net_income_to_common": 65676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1175916000, "short_term_investments": 146829000, "net_receivables": 205575000, "inventory": 792000, "other_current_assets": null, "total_current_assets": 1413504000, "net_ppe": null, "goodwill": 2069999, "intangible_assets": null, "goodwill_and_intangibles": 2069999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3912096999, "total_assets": 5325601000, "short_term_debt": 301202000, "accounts_payable": 123605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555340000, "long_term_debt": 2456822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2702707000, "total_liabilities": 3258047000, "total_debt": 2758024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173456000, "total_equity": 1842976000, "shares_outstanding": 101305000, "operating_cash_flow": 428671000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 853373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -813197000, "dividends_paid": 305848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 883361000, "free_cash_flow": 1282044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135548000", "ebitda": "184803000", "netIncome": "65676000", "grossProfit": "184373000", "depreciation": "None", "totalRevenue": "393522000", "costOfRevenue": "209149000", "interestIncome": "34577000", "incomeBeforeTax": "116883000", "interestExpense": "32924999", "operatingIncome": "135548000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4307000", "reportedCurrency": "USD", "netInterestIncome": "-13926000", "nonInterestIncome": "None", "operatingExpenses": "48825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19231000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49255000", "sellingGeneralAndAdministrative": "29594000", "netIncomeFromContinuingOperations": "112576000" }, "balance": { "goodwill": "2069999", "inventory": "792000", "commonStock": "101319000", "currentDebt": "None", "investments": "None", "totalAssets": "5325601000", "longTermDebt": "2456822000", "shortTermDebt": "301202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-173456000", "totalLiabilities": "3258047000", "otherCurrentAssets": "32013000", "totalCurrentAssets": "1413504000", "currentLongTermDebt": "301202000", "longTermInvestments": "45011000", "shortTermInvestments": "146829000", "currentNetReceivables": "205575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3912096999", "currentAccountsPayable": "123605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2758024000", "totalShareholderEquity": "1842976000", "capitalLeaseObligations": "6672000", "otherCurrentLiabilities": "130533000", "totalCurrentLiabilities": "555340000", "otherNonCurrentLiabilities": "245885000", "totalNonCurrentLiabilities": "2702707000", "cashAndShortTermInvestments": "1175916000", "commonStockSharesOutstanding": "101305000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1175916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65676000", "profitLoss": "None", "dividendPayout": "305848000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "428671000", "capitalExpenditures": "853373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "883361000", "cashflowFromInvestment": "-813197000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49255000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 260372000, "cost_of_revenue": 175109000, "gross_profit": 85263000, "ebit": 93434000, "ebitda": 146960000, "pretax_income": 80775000, "tax_provision": -18000, "net_income": 50839000, "net_income_to_common": 50839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566384000, "total_current_assets": 739866000, "total_assets": 4367677000, "short_term_debt": 522869000, "long_term_debt": 930973000, "total_debt": 1453842000, "total_liabilities": 1998273000, "total_equity": 2014151000, "shares_outstanding": 105268000, "goodwill_and_intangibles": 2348000 }, "cash_flow": { "operating_cash_flow": 318241000, "capital_expenditure": 438548000, "free_cash_flow": 756789000, "dividends_paid": 104107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81578, "ticker_id": 6283, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93434000", "ebitda": "146960000", "netIncome": "50839000", "grossProfit": "85263000", "depreciation": "None", "totalRevenue": "260372000", "costOfRevenue": "175109000", "interestIncome": "44818000", "incomeBeforeTax": "80775000", "interestExpense": "5157000", "operatingIncome": "45417000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18000", "reportedCurrency": "USD", "netInterestIncome": "38864000", "nonInterestIncome": "None", "operatingExpenses": "39846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12341000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53526000", "sellingGeneralAndAdministrative": "27505000", "netIncomeFromContinuingOperations": "80793000" }, "balance": { "goodwill": "None", "inventory": "2077000", "commonStock": "104535000", "currentDebt": "None", "investments": "None", "totalAssets": "4367677000", "longTermDebt": "930973000", "shortTermDebt": "522869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2348000", "reportedCurrency": "USD", "retainedEarnings": "10266000", "totalLiabilities": "1998273000", "otherCurrentAssets": "78940000", "totalCurrentAssets": "739866000", "currentLongTermDebt": "521282000", "longTermInvestments": "43665000", "shortTermInvestments": "0", "currentNetReceivables": "92465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3627811000", "currentAccountsPayable": "198906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1458966000", "totalShareholderEquity": "2014151000", "capitalLeaseObligations": "6711000", "otherCurrentLiabilities": "77754000", "totalCurrentLiabilities": "841524000", "otherNonCurrentLiabilities": "6694000", "totalNonCurrentLiabilities": "1156749000", "cashAndShortTermInvestments": "566384000", "commonStockSharesOutstanding": "105268000", "intangibleAssetsExcludingGoodwill": "2348000", "cashAndCashEquivalentsAtCarryingValue": "566384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50839000", "profitLoss": "None", "dividendPayout": "104107000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318241000", "capitalExpenditures": "438548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43852000", "cashflowFromInvestment": "-416981000", "stockBasedCompensation": "7181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104107000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260372000, "cost_of_revenue": 175109000, "gross_profit": 85263000, "research_and_development": 12341000, "selling_general_admin": 27505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93434000, "depreciation_amortisation": 53526000, "ebitda": 146960000, "interest_expense": 5157000, "interest_income": null, "other_non_operating": null, "pretax_income": 80775000, "tax_provision": -18000, "effective_tax_rate": null, "net_income": 50839000, "net_income_continuing_ops": 80793000, "net_income_to_common": 50839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566384000, "short_term_investments": 0, "net_receivables": 92465000, "inventory": 2077000, "other_current_assets": null, "total_current_assets": 739866000, "net_ppe": null, "goodwill": null, "intangible_assets": 2348000, "goodwill_and_intangibles": 2348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3627811000, "total_assets": 4367677000, "short_term_debt": 522869000, "accounts_payable": 198906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 841524000, "long_term_debt": 930973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1156749000, "total_liabilities": 1998273000, "total_debt": 1453842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10266000, "total_equity": 2014151000, "shares_outstanding": 105268000, "operating_cash_flow": 318241000, "stock_based_compensation": 7181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 438548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416981000, "dividends_paid": 104107000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43852000, "free_cash_flow": 756789000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93434000", "ebitda": "146960000", "netIncome": "50839000", "grossProfit": "85263000", "depreciation": "None", "totalRevenue": "260372000", "costOfRevenue": "175109000", "interestIncome": "44818000", "incomeBeforeTax": "80775000", "interestExpense": "5157000", "operatingIncome": "45417000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-18000", "reportedCurrency": "USD", "netInterestIncome": "38864000", "nonInterestIncome": "None", "operatingExpenses": "39846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12341000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53526000", "sellingGeneralAndAdministrative": "27505000", "netIncomeFromContinuingOperations": "80793000" }, "balance": { "goodwill": "None", "inventory": "2077000", "commonStock": "104535000", "currentDebt": "None", "investments": "None", "totalAssets": "4367677000", "longTermDebt": "930973000", "shortTermDebt": "522869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2348000", "reportedCurrency": "USD", "retainedEarnings": "10266000", "totalLiabilities": "1998273000", "otherCurrentAssets": "78940000", "totalCurrentAssets": "739866000", "currentLongTermDebt": "521282000", "longTermInvestments": "43665000", "shortTermInvestments": "0", "currentNetReceivables": "92465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3627811000", "currentAccountsPayable": "198906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1458966000", "totalShareholderEquity": "2014151000", "capitalLeaseObligations": "6711000", "otherCurrentLiabilities": "77754000", "totalCurrentLiabilities": "841524000", "otherNonCurrentLiabilities": "6694000", "totalNonCurrentLiabilities": "1156749000", "cashAndShortTermInvestments": "566384000", "commonStockSharesOutstanding": "105268000", "intangibleAssetsExcludingGoodwill": "2348000", "cashAndCashEquivalentsAtCarryingValue": "566384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50839000", "profitLoss": "None", "dividendPayout": "104107000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318241000", "capitalExpenditures": "438548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43852000", "cashflowFromInvestment": "-416981000", "stockBasedCompensation": "7181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104107000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53526000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 298429000, "cost_of_revenue": 143626000, "gross_profit": 154803000, "ebit": 2913999, "ebitda": 53207999, "pretax_income": -1273000, "tax_provision": 1870000, "net_income": -46820000, "net_income_to_common": -46820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679225000, "total_current_assets": 815564000, "total_assets": 4083987000, "short_term_debt": 344028000, "long_term_debt": 874164000, "total_debt": 1218192000, "total_liabilities": 1481544000, "total_equity": 2067669000, "shares_outstanding": 106620000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 135251000, "capital_expenditure": 325214000, "free_cash_flow": 460465000, "dividends_paid": 79448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81583, "ticker_id": 6283, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2913999", "ebitda": "53207999", "netIncome": "-46820000", "grossProfit": "154803000", "depreciation": "None", "totalRevenue": "298429000", "costOfRevenue": "143626000", "interestIncome": "56436000", "incomeBeforeTax": "-1273000", "interestExpense": "1978000", "operatingIncome": "82211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1870000", "reportedCurrency": "USD", "netInterestIncome": "54458000", "nonInterestIncome": "None", "operatingExpenses": "72592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39130000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50294000", "sellingGeneralAndAdministrative": "33462000", "netIncomeFromContinuingOperations": "92337000" }, "balance": { "goodwill": "None", "inventory": "1990000", "commonStock": "104578000", "currentDebt": "None", "investments": "None", "totalAssets": "4083987000", "longTermDebt": "874164000", "shortTermDebt": "344028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "77035000", "totalLiabilities": "1481544000", "otherCurrentAssets": "71183000", "totalCurrentAssets": "815564000", "currentLongTermDebt": "342566000", "longTermInvestments": "53982000", "shortTermInvestments": "5158000", "currentNetReceivables": "63166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3268423000", "currentAccountsPayable": "7454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224073000", "totalShareholderEquity": "2067669000", "capitalLeaseObligations": "7343000", "otherCurrentLiabilities": "176784000", "totalCurrentLiabilities": "545780000", "otherNonCurrentLiabilities": "6793000", "totalNonCurrentLiabilities": "935764000", "cashAndShortTermInvestments": "679225000", "commonStockSharesOutstanding": "106620000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "679225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46793000", "profitLoss": "None", "dividendPayout": "79448000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "135251000", "capitalExpenditures": "325214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244953000", "cashflowFromInvestment": "-131709000", "stockBasedCompensation": "5824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61684000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298429000, "cost_of_revenue": 143626000, "gross_profit": 154803000, "research_and_development": 39130000, "selling_general_admin": 33462000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2913999, "depreciation_amortisation": 50294000, "ebitda": 53207999, "interest_expense": 1978000, "interest_income": null, "other_non_operating": null, "pretax_income": -1273000, "tax_provision": 1870000, "effective_tax_rate": null, "net_income": -46820000, "net_income_continuing_ops": 92337000, "net_income_to_common": -46820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 679225000, "short_term_investments": 5158000, "net_receivables": 63166000, "inventory": 1990000, "other_current_assets": null, "total_current_assets": 815564000, "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": 3268423000, "total_assets": 4083987000, "short_term_debt": 344028000, "accounts_payable": 7454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545780000, "long_term_debt": 874164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935764000, "total_liabilities": 1481544000, "total_debt": 1218192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77035000, "total_equity": 2067669000, "shares_outstanding": 106620000, "operating_cash_flow": 135251000, "stock_based_compensation": 5824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 325214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131709000, "dividends_paid": 79448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244953000, "free_cash_flow": 460465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2913999", "ebitda": "53207999", "netIncome": "-46820000", "grossProfit": "154803000", "depreciation": "None", "totalRevenue": "298429000", "costOfRevenue": "143626000", "interestIncome": "56436000", "incomeBeforeTax": "-1273000", "interestExpense": "1978000", "operatingIncome": "82211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1870000", "reportedCurrency": "USD", "netInterestIncome": "54458000", "nonInterestIncome": "None", "operatingExpenses": "72592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39130000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50294000", "sellingGeneralAndAdministrative": "33462000", "netIncomeFromContinuingOperations": "92337000" }, "balance": { "goodwill": "None", "inventory": "1990000", "commonStock": "104578000", "currentDebt": "None", "investments": "None", "totalAssets": "4083987000", "longTermDebt": "874164000", "shortTermDebt": "344028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "77035000", "totalLiabilities": "1481544000", "otherCurrentAssets": "71183000", "totalCurrentAssets": "815564000", "currentLongTermDebt": "342566000", "longTermInvestments": "53982000", "shortTermInvestments": "5158000", "currentNetReceivables": "63166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3268423000", "currentAccountsPayable": "7454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224073000", "totalShareholderEquity": "2067669000", "capitalLeaseObligations": "7343000", "otherCurrentLiabilities": "176784000", "totalCurrentLiabilities": "545780000", "otherNonCurrentLiabilities": "6793000", "totalNonCurrentLiabilities": "935764000", "cashAndShortTermInvestments": "679225000", "commonStockSharesOutstanding": "106620000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "679225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46793000", "profitLoss": "None", "dividendPayout": "79448000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "135251000", "capitalExpenditures": "325214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244953000", "cashflowFromInvestment": "-131709000", "stockBasedCompensation": "5824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61684000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50294000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 267740000, "cost_of_revenue": 126958000, "gross_profit": 140782000, "ebit": 1025426000, "ebitda": 1077138000, "pretax_income": 1015069000, "tax_provision": -438000, "net_income": 674603000, "net_income_to_common": 674603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 878838000, "total_current_assets": 1258506000, "total_assets": 4279560000, "short_term_debt": 346106000, "long_term_debt": 844546000, "total_debt": 1190652000, "total_liabilities": 1379386000, "total_equity": 2500224000, "shares_outstanding": 108542000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 298881000, "capital_expenditure": 267421000, "free_cash_flow": 566302000, "dividends_paid": 55169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81588, "ticker_id": 6283, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1025426000", "ebitda": "1077138000", "netIncome": "674603000", "grossProfit": "140782000", "depreciation": "None", "totalRevenue": "267740000", "costOfRevenue": "126958000", "interestIncome": "14882000", "incomeBeforeTax": "1015069000", "interestExpense": "29398000", "operatingIncome": "94665000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-438000", "reportedCurrency": "USD", "netInterestIncome": "-14811000", "nonInterestIncome": "None", "operatingExpenses": "46117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8017000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51712000", "sellingGeneralAndAdministrative": "38100000", "netIncomeFromContinuingOperations": "1015507000" }, "balance": { "goodwill": "None", "inventory": "692000", "commonStock": "107226000", "currentDebt": "None", "investments": "None", "totalAssets": "4279560000", "longTermDebt": "844546000", "shortTermDebt": "346106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "262063000", "totalLiabilities": "1379386000", "otherCurrentAssets": "98065000", "totalCurrentAssets": "1258506000", "currentLongTermDebt": "344778000", "longTermInvestments": "104108000", "shortTermInvestments": "224788000", "currentNetReceivables": "56123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3021054000", "currentAccountsPayable": "8983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2289085000", "shortLongTermDebtTotal": "1194239000", "totalShareholderEquity": "2500224000", "capitalLeaseObligations": "3587000", "otherCurrentLiabilities": "35798000", "totalCurrentLiabilities": "414412000", "otherNonCurrentLiabilities": "35806000", "totalNonCurrentLiabilities": "964974000", "cashAndShortTermInvestments": "878838000", "commonStockSharesOutstanding": "108542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "878838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "939057000", "profitLoss": "None", "dividendPayout": "55169000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-157000", "operatingCashflow": "298881000", "capitalExpenditures": "267421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-691643000", "cashflowFromInvestment": "1067721000", "stockBasedCompensation": "3410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267740000, "cost_of_revenue": 126958000, "gross_profit": 140782000, "research_and_development": 8017000, "selling_general_admin": 38100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1025426000, "depreciation_amortisation": 51712000, "ebitda": 1077138000, "interest_expense": 29398000, "interest_income": null, "other_non_operating": null, "pretax_income": 1015069000, "tax_provision": -438000, "effective_tax_rate": null, "net_income": 674603000, "net_income_continuing_ops": 1015507000, "net_income_to_common": 674603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 878838000, "short_term_investments": 224788000, "net_receivables": 56123000, "inventory": 692000, "other_current_assets": null, "total_current_assets": 1258506000, "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": 3021054000, "total_assets": 4279560000, "short_term_debt": 346106000, "accounts_payable": 8983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414412000, "long_term_debt": 844546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964974000, "total_liabilities": 1379386000, "total_debt": 1190652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 262063000, "total_equity": 2500224000, "shares_outstanding": 108542000, "operating_cash_flow": 298881000, "stock_based_compensation": 3410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1067721000, "dividends_paid": 55169000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -691643000, "free_cash_flow": 566302000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1025426000", "ebitda": "1077138000", "netIncome": "674603000", "grossProfit": "140782000", "depreciation": "None", "totalRevenue": "267740000", "costOfRevenue": "126958000", "interestIncome": "14882000", "incomeBeforeTax": "1015069000", "interestExpense": "29398000", "operatingIncome": "94665000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-438000", "reportedCurrency": "USD", "netInterestIncome": "-14811000", "nonInterestIncome": "None", "operatingExpenses": "46117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8017000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51712000", "sellingGeneralAndAdministrative": "38100000", "netIncomeFromContinuingOperations": "1015507000" }, "balance": { "goodwill": "None", "inventory": "692000", "commonStock": "107226000", "currentDebt": "None", "investments": "None", "totalAssets": "4279560000", "longTermDebt": "844546000", "shortTermDebt": "346106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "262063000", "totalLiabilities": "1379386000", "otherCurrentAssets": "98065000", "totalCurrentAssets": "1258506000", "currentLongTermDebt": "344778000", "longTermInvestments": "104108000", "shortTermInvestments": "224788000", "currentNetReceivables": "56123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3021054000", "currentAccountsPayable": "8983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2289085000", "shortLongTermDebtTotal": "1194239000", "totalShareholderEquity": "2500224000", "capitalLeaseObligations": "3587000", "otherCurrentLiabilities": "35798000", "totalCurrentLiabilities": "414412000", "otherNonCurrentLiabilities": "35806000", "totalNonCurrentLiabilities": "964974000", "cashAndShortTermInvestments": "878838000", "commonStockSharesOutstanding": "108542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "878838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "939057000", "profitLoss": "None", "dividendPayout": "55169000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-157000", "operatingCashflow": "298881000", "capitalExpenditures": "267421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-691643000", "cashflowFromInvestment": "1067721000", "stockBasedCompensation": "3410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55169000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51712000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 260273000, "cost_of_revenue": 120397000, "gross_profit": 139876000, "ebit": -25819000, "ebitda": 29543000, "pretax_income": -63334000, "tax_provision": 1440000, "net_income": -161090000, "net_income_to_common": -161090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231849000, "total_current_assets": 925597000, "total_assets": 4948295000, "short_term_debt": 707008000, "long_term_debt": 1358950000, "total_debt": 2065958000, "total_liabilities": 2770378000, "total_equity": 1730650000, "shares_outstanding": 109644000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 230005000, "capital_expenditure": 214406000, "free_cash_flow": 444411000, "dividends_paid": 33136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81593, "ticker_id": 6283, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25819000", "ebitda": "29543000", "netIncome": "-161090000", "grossProfit": "139876000", "depreciation": "None", "totalRevenue": "260273000", "costOfRevenue": "120397000", "interestIncome": "139000", "incomeBeforeTax": "-63334000", "interestExpense": "38595000", "operatingIncome": "102044000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1440000", "reportedCurrency": "USD", "netInterestIncome": "-56949000", "nonInterestIncome": "None", "operatingExpenses": "37832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2521000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55362000", "sellingGeneralAndAdministrative": "37808000", "netIncomeFromContinuingOperations": "-8600000" }, "balance": { "goodwill": "None", "inventory": "536000", "commonStock": "108223000", "currentDebt": "None", "investments": "None", "totalAssets": "4948295000", "longTermDebt": "1358950000", "shortTermDebt": "707008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-539598000", "totalLiabilities": "2770378000", "otherCurrentAssets": "174007000", "totalCurrentAssets": "925597000", "currentLongTermDebt": "1050851000", "longTermInvestments": "52215000", "shortTermInvestments": "484250000", "currentNetReceivables": "34955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4022698000", "currentAccountsPayable": "4929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3755512000", "shortLongTermDebtTotal": "1634274000", "totalShareholderEquity": "1730650000", "capitalLeaseObligations": "11429000", "otherCurrentLiabilities": "478661000", "totalCurrentLiabilities": "1307221000", "otherNonCurrentLiabilities": "104937000", "totalNonCurrentLiabilities": "1463157000", "cashAndShortTermInvestments": "231849000", "commonStockSharesOutstanding": "109644000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "231849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559449000", "profitLoss": "None", "dividendPayout": "33136000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "998000", "operatingCashflow": "230005000", "capitalExpenditures": "214406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27731000", "cashflowFromInvestment": "-74354000", "stockBasedCompensation": "3520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260273000, "cost_of_revenue": 120397000, "gross_profit": 139876000, "research_and_development": 2521000, "selling_general_admin": 37808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25819000, "depreciation_amortisation": 55362000, "ebitda": 29543000, "interest_expense": 38595000, "interest_income": null, "other_non_operating": null, "pretax_income": -63334000, "tax_provision": 1440000, "effective_tax_rate": null, "net_income": -161090000, "net_income_continuing_ops": -8600000, "net_income_to_common": -161090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231849000, "short_term_investments": 484250000, "net_receivables": 34955000, "inventory": 536000, "other_current_assets": null, "total_current_assets": 925597000, "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": 4022698000, "total_assets": 4948295000, "short_term_debt": 707008000, "accounts_payable": 4929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1307221000, "long_term_debt": 1358950000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1463157000, "total_liabilities": 2770378000, "total_debt": 2065958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -539598000, "total_equity": 1730650000, "shares_outstanding": 109644000, "operating_cash_flow": 230005000, "stock_based_compensation": 3520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74354000, "dividends_paid": 33136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27731000, "free_cash_flow": 444411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25819000", "ebitda": "29543000", "netIncome": "-161090000", "grossProfit": "139876000", "depreciation": "None", "totalRevenue": "260273000", "costOfRevenue": "120397000", "interestIncome": "139000", "incomeBeforeTax": "-63334000", "interestExpense": "38595000", "operatingIncome": "102044000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1440000", "reportedCurrency": "USD", "netInterestIncome": "-56949000", "nonInterestIncome": "None", "operatingExpenses": "37832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2521000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55362000", "sellingGeneralAndAdministrative": "37808000", "netIncomeFromContinuingOperations": "-8600000" }, "balance": { "goodwill": "None", "inventory": "536000", "commonStock": "108223000", "currentDebt": "None", "investments": "None", "totalAssets": "4948295000", "longTermDebt": "1358950000", "shortTermDebt": "707008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-539598000", "totalLiabilities": "2770378000", "otherCurrentAssets": "174007000", "totalCurrentAssets": "925597000", "currentLongTermDebt": "1050851000", "longTermInvestments": "52215000", "shortTermInvestments": "484250000", "currentNetReceivables": "34955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4022698000", "currentAccountsPayable": "4929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3755512000", "shortLongTermDebtTotal": "1634274000", "totalShareholderEquity": "1730650000", "capitalLeaseObligations": "11429000", "otherCurrentLiabilities": "478661000", "totalCurrentLiabilities": "1307221000", "otherNonCurrentLiabilities": "104937000", "totalNonCurrentLiabilities": "1463157000", "cashAndShortTermInvestments": "231849000", "commonStockSharesOutstanding": "109644000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "231849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "559449000", "profitLoss": "None", "dividendPayout": "33136000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "998000", "operatingCashflow": "230005000", "capitalExpenditures": "214406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27731000", "cashflowFromInvestment": "-74354000", "stockBasedCompensation": "3520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105952000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 438637000, "cost_of_revenue": 229483000, "gross_profit": 209154000, "ebit": 85147000, "ebitda": 193070000, "pretax_income": 9040000, "tax_provision": 981000, "net_income": -273557000, "net_income_to_common": -273557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127691000, "total_current_assets": 537793000, "total_assets": 4314229000, "short_term_debt": 987850000, "long_term_debt": 1367937000, "total_debt": 2355787000, "total_liabilities": 2683582000, "total_equity": 1292523000, "shares_outstanding": 96983000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 145783000, "capital_expenditure": 302184000, "free_cash_flow": 447967000, "dividends_paid": 26072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81598, "ticker_id": 6283, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85147000", "ebitda": "193070000", "netIncome": "-273557000", "grossProfit": "209154000", "depreciation": "None", "totalRevenue": "438637000", "costOfRevenue": "229483000", "interestIncome": "1572000", "incomeBeforeTax": "9040000", "interestExpense": "75569000", "operatingIncome": "164952000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "981000", "reportedCurrency": "USD", "netInterestIncome": "-69334000", "nonInterestIncome": "None", "operatingExpenses": "44202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8891000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107923000", "sellingGeneralAndAdministrative": "44202000", "netIncomeFromContinuingOperations": "-166600000" }, "balance": { "goodwill": "None", "inventory": "1533000", "commonStock": "109944000", "currentDebt": "None", "investments": "None", "totalAssets": "4314229000", "longTermDebt": "1367937000", "shortTermDebt": "987850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-930950000", "totalLiabilities": "2683582000", "otherCurrentAssets": "370518000", "totalCurrentAssets": "537793000", "currentLongTermDebt": "1008027000", "longTermInvestments": "312635000", "shortTermInvestments": "0", "currentNetReceivables": "38051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776436000", "currentAccountsPayable": "10579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3641320000", "shortLongTermDebtTotal": "2366421000", "totalShareholderEquity": "1292523000", "capitalLeaseObligations": "15639000", "otherCurrentLiabilities": "159152000", "totalCurrentLiabilities": "1180206000", "otherNonCurrentLiabilities": "137702000", "totalNonCurrentLiabilities": "1503376000", "cashAndShortTermInvestments": "127691000", "commonStockSharesOutstanding": "96983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-166600000", "profitLoss": "None", "dividendPayout": "26072000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-305000", "operatingCashflow": "145783000", "capitalExpenditures": "302184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137113000", "cashflowFromInvestment": "-103028000", "stockBasedCompensation": "5421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438637000, "cost_of_revenue": 229483000, "gross_profit": 209154000, "research_and_development": 8891000, "selling_general_admin": 44202000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85147000, "depreciation_amortisation": 107923000, "ebitda": 193070000, "interest_expense": 75569000, "interest_income": null, "other_non_operating": null, "pretax_income": 9040000, "tax_provision": 981000, "effective_tax_rate": null, "net_income": -273557000, "net_income_continuing_ops": -166600000, "net_income_to_common": -273557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127691000, "short_term_investments": 0, "net_receivables": 38051000, "inventory": 1533000, "other_current_assets": null, "total_current_assets": 537793000, "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": 3776436000, "total_assets": 4314229000, "short_term_debt": 987850000, "accounts_payable": 10579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1180206000, "long_term_debt": 1367937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1503376000, "total_liabilities": 2683582000, "total_debt": 2355787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -930950000, "total_equity": 1292523000, "shares_outstanding": 96983000, "operating_cash_flow": 145783000, "stock_based_compensation": 5421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 302184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103028000, "dividends_paid": 26072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137113000, "free_cash_flow": 447967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85147000", "ebitda": "193070000", "netIncome": "-273557000", "grossProfit": "209154000", "depreciation": "None", "totalRevenue": "438637000", "costOfRevenue": "229483000", "interestIncome": "1572000", "incomeBeforeTax": "9040000", "interestExpense": "75569000", "operatingIncome": "164952000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "981000", "reportedCurrency": "USD", "netInterestIncome": "-69334000", "nonInterestIncome": "None", "operatingExpenses": "44202000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8891000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107923000", "sellingGeneralAndAdministrative": "44202000", "netIncomeFromContinuingOperations": "-166600000" }, "balance": { "goodwill": "None", "inventory": "1533000", "commonStock": "109944000", "currentDebt": "None", "investments": "None", "totalAssets": "4314229000", "longTermDebt": "1367937000", "shortTermDebt": "987850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-930950000", "totalLiabilities": "2683582000", "otherCurrentAssets": "370518000", "totalCurrentAssets": "537793000", "currentLongTermDebt": "1008027000", "longTermInvestments": "312635000", "shortTermInvestments": "0", "currentNetReceivables": "38051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776436000", "currentAccountsPayable": "10579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3641320000", "shortLongTermDebtTotal": "2366421000", "totalShareholderEquity": "1292523000", "capitalLeaseObligations": "15639000", "otherCurrentLiabilities": "159152000", "totalCurrentLiabilities": "1180206000", "otherNonCurrentLiabilities": "137702000", "totalNonCurrentLiabilities": "1503376000", "cashAndShortTermInvestments": "127691000", "commonStockSharesOutstanding": "96983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-166600000", "profitLoss": "None", "dividendPayout": "26072000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-305000", "operatingCashflow": "145783000", "capitalExpenditures": "302184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137113000", "cashflowFromInvestment": "-103028000", "stockBasedCompensation": "5421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107923000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 448750000, "cost_of_revenue": 273164000, "gross_profit": 175586000, "ebit": 27572000, "ebitda": 140605000, "pretax_income": -121351000, "tax_provision": 1024000, "net_income": -211956000, "net_income_to_common": -211956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222123000, "total_current_assets": 371389000, "total_assets": 4632144000, "short_term_debt": 1244690000, "long_term_debt": 1294719000, "total_debt": 2539409000, "total_liabilities": 2881318000, "total_equity": 1498261000, "shares_outstanding": 100659000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106546000, "capital_expenditure": 400665000, "free_cash_flow": 507211000, "dividends_paid": 65004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81603, "ticker_id": 6283, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27572000", "ebitda": "140605000", "netIncome": "-211956000", "grossProfit": "175586000", "depreciation": "None", "totalRevenue": "448750000", "costOfRevenue": "273164000", "interestIncome": "11721000", "incomeBeforeTax": "-121351000", "interestExpense": "91236000", "operatingIncome": "118425000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1024000", "reportedCurrency": "USD", "netInterestIncome": "-97265000", "nonInterestIncome": "None", "operatingExpenses": "57161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4990000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113033000", "sellingGeneralAndAdministrative": "57161000", "netIncomeFromContinuingOperations": "-122375000" }, "balance": { "goodwill": "None", "inventory": "1228000", "commonStock": "101303000", "currentDebt": "None", "investments": "None", "totalAssets": "4632144000", "longTermDebt": "1294719000", "shortTermDebt": "1244690000", "treasuryStock": "-39098000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605145000", "totalLiabilities": "2881318000", "otherCurrentAssets": "115576000", "totalCurrentAssets": "371389000", "currentLongTermDebt": "1241108000", "longTermInvestments": "508805000", "shortTermInvestments": "None", "currentNetReceivables": "32462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4260755000", "currentAccountsPayable": "13930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3604644000", "shortLongTermDebtTotal": "2545890000", "totalShareholderEquity": "1498261000", "capitalLeaseObligations": "10063000", "otherCurrentLiabilities": "153940000", "totalCurrentLiabilities": "1443949000", "otherNonCurrentLiabilities": "24710000", "totalNonCurrentLiabilities": "1437369000", "cashAndShortTermInvestments": "222123000", "commonStockSharesOutstanding": "100659000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "222123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110487000", "profitLoss": "None", "dividendPayout": "65004000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "5778000", "operatingCashflow": "106546000", "capitalExpenditures": "400665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105850000", "cashflowFromInvestment": "-264394000", "stockBasedCompensation": "8882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448750000, "cost_of_revenue": 273164000, "gross_profit": 175586000, "research_and_development": 4990000, "selling_general_admin": 57161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27572000, "depreciation_amortisation": 113033000, "ebitda": 140605000, "interest_expense": 91236000, "interest_income": null, "other_non_operating": null, "pretax_income": -121351000, "tax_provision": 1024000, "effective_tax_rate": null, "net_income": -211956000, "net_income_continuing_ops": -122375000, "net_income_to_common": -211956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222123000, "short_term_investments": null, "net_receivables": 32462000, "inventory": 1228000, "other_current_assets": null, "total_current_assets": 371389000, "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": 4260755000, "total_assets": 4632144000, "short_term_debt": 1244690000, "accounts_payable": 13930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1443949000, "long_term_debt": 1294719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1437369000, "total_liabilities": 2881318000, "total_debt": 2539409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605145000, "total_equity": 1498261000, "shares_outstanding": 100659000, "operating_cash_flow": 106546000, "stock_based_compensation": 8882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 400665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264394000, "dividends_paid": 65004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105850000, "free_cash_flow": 507211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27572000", "ebitda": "140605000", "netIncome": "-211956000", "grossProfit": "175586000", "depreciation": "None", "totalRevenue": "448750000", "costOfRevenue": "273164000", "interestIncome": "11721000", "incomeBeforeTax": "-121351000", "interestExpense": "91236000", "operatingIncome": "118425000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1024000", "reportedCurrency": "USD", "netInterestIncome": "-97265000", "nonInterestIncome": "None", "operatingExpenses": "57161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4990000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113033000", "sellingGeneralAndAdministrative": "57161000", "netIncomeFromContinuingOperations": "-122375000" }, "balance": { "goodwill": "None", "inventory": "1228000", "commonStock": "101303000", "currentDebt": "None", "investments": "None", "totalAssets": "4632144000", "longTermDebt": "1294719000", "shortTermDebt": "1244690000", "treasuryStock": "-39098000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605145000", "totalLiabilities": "2881318000", "otherCurrentAssets": "115576000", "totalCurrentAssets": "371389000", "currentLongTermDebt": "1241108000", "longTermInvestments": "508805000", "shortTermInvestments": "None", "currentNetReceivables": "32462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4260755000", "currentAccountsPayable": "13930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3604644000", "shortLongTermDebtTotal": "2545890000", "totalShareholderEquity": "1498261000", "capitalLeaseObligations": "10063000", "otherCurrentLiabilities": "153940000", "totalCurrentLiabilities": "1443949000", "otherNonCurrentLiabilities": "24710000", "totalNonCurrentLiabilities": "1437369000", "cashAndShortTermInvestments": "222123000", "commonStockSharesOutstanding": "100659000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "222123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110487000", "profitLoss": "None", "dividendPayout": "65004000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "5778000", "operatingCashflow": "106546000", "capitalExpenditures": "400665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105850000", "cashflowFromInvestment": "-264394000", "stockBasedCompensation": "8882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113033000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 430604000, "cost_of_revenue": 296375000, "gross_profit": 134229000, "ebit": 91420069, "ebitda": 185109069, "pretax_income": -166947000, "tax_provision": 1267000, "net_income": -231428000, "net_income_to_common": -231428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217835000, "total_current_assets": 649937000, "total_assets": 4806595000, "short_term_debt": 730257000, "long_term_debt": 1835102000, "total_debt": 2565359000, "total_liabilities": 2980804000, "total_equity": 1745125000, "shares_outstanding": 100684000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 116674000, "capital_expenditure": 149826000, "free_cash_flow": 266500000, "dividends_paid": 42873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81608, "ticker_id": 6283, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91420069", "ebitda": "185109069", "netIncome": "-231428000", "grossProfit": "134229000", "depreciation": "None", "totalRevenue": "430604000", "costOfRevenue": "296375000", "interestIncome": "10994000", "incomeBeforeTax": "-166947000", "interestExpense": "101908000", "operatingIncome": "60997000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1267000", "reportedCurrency": "USD", "netInterestIncome": "-91259000", "nonInterestIncome": "None", "operatingExpenses": "73232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21690000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93689000", "sellingGeneralAndAdministrative": "73232000", "netIncomeFromContinuingOperations": "-168214000" }, "balance": { "goodwill": "None", "inventory": "7006000", "commonStock": "101303000", "currentDebt": "None", "investments": "None", "totalAssets": "4806595000", "longTermDebt": "1835102000", "shortTermDebt": "730257000", "treasuryStock": "-20483000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-364379000", "totalLiabilities": "2980804000", "otherCurrentAssets": "355038000", "totalCurrentAssets": "649937000", "currentLongTermDebt": "730257000", "longTermInvestments": "579129000", "shortTermInvestments": "7347000", "currentNetReceivables": "74343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4156658000", "currentAccountsPayable": "9701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3291379000", "shortLongTermDebtTotal": "2565359000", "totalShareholderEquity": "1745125000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "241561000", "totalCurrentLiabilities": "1000138000", "otherNonCurrentLiabilities": "21682000", "totalNonCurrentLiabilities": "1980666000", "cashAndShortTermInvestments": "217835000", "commonStockSharesOutstanding": "100684000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-168214000", "profitLoss": "None", "dividendPayout": "42873000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "402000", "operatingCashflow": "116674000", "capitalExpenditures": "149826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177402000", "cashflowFromInvestment": "-202492000", "stockBasedCompensation": "11481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430604000, "cost_of_revenue": 296375000, "gross_profit": 134229000, "research_and_development": 21690000, "selling_general_admin": 73232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91420069, "depreciation_amortisation": 93689000, "ebitda": 185109069, "interest_expense": 101908000, "interest_income": null, "other_non_operating": null, "pretax_income": -166947000, "tax_provision": 1267000, "effective_tax_rate": null, "net_income": -231428000, "net_income_continuing_ops": -168214000, "net_income_to_common": -231428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217835000, "short_term_investments": 7347000, "net_receivables": 74343000, "inventory": 7006000, "other_current_assets": null, "total_current_assets": 649937000, "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": 4156658000, "total_assets": 4806595000, "short_term_debt": 730257000, "accounts_payable": 9701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1000138000, "long_term_debt": 1835102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1980666000, "total_liabilities": 2980804000, "total_debt": 2565359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -364379000, "total_equity": 1745125000, "shares_outstanding": 100684000, "operating_cash_flow": 116674000, "stock_based_compensation": 11481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202492000, "dividends_paid": 42873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177402000, "free_cash_flow": 266500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91420069", "ebitda": "185109069", "netIncome": "-231428000", "grossProfit": "134229000", "depreciation": "None", "totalRevenue": "430604000", "costOfRevenue": "296375000", "interestIncome": "10994000", "incomeBeforeTax": "-166947000", "interestExpense": "101908000", "operatingIncome": "60997000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1267000", "reportedCurrency": "USD", "netInterestIncome": "-91259000", "nonInterestIncome": "None", "operatingExpenses": "73232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21690000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93689000", "sellingGeneralAndAdministrative": "73232000", "netIncomeFromContinuingOperations": "-168214000" }, "balance": { "goodwill": "None", "inventory": "7006000", "commonStock": "101303000", "currentDebt": "None", "investments": "None", "totalAssets": "4806595000", "longTermDebt": "1835102000", "shortTermDebt": "730257000", "treasuryStock": "-20483000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-364379000", "totalLiabilities": "2980804000", "otherCurrentAssets": "355038000", "totalCurrentAssets": "649937000", "currentLongTermDebt": "730257000", "longTermInvestments": "579129000", "shortTermInvestments": "7347000", "currentNetReceivables": "74343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4156658000", "currentAccountsPayable": "9701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3291379000", "shortLongTermDebtTotal": "2565359000", "totalShareholderEquity": "1745125000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "241561000", "totalCurrentLiabilities": "1000138000", "otherNonCurrentLiabilities": "21682000", "totalNonCurrentLiabilities": "1980666000", "cashAndShortTermInvestments": "217835000", "commonStockSharesOutstanding": "100684000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "217835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-168214000", "profitLoss": "None", "dividendPayout": "42873000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "402000", "operatingCashflow": "116674000", "capitalExpenditures": "149826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177402000", "cashflowFromInvestment": "-202492000", "stockBasedCompensation": "11481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93689000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "ebit": 128320000, "ebitda": 144625000, "pretax_income": 102727000, "tax_provision": 923000, "net_income": 83578000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022806000, "total_current_assets": 1317858000, "total_assets": 5346781000, "short_term_debt": 286285000, "long_term_debt": 2440379000, "total_debt": 2726664000, "total_liabilities": 3198035000, "total_equity": 1910592000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 2122000 }, "cash_flow": { "operating_cash_flow": 73079000, "capital_expenditure": 132964000, "free_cash_flow": 206043000, "dividends_paid": 30032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81571, "ticker_id": 6283, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128320000", "ebitda": "144625000", "netIncome": "83578000", "grossProfit": "82517000", "depreciation": "None", "totalRevenue": "137554000", "costOfRevenue": "55037000", "interestIncome": "10319000", "incomeBeforeTax": "102727000", "interestExpense": "24380000", "operatingIncome": "69325000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-15470000", "nonInterestIncome": "None", "operatingExpenses": "13192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2672000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16305000", "sellingGeneralAndAdministrative": "12685000", "netIncomeFromContinuingOperations": "101804000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "101797000", "currentDebt": "None", "investments": "None", "totalAssets": "5346781000", "longTermDebt": "2440379000", "shortTermDebt": "286285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2122000", "reportedCurrency": "USD", "retainedEarnings": "-115926000", "totalLiabilities": "3198035000", "otherCurrentAssets": "65503000", "totalCurrentAssets": "1317858000", "currentLongTermDebt": "286285000", "longTermInvestments": "1652106000", "shortTermInvestments": "145847000", "currentNetReceivables": "229549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4028923000", "currentAccountsPayable": "41333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2726664000", "totalShareholderEquity": "1910592000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "185305000", "totalCurrentLiabilities": "512923000", "otherNonCurrentLiabilities": "244733000", "totalNonCurrentLiabilities": "2685112000", "cashAndShortTermInvestments": "1022806000", "commonStockSharesOutstanding": "124000000", "intangibleAssetsExcludingGoodwill": "2122000", "cashAndCashEquivalentsAtCarryingValue": "1022806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101804000", "profitLoss": "None", "dividendPayout": "30032000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73079000", "capitalExpenditures": "132964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58618000", "cashflowFromInvestment": "-168904000", "stockBasedCompensation": "3321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137554000, "cost_of_revenue": 55037000, "gross_profit": 82517000, "research_and_development": 2672000, "selling_general_admin": 12685000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128320000, "depreciation_amortisation": 16305000, "ebitda": 144625000, "interest_expense": 24380000, "interest_income": null, "other_non_operating": null, "pretax_income": 102727000, "tax_provision": 923000, "effective_tax_rate": null, "net_income": 83578000, "net_income_continuing_ops": 101804000, "net_income_to_common": 83578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1022806000, "short_term_investments": 145847000, "net_receivables": 229549000, "inventory": null, "other_current_assets": null, "total_current_assets": 1317858000, "net_ppe": null, "goodwill": null, "intangible_assets": 2122000, "goodwill_and_intangibles": 2122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4028923000, "total_assets": 5346781000, "short_term_debt": 286285000, "accounts_payable": 41333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512923000, "long_term_debt": 2440379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2685112000, "total_liabilities": 3198035000, "total_debt": 2726664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115926000, "total_equity": 1910592000, "shares_outstanding": 124000000, "operating_cash_flow": 73079000, "stock_based_compensation": 3321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168904000, "dividends_paid": 30032000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58618000, "free_cash_flow": 206043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128320000", "ebitda": "144625000", "netIncome": "83578000", "grossProfit": "82517000", "depreciation": "None", "totalRevenue": "137554000", "costOfRevenue": "55037000", "interestIncome": "10319000", "incomeBeforeTax": "102727000", "interestExpense": "24380000", "operatingIncome": "69325000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "923000", "reportedCurrency": "USD", "netInterestIncome": "-15470000", "nonInterestIncome": "None", "operatingExpenses": "13192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2672000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16305000", "sellingGeneralAndAdministrative": "12685000", "netIncomeFromContinuingOperations": "101804000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "101797000", "currentDebt": "None", "investments": "None", "totalAssets": "5346781000", "longTermDebt": "2440379000", "shortTermDebt": "286285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2122000", "reportedCurrency": "USD", "retainedEarnings": "-115926000", "totalLiabilities": "3198035000", "otherCurrentAssets": "65503000", "totalCurrentAssets": "1317858000", "currentLongTermDebt": "286285000", "longTermInvestments": "1652106000", "shortTermInvestments": "145847000", "currentNetReceivables": "229549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4028923000", "currentAccountsPayable": "41333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2726664000", "totalShareholderEquity": "1910592000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "185305000", "totalCurrentLiabilities": "512923000", "otherNonCurrentLiabilities": "244733000", "totalNonCurrentLiabilities": "2685112000", "cashAndShortTermInvestments": "1022806000", "commonStockSharesOutstanding": "124000000", "intangibleAssetsExcludingGoodwill": "2122000", "cashAndCashEquivalentsAtCarryingValue": "1022806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101804000", "profitLoss": "None", "dividendPayout": "30032000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73079000", "capitalExpenditures": "132964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58618000", "cashflowFromInvestment": "-168904000", "stockBasedCompensation": "3321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30032000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16305000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "ebit": 48685000, "ebitda": 60888000, "pretax_income": 25049000, "tax_provision": 1901000, "net_income": 10358000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1175916000, "total_current_assets": 1413504000, "total_assets": 5325601000, "short_term_debt": 301202000, "long_term_debt": 2456822000, "total_debt": 2758024000, "total_liabilities": 3258047000, "total_equity": 1842976000, "shares_outstanding": 101350000, "goodwill_and_intangibles": 2069999 }, "cash_flow": { "operating_cash_flow": 99156353, "capital_expenditure": 116527533, "free_cash_flow": 215683886, "dividends_paid": 233792562, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81572, "ticker_id": 6283, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48685000", "ebitda": "60888000", "netIncome": "10358000", "grossProfit": "68498000", "depreciation": "None", "totalRevenue": "132812000", "costOfRevenue": "64313999", "interestIncome": "10926000", "incomeBeforeTax": "25049000", "interestExpense": "23636000", "operatingIncome": "60219000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1901000", "reportedCurrency": "USD", "netInterestIncome": "-24122000", "nonInterestIncome": "None", "operatingExpenses": "8279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3020000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64313999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12203000", "sellingGeneralAndAdministrative": "5259000", "netIncomeFromContinuingOperations": "23148000" }, "balance": { "goodwill": "2069999", "inventory": "792000", "commonStock": "101319000", "currentDebt": "None", "investments": "None", "totalAssets": "5325601000", "longTermDebt": "2456822000", "shortTermDebt": "301202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-173456000", "totalLiabilities": "3258047000", "otherCurrentAssets": "32013000", "totalCurrentAssets": "1413504000", "currentLongTermDebt": "301202000", "longTermInvestments": "45011000", "shortTermInvestments": "146829000", "currentNetReceivables": "205575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3912096999", "currentAccountsPayable": "123605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2758024000", "totalShareholderEquity": "1842976000", "capitalLeaseObligations": "6672000", "otherCurrentLiabilities": "130533000", "totalCurrentLiabilities": "555340000", "otherNonCurrentLiabilities": "245885000", "totalNonCurrentLiabilities": "2702707000", "cashAndShortTermInvestments": "1175916000", "commonStockSharesOutstanding": "101350000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1175916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10358000", "profitLoss": "None", "dividendPayout": "233792562", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99156353", "capitalExpenditures": "116527533", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "604382773", "cashflowFromInvestment": "-149812351", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233792562", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41558625", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132812000, "cost_of_revenue": 64313999, "gross_profit": 68498000, "research_and_development": 3020000, "selling_general_admin": 5259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48685000, "depreciation_amortisation": 12203000, "ebitda": 60888000, "interest_expense": 23636000, "interest_income": null, "other_non_operating": null, "pretax_income": 25049000, "tax_provision": 1901000, "effective_tax_rate": null, "net_income": 10358000, "net_income_continuing_ops": 23148000, "net_income_to_common": 10358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1175916000, "short_term_investments": 146829000, "net_receivables": 205575000, "inventory": 792000, "other_current_assets": null, "total_current_assets": 1413504000, "net_ppe": null, "goodwill": 2069999, "intangible_assets": null, "goodwill_and_intangibles": 2069999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3912096999, "total_assets": 5325601000, "short_term_debt": 301202000, "accounts_payable": 123605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555340000, "long_term_debt": 2456822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2702707000, "total_liabilities": 3258047000, "total_debt": 2758024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173456000, "total_equity": 1842976000, "shares_outstanding": 101350000, "operating_cash_flow": 99156353, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116527533, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149812351, "dividends_paid": 233792562, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 604382773, "free_cash_flow": 215683886, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48685000", "ebitda": "60888000", "netIncome": "10358000", "grossProfit": "68498000", "depreciation": "None", "totalRevenue": "132812000", "costOfRevenue": "64313999", "interestIncome": "10926000", "incomeBeforeTax": "25049000", "interestExpense": "23636000", "operatingIncome": "60219000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1901000", "reportedCurrency": "USD", "netInterestIncome": "-24122000", "nonInterestIncome": "None", "operatingExpenses": "8279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3020000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64313999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12203000", "sellingGeneralAndAdministrative": "5259000", "netIncomeFromContinuingOperations": "23148000" }, "balance": { "goodwill": "2069999", "inventory": "792000", "commonStock": "101319000", "currentDebt": "None", "investments": "None", "totalAssets": "5325601000", "longTermDebt": "2456822000", "shortTermDebt": "301202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-173456000", "totalLiabilities": "3258047000", "otherCurrentAssets": "32013000", "totalCurrentAssets": "1413504000", "currentLongTermDebt": "301202000", "longTermInvestments": "45011000", "shortTermInvestments": "146829000", "currentNetReceivables": "205575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3912096999", "currentAccountsPayable": "123605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2758024000", "totalShareholderEquity": "1842976000", "capitalLeaseObligations": "6672000", "otherCurrentLiabilities": "130533000", "totalCurrentLiabilities": "555340000", "otherNonCurrentLiabilities": "245885000", "totalNonCurrentLiabilities": "2702707000", "cashAndShortTermInvestments": "1175916000", "commonStockSharesOutstanding": "101350000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1175916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10358000", "profitLoss": "None", "dividendPayout": "233792562", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99156353", "capitalExpenditures": "116527533", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "604382773", "cashflowFromInvestment": "-149812351", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233792562", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41558625", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12203000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 122535000, "cost_of_revenue": 59254000, "gross_profit": 63281000, "ebit": 56787000, "ebitda": 68995000, "pretax_income": 47498000, "tax_provision": 1788000, "net_income": 31482000, "net_income_to_common": 31482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 649797000, "total_current_assets": 921191000, "total_assets": 4675485000, "short_term_debt": 498873000, "long_term_debt": null, "total_debt": 498873000, "total_liabilities": 2364271000, "total_equity": 1896926000, "shares_outstanding": 102400000, "goodwill_and_intangibles": 1996000 }, "cash_flow": { "operating_cash_flow": 149003000, "capital_expenditure": 308573000, "free_cash_flow": 457576000, "dividends_paid": 25590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81574, "ticker_id": 6283, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56787000", "ebitda": "68995000", "netIncome": "31482000", "grossProfit": "63281000", "depreciation": "None", "totalRevenue": "122535000", "costOfRevenue": "59254000", "interestIncome": "11777000", "incomeBeforeTax": "47498000", "interestExpense": "9289000", "operatingIncome": "47882000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1788000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "15399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7123000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12208000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "840000", "commonStock": "102388000", "currentDebt": "None", "investments": "None", "totalAssets": "4675485000", "longTermDebt": "None", "shortTermDebt": "498873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1996000", "reportedCurrency": "USD", "retainedEarnings": "-118832000", "totalLiabilities": "2364271000", "otherCurrentAssets": "50653000", "totalCurrentAssets": "921191000", "currentLongTermDebt": "None", "longTermInvestments": "1645686000", "shortTermInvestments": "146326000", "currentNetReceivables": "220741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3754294000", "currentAccountsPayable": "47791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1917346000", "totalShareholderEquity": "1896926000", "capitalLeaseObligations": "7183000", "otherCurrentLiabilities": "152912000", "totalCurrentLiabilities": "699576000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1664695000", "cashAndShortTermInvestments": "649797000", "commonStockSharesOutstanding": "102400000", "intangibleAssetsExcludingGoodwill": "1996000", "cashAndCashEquivalentsAtCarryingValue": "649797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31482000", "profitLoss": "None", "dividendPayout": "25590000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149003000", "capitalExpenditures": "308573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59170000", "cashflowFromInvestment": "-319547000", "stockBasedCompensation": "2353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103140", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122535000, "cost_of_revenue": 59254000, "gross_profit": 63281000, "research_and_development": 7123000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56787000, "depreciation_amortisation": 12208000, "ebitda": 68995000, "interest_expense": 9289000, "interest_income": null, "other_non_operating": null, "pretax_income": 47498000, "tax_provision": 1788000, "effective_tax_rate": null, "net_income": 31482000, "net_income_continuing_ops": null, "net_income_to_common": 31482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 649797000, "short_term_investments": 146326000, "net_receivables": 220741000, "inventory": 840000, "other_current_assets": null, "total_current_assets": 921191000, "net_ppe": null, "goodwill": null, "intangible_assets": 1996000, "goodwill_and_intangibles": 1996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3754294000, "total_assets": 4675485000, "short_term_debt": 498873000, "accounts_payable": 47791000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699576000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1664695000, "total_liabilities": 2364271000, "total_debt": 498873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -118832000, "total_equity": 1896926000, "shares_outstanding": 102400000, "operating_cash_flow": 149003000, "stock_based_compensation": 2353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319547000, "dividends_paid": 25590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59170000, "free_cash_flow": 457576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56787000", "ebitda": "68995000", "netIncome": "31482000", "grossProfit": "63281000", "depreciation": "None", "totalRevenue": "122535000", "costOfRevenue": "59254000", "interestIncome": "11777000", "incomeBeforeTax": "47498000", "interestExpense": "9289000", "operatingIncome": "47882000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1788000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "15399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7123000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12208000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "840000", "commonStock": "102388000", "currentDebt": "None", "investments": "None", "totalAssets": "4675485000", "longTermDebt": "None", "shortTermDebt": "498873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1996000", "reportedCurrency": "USD", "retainedEarnings": "-118832000", "totalLiabilities": "2364271000", "otherCurrentAssets": "50653000", "totalCurrentAssets": "921191000", "currentLongTermDebt": "None", "longTermInvestments": "1645686000", "shortTermInvestments": "146326000", "currentNetReceivables": "220741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3754294000", "currentAccountsPayable": "47791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1917346000", "totalShareholderEquity": "1896926000", "capitalLeaseObligations": "7183000", "otherCurrentLiabilities": "152912000", "totalCurrentLiabilities": "699576000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1664695000", "cashAndShortTermInvestments": "649797000", "commonStockSharesOutstanding": "102400000", "intangibleAssetsExcludingGoodwill": "1996000", "cashAndCashEquivalentsAtCarryingValue": "649797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31482000", "profitLoss": "None", "dividendPayout": "25590000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149003000", "capitalExpenditures": "308573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59170000", "cashflowFromInvestment": "-319547000", "stockBasedCompensation": "2353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103140", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14817000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 75673000, "cost_of_revenue": 44473000, "gross_profit": 31200000, "ebit": 31140000, "ebitda": 43346000, "pretax_income": 31218000, "tax_provision": 439000, "net_income": 15639000, "net_income_to_common": 15639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 893251000, "total_current_assets": 1172509000, "total_assets": 4771423000, "short_term_debt": 514041999, "long_term_debt": 1436410000, "total_debt": 1950451999, "total_liabilities": 2485353000, "total_equity": 1886010000, "shares_outstanding": 102300000, "goodwill_and_intangibles": 2115000 }, "cash_flow": { "operating_cash_flow": 87270449, "capital_expenditure": 288190379, "free_cash_flow": 375460828, "dividends_paid": 28128324, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81575, "ticker_id": 6283, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31140000", "ebitda": "43346000", "netIncome": "15639000", "grossProfit": "31200000", "depreciation": "None", "totalRevenue": "75673000", "costOfRevenue": "44473000", "interestIncome": "6354000", "incomeBeforeTax": "31218000", "interestExpense": "None", "operatingIncome": "18959000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "439000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5769000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12206000", "sellingGeneralAndAdministrative": "6472000", "netIncomeFromContinuingOperations": "30779000" }, "balance": { "goodwill": "None", "inventory": "870000", "commonStock": "102275000", "currentDebt": "None", "investments": "None", "totalAssets": "4771423000", "longTermDebt": "1436410000", "shortTermDebt": "514041999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2115000", "reportedCurrency": "USD", "retainedEarnings": "-124724000", "totalLiabilities": "2485353000", "otherCurrentAssets": "13025000", "totalCurrentAssets": "1172509000", "currentLongTermDebt": "512045000", "longTermInvestments": "40060000", "shortTermInvestments": "148896000", "currentNetReceivables": "266233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3598913999", "currentAccountsPayable": "82909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1948455000", "totalShareholderEquity": "1886010000", "capitalLeaseObligations": "7665000", "otherCurrentLiabilities": "198915000", "totalCurrentLiabilities": "795866000", "otherNonCurrentLiabilities": "797000", "totalNonCurrentLiabilities": "1689487000", "cashAndShortTermInvestments": "893251000", "commonStockSharesOutstanding": "102300000", "intangibleAssetsExcludingGoodwill": "2115000", "cashAndCashEquivalentsAtCarryingValue": "893251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15639000", "profitLoss": "None", "dividendPayout": "28128324", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87270449", "capitalExpenditures": "288190379", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425653619", "cashflowFromInvestment": "-292849893", "stockBasedCompensation": "2482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28128324", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106541753", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75673000, "cost_of_revenue": 44473000, "gross_profit": 31200000, "research_and_development": 5769000, "selling_general_admin": 6472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31140000, "depreciation_amortisation": 12206000, "ebitda": 43346000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 31218000, "tax_provision": 439000, "effective_tax_rate": null, "net_income": 15639000, "net_income_continuing_ops": 30779000, "net_income_to_common": 15639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 893251000, "short_term_investments": 148896000, "net_receivables": 266233000, "inventory": 870000, "other_current_assets": null, "total_current_assets": 1172509000, "net_ppe": null, "goodwill": null, "intangible_assets": 2115000, "goodwill_and_intangibles": 2115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3598913999, "total_assets": 4771423000, "short_term_debt": 514041999, "accounts_payable": 82909000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 795866000, "long_term_debt": 1436410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1689487000, "total_liabilities": 2485353000, "total_debt": 1950451999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124724000, "total_equity": 1886010000, "shares_outstanding": 102300000, "operating_cash_flow": 87270449, "stock_based_compensation": 2482000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288190379, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292849893, "dividends_paid": 28128324, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 425653619, "free_cash_flow": 375460828, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31140000", "ebitda": "43346000", "netIncome": "15639000", "grossProfit": "31200000", "depreciation": "None", "totalRevenue": "75673000", "costOfRevenue": "44473000", "interestIncome": "6354000", "incomeBeforeTax": "31218000", "interestExpense": "None", "operatingIncome": "18959000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "439000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "12241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5769000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12206000", "sellingGeneralAndAdministrative": "6472000", "netIncomeFromContinuingOperations": "30779000" }, "balance": { "goodwill": "None", "inventory": "870000", "commonStock": "102275000", "currentDebt": "None", "investments": "None", "totalAssets": "4771423000", "longTermDebt": "1436410000", "shortTermDebt": "514041999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2115000", "reportedCurrency": "USD", "retainedEarnings": "-124724000", "totalLiabilities": "2485353000", "otherCurrentAssets": "13025000", "totalCurrentAssets": "1172509000", "currentLongTermDebt": "512045000", "longTermInvestments": "40060000", "shortTermInvestments": "148896000", "currentNetReceivables": "266233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3598913999", "currentAccountsPayable": "82909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1948455000", "totalShareholderEquity": "1886010000", "capitalLeaseObligations": "7665000", "otherCurrentLiabilities": "198915000", "totalCurrentLiabilities": "795866000", "otherNonCurrentLiabilities": "797000", "totalNonCurrentLiabilities": "1689487000", "cashAndShortTermInvestments": "893251000", "commonStockSharesOutstanding": "102300000", "intangibleAssetsExcludingGoodwill": "2115000", "cashAndCashEquivalentsAtCarryingValue": "893251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15639000", "profitLoss": "None", "dividendPayout": "28128324", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87270449", "capitalExpenditures": "288190379", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425653619", "cashflowFromInvestment": "-292849893", "stockBasedCompensation": "2482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28128324", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106541753", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12206000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 62502000, "cost_of_revenue": 41108000, "gross_profit": 21394000, "ebit": 3722000, "ebitda": 16360000, "pretax_income": 13118000, "tax_provision": 179000, "net_income": 8197000, "net_income_to_common": 8197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 521434000, "total_current_assets": 744038000, "total_assets": 4375825000, "short_term_debt": 518378000, "long_term_debt": 902326000, "total_debt": 1420704000, "total_liabilities": 1998439000, "total_equity": 1994493000, "shares_outstanding": 105114000, "goodwill_and_intangibles": 2233000 }, "cash_flow": { "operating_cash_flow": 100577000, "capital_expenditure": 152558000, "free_cash_flow": 253135000, "dividends_paid": 26146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81576, "ticker_id": 6283, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3722000", "ebitda": "16360000", "netIncome": "8197000", "grossProfit": "21394000", "depreciation": "None", "totalRevenue": "62502000", "costOfRevenue": "41108000", "interestIncome": "8699000", "incomeBeforeTax": "13118000", "interestExpense": "813000", "operatingIncome": "8488000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "179000", "reportedCurrency": "USD", "netInterestIncome": "6407000", "nonInterestIncome": "None", "operatingExpenses": "12906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3319000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12638000", "sellingGeneralAndAdministrative": "9587000", "netIncomeFromContinuingOperations": "12939000" }, "balance": { "goodwill": "None", "inventory": "408000", "commonStock": "104686000", "currentDebt": "None", "investments": "None", "totalAssets": "4375825000", "longTermDebt": "902326000", "shortTermDebt": "518378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2233000", "reportedCurrency": "USD", "retainedEarnings": "-13954000", "totalLiabilities": "1998439000", "otherCurrentAssets": "162529000", "totalCurrentAssets": "744038000", "currentLongTermDebt": "516490000", "longTermInvestments": "25089000", "shortTermInvestments": "None", "currentNetReceivables": "59667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3631787000", "currentAccountsPayable": "192518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1426626000", "totalShareholderEquity": "1994493000", "capitalLeaseObligations": "7810000", "otherCurrentLiabilities": "78935000", "totalCurrentLiabilities": "873876000", "otherNonCurrentLiabilities": "222237000", "totalNonCurrentLiabilities": "1124563000", "cashAndShortTermInvestments": "521434000", "commonStockSharesOutstanding": "105114000", "intangibleAssetsExcludingGoodwill": "2233000", "cashAndCashEquivalentsAtCarryingValue": "521434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8197000", "profitLoss": "None", "dividendPayout": "26146000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100577000", "capitalExpenditures": "152558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60881000", "cashflowFromInvestment": "-61965000", "stockBasedCompensation": "3102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62502000, "cost_of_revenue": 41108000, "gross_profit": 21394000, "research_and_development": 3319000, "selling_general_admin": 9587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3722000, "depreciation_amortisation": 12638000, "ebitda": 16360000, "interest_expense": 813000, "interest_income": null, "other_non_operating": null, "pretax_income": 13118000, "tax_provision": 179000, "effective_tax_rate": null, "net_income": 8197000, "net_income_continuing_ops": 12939000, "net_income_to_common": 8197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 521434000, "short_term_investments": null, "net_receivables": 59667000, "inventory": 408000, "other_current_assets": null, "total_current_assets": 744038000, "net_ppe": null, "goodwill": null, "intangible_assets": 2233000, "goodwill_and_intangibles": 2233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3631787000, "total_assets": 4375825000, "short_term_debt": 518378000, "accounts_payable": 192518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 873876000, "long_term_debt": 902326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1124563000, "total_liabilities": 1998439000, "total_debt": 1420704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13954000, "total_equity": 1994493000, "shares_outstanding": 105114000, "operating_cash_flow": 100577000, "stock_based_compensation": 3102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61965000, "dividends_paid": 26146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60881000, "free_cash_flow": 253135000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3722000", "ebitda": "16360000", "netIncome": "8197000", "grossProfit": "21394000", "depreciation": "None", "totalRevenue": "62502000", "costOfRevenue": "41108000", "interestIncome": "8699000", "incomeBeforeTax": "13118000", "interestExpense": "813000", "operatingIncome": "8488000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "179000", "reportedCurrency": "USD", "netInterestIncome": "6407000", "nonInterestIncome": "None", "operatingExpenses": "12906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3319000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12638000", "sellingGeneralAndAdministrative": "9587000", "netIncomeFromContinuingOperations": "12939000" }, "balance": { "goodwill": "None", "inventory": "408000", "commonStock": "104686000", "currentDebt": "None", "investments": "None", "totalAssets": "4375825000", "longTermDebt": "902326000", "shortTermDebt": "518378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2233000", "reportedCurrency": "USD", "retainedEarnings": "-13954000", "totalLiabilities": "1998439000", "otherCurrentAssets": "162529000", "totalCurrentAssets": "744038000", "currentLongTermDebt": "516490000", "longTermInvestments": "25089000", "shortTermInvestments": "None", "currentNetReceivables": "59667000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3631787000", "currentAccountsPayable": "192518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1426626000", "totalShareholderEquity": "1994493000", "capitalLeaseObligations": "7810000", "otherCurrentLiabilities": "78935000", "totalCurrentLiabilities": "873876000", "otherNonCurrentLiabilities": "222237000", "totalNonCurrentLiabilities": "1124563000", "cashAndShortTermInvestments": "521434000", "commonStockSharesOutstanding": "105114000", "intangibleAssetsExcludingGoodwill": "2233000", "cashAndCashEquivalentsAtCarryingValue": "521434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8197000", "profitLoss": "None", "dividendPayout": "26146000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100577000", "capitalExpenditures": "152558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60881000", "cashflowFromInvestment": "-61965000", "stockBasedCompensation": "3102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12638000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 65917000, "cost_of_revenue": 41997000, "gross_profit": 23920000, "ebit": 19900999, "ebitda": 33542999, "pretax_income": 14533000, "tax_provision": -504000, "net_income": 3349000, "net_income_to_common": 3349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566384000, "total_current_assets": 739866000, "total_assets": 4367677000, "short_term_debt": 522869000, "long_term_debt": 930973000, "total_debt": 1453842000, "total_liabilities": 1998273000, "total_equity": 2014151000, "shares_outstanding": 104534000, "goodwill_and_intangibles": 2348000 }, "cash_flow": { "operating_cash_flow": 163433000, "capital_expenditure": 206419000, "free_cash_flow": 369852000, "dividends_paid": 29423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81577, "ticker_id": 6283, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19900999", "ebitda": "33542999", "netIncome": "3349000", "grossProfit": "23920000", "depreciation": "None", "totalRevenue": "65917000", "costOfRevenue": "41997000", "interestIncome": "10765000", "incomeBeforeTax": "14533000", "interestExpense": "396000", "operatingIncome": "11555000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-504000", "reportedCurrency": "USD", "netInterestIncome": "9470000", "nonInterestIncome": "None", "operatingExpenses": "12365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4860000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13642000", "sellingGeneralAndAdministrative": "7505000", "netIncomeFromContinuingOperations": "15037000" }, "balance": { "goodwill": "None", "inventory": "2077000", "commonStock": "104535000", "currentDebt": "None", "investments": "None", "totalAssets": "4367677000", "longTermDebt": "930973000", "shortTermDebt": "522869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2348000", "reportedCurrency": "USD", "retainedEarnings": "10266000", "totalLiabilities": "1998273000", "otherCurrentAssets": "78940000", "totalCurrentAssets": "739866000", "currentLongTermDebt": "521282000", "longTermInvestments": "43665000", "shortTermInvestments": "0", "currentNetReceivables": "92465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3627811000", "currentAccountsPayable": "198906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1458966000", "totalShareholderEquity": "2014151000", "capitalLeaseObligations": "6711000", "otherCurrentLiabilities": "77754000", "totalCurrentLiabilities": "841524000", "otherNonCurrentLiabilities": "6694000", "totalNonCurrentLiabilities": "1156749000", "cashAndShortTermInvestments": "566384000", "commonStockSharesOutstanding": "104534000", "intangibleAssetsExcludingGoodwill": "2348000", "cashAndCashEquivalentsAtCarryingValue": "566384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3349000", "profitLoss": "None", "dividendPayout": "29423000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163433000", "capitalExpenditures": "206419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59403000", "cashflowFromInvestment": "-211535000", "stockBasedCompensation": "1801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "283280", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65917000, "cost_of_revenue": 41997000, "gross_profit": 23920000, "research_and_development": 4860000, "selling_general_admin": 7505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19900999, "depreciation_amortisation": 13642000, "ebitda": 33542999, "interest_expense": 396000, "interest_income": null, "other_non_operating": null, "pretax_income": 14533000, "tax_provision": -504000, "effective_tax_rate": null, "net_income": 3349000, "net_income_continuing_ops": 15037000, "net_income_to_common": 3349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566384000, "short_term_investments": 0, "net_receivables": 92465000, "inventory": 2077000, "other_current_assets": null, "total_current_assets": 739866000, "net_ppe": null, "goodwill": null, "intangible_assets": 2348000, "goodwill_and_intangibles": 2348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3627811000, "total_assets": 4367677000, "short_term_debt": 522869000, "accounts_payable": 198906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 841524000, "long_term_debt": 930973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1156749000, "total_liabilities": 1998273000, "total_debt": 1453842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10266000, "total_equity": 2014151000, "shares_outstanding": 104534000, "operating_cash_flow": 163433000, "stock_based_compensation": 1801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211535000, "dividends_paid": 29423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59403000, "free_cash_flow": 369852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19900999", "ebitda": "33542999", "netIncome": "3349000", "grossProfit": "23920000", "depreciation": "None", "totalRevenue": "65917000", "costOfRevenue": "41997000", "interestIncome": "10765000", "incomeBeforeTax": "14533000", "interestExpense": "396000", "operatingIncome": "11555000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-504000", "reportedCurrency": "USD", "netInterestIncome": "9470000", "nonInterestIncome": "None", "operatingExpenses": "12365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4860000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13642000", "sellingGeneralAndAdministrative": "7505000", "netIncomeFromContinuingOperations": "15037000" }, "balance": { "goodwill": "None", "inventory": "2077000", "commonStock": "104535000", "currentDebt": "None", "investments": "None", "totalAssets": "4367677000", "longTermDebt": "930973000", "shortTermDebt": "522869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2348000", "reportedCurrency": "USD", "retainedEarnings": "10266000", "totalLiabilities": "1998273000", "otherCurrentAssets": "78940000", "totalCurrentAssets": "739866000", "currentLongTermDebt": "521282000", "longTermInvestments": "43665000", "shortTermInvestments": "0", "currentNetReceivables": "92465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3627811000", "currentAccountsPayable": "198906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1458966000", "totalShareholderEquity": "2014151000", "capitalLeaseObligations": "6711000", "otherCurrentLiabilities": "77754000", "totalCurrentLiabilities": "841524000", "otherNonCurrentLiabilities": "6694000", "totalNonCurrentLiabilities": "1156749000", "cashAndShortTermInvestments": "566384000", "commonStockSharesOutstanding": "104534000", "intangibleAssetsExcludingGoodwill": "2348000", "cashAndCashEquivalentsAtCarryingValue": "566384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3349000", "profitLoss": "None", "dividendPayout": "29423000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163433000", "capitalExpenditures": "206419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59403000", "cashflowFromInvestment": "-211535000", "stockBasedCompensation": "1801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "283280", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13757000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 64807000, "cost_of_revenue": 46239000, "gross_profit": 18568000, "ebit": -34813000, "ebitda": -21185000, "pretax_income": -35761000, "tax_provision": 208000, "net_income": -34782000, "net_income_to_common": -34782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 732062000, "total_current_assets": 915202000, "total_assets": 4332974000, "short_term_debt": 347508000, "long_term_debt": 1076469000, "total_debt": 1423977000, "total_liabilities": 1716152000, "total_equity": 2030081000, "shares_outstanding": 104400000, "goodwill_and_intangibles": 1882000 }, "cash_flow": { "operating_cash_flow": 62599000, "capital_expenditure": 79917000, "free_cash_flow": 142516000, "dividends_paid": 29221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81579, "ticker_id": 6283, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34813000", "ebitda": "-21185000", "netIncome": "-34782000", "grossProfit": "18568000", "depreciation": "None", "totalRevenue": "64807000", "costOfRevenue": "46239000", "interestIncome": "10089000", "incomeBeforeTax": "-35761000", "interestExpense": "678000", "operatingIncome": "8352000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "9411000", "nonInterestIncome": "None", "operatingExpenses": "10216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3143000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13628000", "sellingGeneralAndAdministrative": "7073000", "netIncomeFromContinuingOperations": "-35969000" }, "balance": { "goodwill": "None", "inventory": "2334000", "commonStock": "104370000", "currentDebt": "None", "investments": "None", "totalAssets": "4332974000", "longTermDebt": "1076469000", "shortTermDebt": "347508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1882000", "reportedCurrency": "USD", "retainedEarnings": "31885000", "totalLiabilities": "1716152000", "otherCurrentAssets": "139164000", "totalCurrentAssets": "915202000", "currentLongTermDebt": "345930000", "longTermInvestments": "48738000", "shortTermInvestments": "None", "currentNetReceivables": "41642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417772000", "currentAccountsPayable": "73695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1430010000", "totalShareholderEquity": "2030081000", "capitalLeaseObligations": "7611000", "otherCurrentLiabilities": "152539000", "totalCurrentLiabilities": "591923000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124229000", "cashAndShortTermInvestments": "732062000", "commonStockSharesOutstanding": "104400000", "intangibleAssetsExcludingGoodwill": "1882000", "cashAndCashEquivalentsAtCarryingValue": "732062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35969000", "profitLoss": "None", "dividendPayout": "29221000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62599000", "capitalExpenditures": "79917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "219884000", "cashflowFromInvestment": "-79917000", "stockBasedCompensation": "1140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83378", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64807000, "cost_of_revenue": 46239000, "gross_profit": 18568000, "research_and_development": 3143000, "selling_general_admin": 7073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34813000, "depreciation_amortisation": 13628000, "ebitda": -21185000, "interest_expense": 678000, "interest_income": null, "other_non_operating": null, "pretax_income": -35761000, "tax_provision": 208000, "effective_tax_rate": null, "net_income": -34782000, "net_income_continuing_ops": -35969000, "net_income_to_common": -34782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 732062000, "short_term_investments": null, "net_receivables": 41642000, "inventory": 2334000, "other_current_assets": null, "total_current_assets": 915202000, "net_ppe": null, "goodwill": null, "intangible_assets": 1882000, "goodwill_and_intangibles": 1882000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417772000, "total_assets": 4332974000, "short_term_debt": 347508000, "accounts_payable": 73695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 591923000, "long_term_debt": 1076469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1124229000, "total_liabilities": 1716152000, "total_debt": 1423977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31885000, "total_equity": 2030081000, "shares_outstanding": 104400000, "operating_cash_flow": 62599000, "stock_based_compensation": 1140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79917000, "dividends_paid": 29221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 219884000, "free_cash_flow": 142516000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34813000", "ebitda": "-21185000", "netIncome": "-34782000", "grossProfit": "18568000", "depreciation": "None", "totalRevenue": "64807000", "costOfRevenue": "46239000", "interestIncome": "10089000", "incomeBeforeTax": "-35761000", "interestExpense": "678000", "operatingIncome": "8352000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "208000", "reportedCurrency": "USD", "netInterestIncome": "9411000", "nonInterestIncome": "None", "operatingExpenses": "10216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3143000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13628000", "sellingGeneralAndAdministrative": "7073000", "netIncomeFromContinuingOperations": "-35969000" }, "balance": { "goodwill": "None", "inventory": "2334000", "commonStock": "104370000", "currentDebt": "None", "investments": "None", "totalAssets": "4332974000", "longTermDebt": "1076469000", "shortTermDebt": "347508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1882000", "reportedCurrency": "USD", "retainedEarnings": "31885000", "totalLiabilities": "1716152000", "otherCurrentAssets": "139164000", "totalCurrentAssets": "915202000", "currentLongTermDebt": "345930000", "longTermInvestments": "48738000", "shortTermInvestments": "None", "currentNetReceivables": "41642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417772000", "currentAccountsPayable": "73695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1430010000", "totalShareholderEquity": "2030081000", "capitalLeaseObligations": "7611000", "otherCurrentLiabilities": "152539000", "totalCurrentLiabilities": "591923000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1124229000", "cashAndShortTermInvestments": "732062000", "commonStockSharesOutstanding": "104400000", "intangibleAssetsExcludingGoodwill": "1882000", "cashAndCashEquivalentsAtCarryingValue": "732062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35969000", "profitLoss": "None", "dividendPayout": "29221000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62599000", "capitalExpenditures": "79917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "219884000", "cashflowFromInvestment": "-79917000", "stockBasedCompensation": "1140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83378", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13628000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 64688999, "cost_of_revenue": 46765000, "gross_profit": 17924000, "ebit": 37495000, "ebitda": 51275000, "pretax_income": 35370000, "tax_provision": 140000, "net_income": 25907000, "net_income_to_common": 25907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547130000, "total_current_assets": 725106000, "total_assets": 4121018000, "short_term_debt": 354882000, "long_term_debt": 820258000, "total_debt": 1175140000, "total_liabilities": 1457009000, "total_equity": 2086096000, "shares_outstanding": 104550000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54466794, "capital_expenditure": 26480684, "free_cash_flow": 80947478, "dividends_paid": 25435567, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81580, "ticker_id": 6283, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37495000", "ebitda": "51275000", "netIncome": "25907000", "grossProfit": "17924000", "depreciation": "None", "totalRevenue": "64688999", "costOfRevenue": "46765000", "interestIncome": "13938000", "incomeBeforeTax": "35370000", "interestExpense": "0", "operatingIncome": "8546000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3526000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13780000", "sellingGeneralAndAdministrative": "5852000", "netIncomeFromContinuingOperations": "35230000" }, "balance": { "goodwill": "None", "inventory": "2557000", "commonStock": "104003000", "currentDebt": "None", "investments": "None", "totalAssets": "4121018000", "longTermDebt": "820258000", "shortTermDebt": "354882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "92690000", "totalLiabilities": "1457009000", "otherCurrentAssets": "137509000", "totalCurrentAssets": "725106000", "currentLongTermDebt": "353334000", "longTermInvestments": "50153000", "shortTermInvestments": "None", "currentNetReceivables": "37910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3395912000", "currentAccountsPayable": "88985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1181352000", "totalShareholderEquity": "2086096000", "capitalLeaseObligations": "7760000", "otherCurrentLiabilities": "123551000", "totalCurrentLiabilities": "584421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "872588000", "cashAndShortTermInvestments": "547130000", "commonStockSharesOutstanding": "104550000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "547130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25907000", "profitLoss": "None", "dividendPayout": "25435567", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54466794", "capitalExpenditures": "26480684", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50756113", "cashflowFromInvestment": "-20599698", "stockBasedCompensation": "1513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25435567", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "152910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13780000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64688999, "cost_of_revenue": 46765000, "gross_profit": 17924000, "research_and_development": 3526000, "selling_general_admin": 5852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37495000, "depreciation_amortisation": 13780000, "ebitda": 51275000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 35370000, "tax_provision": 140000, "effective_tax_rate": null, "net_income": 25907000, "net_income_continuing_ops": 35230000, "net_income_to_common": 25907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547130000, "short_term_investments": null, "net_receivables": 37910000, "inventory": 2557000, "other_current_assets": null, "total_current_assets": 725106000, "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": 3395912000, "total_assets": 4121018000, "short_term_debt": 354882000, "accounts_payable": 88985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 584421000, "long_term_debt": 820258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 872588000, "total_liabilities": 1457009000, "total_debt": 1175140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 92690000, "total_equity": 2086096000, "shares_outstanding": 104550000, "operating_cash_flow": 54466794, "stock_based_compensation": 1513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26480684, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20599698, "dividends_paid": 25435567, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50756113, "free_cash_flow": 80947478, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37495000", "ebitda": "51275000", "netIncome": "25907000", "grossProfit": "17924000", "depreciation": "None", "totalRevenue": "64688999", "costOfRevenue": "46765000", "interestIncome": "13938000", "incomeBeforeTax": "35370000", "interestExpense": "0", "operatingIncome": "8546000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3526000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13780000", "sellingGeneralAndAdministrative": "5852000", "netIncomeFromContinuingOperations": "35230000" }, "balance": { "goodwill": "None", "inventory": "2557000", "commonStock": "104003000", "currentDebt": "None", "investments": "None", "totalAssets": "4121018000", "longTermDebt": "820258000", "shortTermDebt": "354882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "92690000", "totalLiabilities": "1457009000", "otherCurrentAssets": "137509000", "totalCurrentAssets": "725106000", "currentLongTermDebt": "353334000", "longTermInvestments": "50153000", "shortTermInvestments": "None", "currentNetReceivables": "37910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3395912000", "currentAccountsPayable": "88985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1181352000", "totalShareholderEquity": "2086096000", "capitalLeaseObligations": "7760000", "otherCurrentLiabilities": "123551000", "totalCurrentLiabilities": "584421000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "872588000", "cashAndShortTermInvestments": "547130000", "commonStockSharesOutstanding": "104550000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "547130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25907000", "profitLoss": "None", "dividendPayout": "25435567", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54466794", "capitalExpenditures": "26480684", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50756113", "cashflowFromInvestment": "-20599698", "stockBasedCompensation": "1513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25435567", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "152910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13780000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 64959000, "cost_of_revenue": 40108000, "gross_profit": 24851000, "ebit": 66847000, "ebitda": 79323000, "pretax_income": 66633000, "tax_provision": -138000, "net_income": 55220000, "net_income_to_common": 55220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 565801000, "total_current_assets": 671779000, "total_assets": 4079506000, "short_term_debt": 346879000, "long_term_debt": null, "total_debt": 346879000, "total_liabilities": 1427539000, "total_equity": 2085831000, "shares_outstanding": 104566897, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36471000, "capital_expenditure": 124359000, "free_cash_flow": 160830000, "dividends_paid": 27804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81581, "ticker_id": 6283, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66847000", "ebitda": "79323000", "netIncome": "55220000", "grossProfit": "24851000", "depreciation": "None", "totalRevenue": "64959000", "costOfRevenue": "40108000", "interestIncome": "10026000", "incomeBeforeTax": "66633000", "interestExpense": "0", "operatingIncome": "16964000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-138000", "reportedCurrency": "USD", "netInterestIncome": "7386000", "nonInterestIncome": "None", "operatingExpenses": "7887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12476000", "sellingGeneralAndAdministrative": "7075000", "netIncomeFromContinuingOperations": "66495000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "103984000", "currentDebt": "None", "investments": "None", "totalAssets": "4079506000", "longTermDebt": "None", "shortTermDebt": "346879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "92780000", "totalLiabilities": "1427539000", "otherCurrentAssets": "67676000", "totalCurrentAssets": "671779000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3407727000", "currentAccountsPayable": "15178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195063000", "totalShareholderEquity": "2085831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "162117000", "totalCurrentLiabilities": "524174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "903365000", "cashAndShortTermInvestments": "565801000", "commonStockSharesOutstanding": "104566897", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "565801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66495000", "profitLoss": "None", "dividendPayout": "27804000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36471000", "capitalExpenditures": "124359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65471000", "cashflowFromInvestment": "-102443000", "stockBasedCompensation": "2727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12476000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64959000, "cost_of_revenue": 40108000, "gross_profit": 24851000, "research_and_development": 812000, "selling_general_admin": 7075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66847000, "depreciation_amortisation": 12476000, "ebitda": 79323000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 66633000, "tax_provision": -138000, "effective_tax_rate": null, "net_income": 55220000, "net_income_continuing_ops": 66495000, "net_income_to_common": 55220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 565801000, "short_term_investments": null, "net_receivables": 38302000, "inventory": 1, "other_current_assets": null, "total_current_assets": 671779000, "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": 3407727000, "total_assets": 4079506000, "short_term_debt": 346879000, "accounts_payable": 15178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 524174000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 903365000, "total_liabilities": 1427539000, "total_debt": 346879000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 92780000, "total_equity": 2085831000, "shares_outstanding": 104566897, "operating_cash_flow": 36471000, "stock_based_compensation": 2727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102443000, "dividends_paid": 27804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65471000, "free_cash_flow": 160830000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66847000", "ebitda": "79323000", "netIncome": "55220000", "grossProfit": "24851000", "depreciation": "None", "totalRevenue": "64959000", "costOfRevenue": "40108000", "interestIncome": "10026000", "incomeBeforeTax": "66633000", "interestExpense": "0", "operatingIncome": "16964000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-138000", "reportedCurrency": "USD", "netInterestIncome": "7386000", "nonInterestIncome": "None", "operatingExpenses": "7887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "812000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12476000", "sellingGeneralAndAdministrative": "7075000", "netIncomeFromContinuingOperations": "66495000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "103984000", "currentDebt": "None", "investments": "None", "totalAssets": "4079506000", "longTermDebt": "None", "shortTermDebt": "346879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "92780000", "totalLiabilities": "1427539000", "otherCurrentAssets": "67676000", "totalCurrentAssets": "671779000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3407727000", "currentAccountsPayable": "15178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195063000", "totalShareholderEquity": "2085831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "162117000", "totalCurrentLiabilities": "524174000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "903365000", "cashAndShortTermInvestments": "565801000", "commonStockSharesOutstanding": "104566897", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "565801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66495000", "profitLoss": "None", "dividendPayout": "27804000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36471000", "capitalExpenditures": "124359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65471000", "cashflowFromInvestment": "-102443000", "stockBasedCompensation": "2727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12476000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 79679000, "cost_of_revenue": 37107000, "gross_profit": 42572000, "ebit": -29498000, "ebitda": -16704000, "pretax_income": -30739000, "tax_provision": 332000, "net_income": -32847000, "net_income_to_common": -32847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 679225000, "total_current_assets": 815564000, "total_assets": 4083987000, "short_term_debt": 344028000, "long_term_debt": 874164000, "total_debt": 1218192000, "total_liabilities": 1481544000, "total_equity": 2067669000, "shares_outstanding": 104578080, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26462815, "capital_expenditure": 137637765, "free_cash_flow": 164100580, "dividends_paid": 52912679, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81582, "ticker_id": 6283, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29498000", "ebitda": "-16704000", "netIncome": "-32847000", "grossProfit": "42572000", "depreciation": "None", "totalRevenue": "79679000", "costOfRevenue": "37107000", "interestIncome": "14057000", "incomeBeforeTax": "-30739000", "interestExpense": "286000", "operatingIncome": "34892000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "332000", "reportedCurrency": "USD", "netInterestIncome": "14343000", "nonInterestIncome": "None", "operatingExpenses": "7680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12794000", "sellingGeneralAndAdministrative": "46133000", "netIncomeFromContinuingOperations": "-31071000" }, "balance": { "goodwill": "None", "inventory": "1990000", "commonStock": "104578000", "currentDebt": "None", "investments": "None", "totalAssets": "4083987000", "longTermDebt": "874164000", "shortTermDebt": "344028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "77035000", "totalLiabilities": "1481544000", "otherCurrentAssets": "71183000", "totalCurrentAssets": "815564000", "currentLongTermDebt": "342566000", "longTermInvestments": "53982000", "shortTermInvestments": "18115000", "currentNetReceivables": "63166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3268423000", "currentAccountsPayable": "7454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224073000", "totalShareholderEquity": "2067669000", "capitalLeaseObligations": "7343000", "otherCurrentLiabilities": "176784000", "totalCurrentLiabilities": "545780000", "otherNonCurrentLiabilities": "6793000", "totalNonCurrentLiabilities": "935764000", "cashAndShortTermInvestments": "679225000", "commonStockSharesOutstanding": "104578080", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "679225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32847000", "profitLoss": "None", "dividendPayout": "52912679", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "26462815", "capitalExpenditures": "137637765", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16262270", "cashflowFromInvestment": "-93282859", "stockBasedCompensation": "766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52912679", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27626867", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79679000, "cost_of_revenue": 37107000, "gross_profit": 42572000, "research_and_development": 677000, "selling_general_admin": 46133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29498000, "depreciation_amortisation": 12794000, "ebitda": -16704000, "interest_expense": 286000, "interest_income": null, "other_non_operating": null, "pretax_income": -30739000, "tax_provision": 332000, "effective_tax_rate": null, "net_income": -32847000, "net_income_continuing_ops": -31071000, "net_income_to_common": -32847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 679225000, "short_term_investments": 18115000, "net_receivables": 63166000, "inventory": 1990000, "other_current_assets": null, "total_current_assets": 815564000, "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": 3268423000, "total_assets": 4083987000, "short_term_debt": 344028000, "accounts_payable": 7454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 545780000, "long_term_debt": 874164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 935764000, "total_liabilities": 1481544000, "total_debt": 1218192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77035000, "total_equity": 2067669000, "shares_outstanding": 104578080, "operating_cash_flow": 26462815, "stock_based_compensation": 766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137637765, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93282859, "dividends_paid": 52912679, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16262270, "free_cash_flow": 164100580, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29498000", "ebitda": "-16704000", "netIncome": "-32847000", "grossProfit": "42572000", "depreciation": "None", "totalRevenue": "79679000", "costOfRevenue": "37107000", "interestIncome": "14057000", "incomeBeforeTax": "-30739000", "interestExpense": "286000", "operatingIncome": "34892000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "332000", "reportedCurrency": "USD", "netInterestIncome": "14343000", "nonInterestIncome": "None", "operatingExpenses": "7680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12794000", "sellingGeneralAndAdministrative": "46133000", "netIncomeFromContinuingOperations": "-31071000" }, "balance": { "goodwill": "None", "inventory": "1990000", "commonStock": "104578000", "currentDebt": "None", "investments": "None", "totalAssets": "4083987000", "longTermDebt": "874164000", "shortTermDebt": "344028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "77035000", "totalLiabilities": "1481544000", "otherCurrentAssets": "71183000", "totalCurrentAssets": "815564000", "currentLongTermDebt": "342566000", "longTermInvestments": "53982000", "shortTermInvestments": "18115000", "currentNetReceivables": "63166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3268423000", "currentAccountsPayable": "7454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224073000", "totalShareholderEquity": "2067669000", "capitalLeaseObligations": "7343000", "otherCurrentLiabilities": "176784000", "totalCurrentLiabilities": "545780000", "otherNonCurrentLiabilities": "6793000", "totalNonCurrentLiabilities": "935764000", "cashAndShortTermInvestments": "679225000", "commonStockSharesOutstanding": "104578080", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "679225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32847000", "profitLoss": "None", "dividendPayout": "52912679", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "26462815", "capitalExpenditures": "137637765", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16262270", "cashflowFromInvestment": "-93282859", "stockBasedCompensation": "766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52912679", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27626867", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12794000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 67252000, "cost_of_revenue": 37750000, "gross_profit": 29502000, "ebit": 114839000, "ebitda": 127312000, "pretax_income": 113721000, "tax_provision": -159000, "net_income": 92462000, "net_income_to_common": 92462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 727133000, "total_current_assets": 884829000, "total_assets": 4033845000, "short_term_debt": 328317000, "long_term_debt": 850443000, "total_debt": 1178760000, "total_liabilities": 1371016000, "total_equity": 2155210000, "shares_outstanding": 105900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19164000, "capital_expenditure": 41925000, "free_cash_flow": 61089000, "dividends_paid": 28590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81584, "ticker_id": 6283, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114839000", "ebitda": "127312000", "netIncome": "92462000", "grossProfit": "29502000", "depreciation": "None", "totalRevenue": "67252000", "costOfRevenue": "37750000", "interestIncome": "14277000", "incomeBeforeTax": "113721000", "interestExpense": "135000", "operatingIncome": "19602000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-159000", "reportedCurrency": "USD", "netInterestIncome": "13967000", "nonInterestIncome": "None", "operatingExpenses": "9900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1503000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12473000", "sellingGeneralAndAdministrative": "8397000", "netIncomeFromContinuingOperations": "113880000" }, "balance": { "goodwill": "None", "inventory": "39191000", "commonStock": "105925000", "currentDebt": "None", "investments": "None", "totalAssets": "4033845000", "longTermDebt": "850443000", "shortTermDebt": "328317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "163719000", "totalLiabilities": "1371016000", "otherCurrentAssets": "120523000", "totalCurrentAssets": "884829000", "currentLongTermDebt": "327169000", "longTermInvestments": "45340000", "shortTermInvestments": "2280000", "currentNetReceivables": "34893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149016000", "currentAccountsPayable": "14829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2433350000", "shortLongTermDebtTotal": "1184839000", "totalShareholderEquity": "2155210000", "capitalLeaseObligations": "7227000", "otherCurrentLiabilities": "111765000", "totalCurrentLiabilities": "454911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "916105000", "cashAndShortTermInvestments": "727133000", "commonStockSharesOutstanding": "105900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "727133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113880000", "profitLoss": "None", "dividendPayout": "28590000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19164000", "capitalExpenditures": "41925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48636000", "cashflowFromInvestment": "-13719000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67252000, "cost_of_revenue": 37750000, "gross_profit": 29502000, "research_and_development": 1503000, "selling_general_admin": 8397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114839000, "depreciation_amortisation": 12473000, "ebitda": 127312000, "interest_expense": 135000, "interest_income": null, "other_non_operating": null, "pretax_income": 113721000, "tax_provision": -159000, "effective_tax_rate": null, "net_income": 92462000, "net_income_continuing_ops": 113880000, "net_income_to_common": 92462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 727133000, "short_term_investments": 2280000, "net_receivables": 34893000, "inventory": 39191000, "other_current_assets": null, "total_current_assets": 884829000, "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": 3149016000, "total_assets": 4033845000, "short_term_debt": 328317000, "accounts_payable": 14829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454911000, "long_term_debt": 850443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916105000, "total_liabilities": 1371016000, "total_debt": 1178760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 163719000, "total_equity": 2155210000, "shares_outstanding": 105900000, "operating_cash_flow": 19164000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13719000, "dividends_paid": 28590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48636000, "free_cash_flow": 61089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114839000", "ebitda": "127312000", "netIncome": "92462000", "grossProfit": "29502000", "depreciation": "None", "totalRevenue": "67252000", "costOfRevenue": "37750000", "interestIncome": "14277000", "incomeBeforeTax": "113721000", "interestExpense": "135000", "operatingIncome": "19602000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-159000", "reportedCurrency": "USD", "netInterestIncome": "13967000", "nonInterestIncome": "None", "operatingExpenses": "9900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1503000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12473000", "sellingGeneralAndAdministrative": "8397000", "netIncomeFromContinuingOperations": "113880000" }, "balance": { "goodwill": "None", "inventory": "39191000", "commonStock": "105925000", "currentDebt": "None", "investments": "None", "totalAssets": "4033845000", "longTermDebt": "850443000", "shortTermDebt": "328317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "163719000", "totalLiabilities": "1371016000", "otherCurrentAssets": "120523000", "totalCurrentAssets": "884829000", "currentLongTermDebt": "327169000", "longTermInvestments": "45340000", "shortTermInvestments": "2280000", "currentNetReceivables": "34893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149016000", "currentAccountsPayable": "14829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2433350000", "shortLongTermDebtTotal": "1184839000", "totalShareholderEquity": "2155210000", "capitalLeaseObligations": "7227000", "otherCurrentLiabilities": "111765000", "totalCurrentLiabilities": "454911000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "916105000", "cashAndShortTermInvestments": "727133000", "commonStockSharesOutstanding": "105900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "727133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113880000", "profitLoss": "None", "dividendPayout": "28590000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19164000", "capitalExpenditures": "41925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48636000", "cashflowFromInvestment": "-13719000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12473000", "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": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "income_statement": { "revenue": 77530000, "cost_of_revenue": 37383000, "gross_profit": 40147000, "ebit": 11050000, "ebitda": 23500000, "pretax_income": 8251000, "tax_provision": 1445000, "net_income": -4545000, "net_income_to_common": -4545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 770567000, "total_current_assets": 954308000, "total_assets": 3930783000, "short_term_debt": 322917000, "long_term_debt": 867350000, "total_debt": 1190267000, "total_liabilities": 1379535000, "total_equity": 2091629000, "shares_outstanding": 106000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26977000, "capital_expenditure": 128016000, "free_cash_flow": 154993000, "dividends_paid": 33016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 81585, "ticker_id": 6283, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:05:38.921756+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11050000", "ebitda": "23500000", "netIncome": "-4545000", "grossProfit": "40147000", "depreciation": "None", "totalRevenue": "77530000", "costOfRevenue": "37383000", "interestIncome": "11836000", "incomeBeforeTax": "8251000", "interestExpense": "1222000", "operatingIncome": "13598000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1445000", "reportedCurrency": "USD", "netInterestIncome": "13002000", "nonInterestIncome": "None", "operatingExpenses": "26549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18555000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12450000", "sellingGeneralAndAdministrative": "10401000", "netIncomeFromContinuingOperations": "6910000" }, "balance": { "goodwill": "None", "inventory": "-2461000", "commonStock": "106027000", "currentDebt": "None", "investments": "None", "totalAssets": "3930783000", "longTermDebt": "867350000", "shortTermDebt": "322917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "100909000", "totalLiabilities": "1379535000", "otherCurrentAssets": "126978000", "totalCurrentAssets": "954308000", "currentLongTermDebt": "321928000", "longTermInvestments": "46244000", "shortTermInvestments": "2461000", "currentNetReceivables": "56763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2976475000", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2401980000", "shortLongTermDebtTotal": "1196881000", "totalShareholderEquity": "2091629000", "capitalLeaseObligations": "7603000", "otherCurrentLiabilities": "82743000", "totalCurrentLiabilities": "441288000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "938247000", "cashAndShortTermInvestments": "770567000", "commonStockSharesOutstanding": "106000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "770567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6806000", "profitLoss": "None", "dividendPayout": "33016000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-25000", "operatingCashflow": "26977000", "capitalExpenditures": "128016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35124000", "cashflowFromInvestment": "-109427000", "stockBasedCompensation": "1497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77530000, "cost_of_revenue": 37383000, "gross_profit": 40147000, "research_and_development": 18555000, "selling_general_admin": 10401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11050000, "depreciation_amortisation": 12450000, "ebitda": 23500000, "interest_expense": 1222000, "interest_income": null, "other_non_operating": null, "pretax_income": 8251000, "tax_provision": 1445000, "effective_tax_rate": null, "net_income": -4545000, "net_income_continuing_ops": 6910000, "net_income_to_common": -4545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770567000, "short_term_investments": 2461000, "net_receivables": 56763000, "inventory": -2461000, "other_current_assets": null, "total_current_assets": 954308000, "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": 2976475000, "total_assets": 3930783000, "short_term_debt": 322917000, "accounts_payable": 16300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441288000, "long_term_debt": 867350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938247000, "total_liabilities": 1379535000, "total_debt": 1190267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100909000, "total_equity": 2091629000, "shares_outstanding": 106000000, "operating_cash_flow": 26977000, "stock_based_compensation": 1497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109427000, "dividends_paid": 33016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35124000, "free_cash_flow": 154993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11050000", "ebitda": "23500000", "netIncome": "-4545000", "grossProfit": "40147000", "depreciation": "None", "totalRevenue": "77530000", "costOfRevenue": "37383000", "interestIncome": "11836000", "incomeBeforeTax": "8251000", "interestExpense": "1222000", "operatingIncome": "13598000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1445000", "reportedCurrency": "USD", "netInterestIncome": "13002000", "nonInterestIncome": "None", "operatingExpenses": "26549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18555000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12450000", "sellingGeneralAndAdministrative": "10401000", "netIncomeFromContinuingOperations": "6910000" }, "balance": { "goodwill": "None", "inventory": "-2461000", "commonStock": "106027000", "currentDebt": "None", "investments": "None", "totalAssets": "3930783000", "longTermDebt": "867350000", "shortTermDebt": "322917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "100909000", "totalLiabilities": "1379535000", "otherCurrentAssets": "126978000", "totalCurrentAssets": "954308000", "currentLongTermDebt": "321928000", "longTermInvestments": "46244000", "shortTermInvestments": "2461000", "currentNetReceivables": "56763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2976475000", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2401980000", "shortLongTermDebtTotal": "1196881000", "totalShareholderEquity": "2091629000", "capitalLeaseObligations": "7603000", "otherCurrentLiabilities": "82743000", "totalCurrentLiabilities": "441288000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "938247000", "cashAndShortTermInvestments": "770567000", "commonStockSharesOutstanding": "106000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "770567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6806000", "profitLoss": "None", "dividendPayout": "33016000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-25000", "operatingCashflow": "26977000", "capitalExpenditures": "128016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35124000", "cashflowFromInvestment": "-109427000", "stockBasedCompensation": "1497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12450000", "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" } ], "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" ] } } }