{ "ticker": { "uuid": "2ad0c84d-8e63-4e18-8d43-df49a64eefe0", "symbol": "DHC", "name": "Diversified Healthcare Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/2ad0c84d-8e63-4e18-8d43-df49a64eefe0/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ad0c84d-8e63-4e18-8d43-df49a64eefe0/" }, "ticker_metadata": { "id": 5675, "uuid": "2ad0c84d-8e63-4e18-8d43-df49a64eefe0", "symbol": "DHC", "name": "Diversified Healthcare Trust", "asset_type": "equity", "market_cap": 2014330000, "stock_exchange_id": 2, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "DHC is a real estate investment trust, or REIT, that owns medical offices and life science properties, senior communities and wellness centers throughout the United States. The company is headquartered in Newton, MA.", "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": "2ad0c84d-8e63-4e18-8d43-df49a64eefe0", "symbol": "DHC", "name": "Diversified Healthcare Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/2ad0c84d-8e63-4e18-8d43-df49a64eefe0/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ad0c84d-8e63-4e18-8d43-df49a64eefe0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.71, "quality": 0.08, "momentum": 0.95, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 8.53, "market_cap": 2053077170, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0376, "shareholder_yield": 0.0047, "roe": -0.1976, "piotroski_f_score": 5, "momentum_12_1": 1.5213, "volatility_252d": 0.36 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:17.861690+00:00", "batch_id": "" }, "size": { "price_close": 8.53, "market_cap": 2053077170, "market_cap_usd": 2053077170, "enterprise_value": 4333955170, "shares_outstanding": 240689000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.267, "ptbv_ratio": 1.2825, "ps_ratio": 1.353, "pcf_ratio": null, "pfcf_ratio": 33.4846, "ev_ebitda": 26.5677, "ev_ebit": -46.3822, "ev_sales": 2.8561, "ev_fcf": 70.6846, "earnings_yield": null, "fcf_yield": 0.0141, "price_to_sales": 1.353, "price_to_book": 1.267, "price_to_cashflow": null, "ebitda_to_ev": 0.0376, "sales_yield": 0.3501 }, "yield": { "dividend_yield": 0.0047, "buyback_yield": 0, "shareholder_yield": 0.0047, "debt_paydown_yield": null, "total_yield": 0.0047 }, "quality": { "gross_margin": 0.0211, "operating_margin": -0.0616, "net_margin": -0.211, "ebitda_margin": 0.1075, "fcf_margin": 0.0404, "roe": -0.1976, "roa": -0.075, "roic": -0.018, "roc_greenblatt": null, "asset_turnover": 0.3556, "cash_conversion": -0.1915, "accruals_ratio": -0.0731, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": -0.2032, "earnings_stability_5y": 0.6557, "revenue_stability_5y": 0.1387, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0075, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6336, "net_debt_to_ebitda": 13.9821, "debt_to_assets": 0.563, "interest_coverage": -0.4017, "current_ratio": 113.1729, "quick_ratio": 113.1729, "net_debt": 2280878000, "local_beta": 0.0008, "volatility_252d": 0.36, "volatility_60d": 0.7507, "max_drawdown_12m": -0.1254, "risk_adjusted_momentum": 4.2263 }, "growth": { "revenue_growth_1y": 0.0039, "revenue_growth_3y_cagr": 0.0621, "revenue_growth_5y_cagr": -0.0118, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.777, "book_value_growth_1y": -0.1524, "revenue_growth": 0.0039, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0095, "price_return_3m": 0.2326, "price_return_6m": 0.7939, "price_return_9m": 1.082, "price_return_12m": 1.5452, "price_return_12m_ex1m": 1.5213, "momentum_6m": 0.7939, "momentum_12m": 1.5452, "momentum_12_1": 1.5213, "distance_from_52w_high": -0.0251, "distance_from_52w_low": 1.6232, "relative_strength": 1.3873 }, "raw_ttm": { "revenue_ttm": 1517460000, "gross_profit_ttm": 32046000, "ebit_ttm": -93440000, "ebitda_ttm": 163129000, "net_income_ttm": -320175000, "eps_diluted_ttm": -1.3302, "operating_cash_flow_ttm": -8033000, "capital_expenditure_ttm": 69347000, "fcf_ttm": 61314000, "dividends_paid_ttm": 9669000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 232584000, "cash_and_equivalents": 121774000, "total_current_assets": 121774000, "total_current_liabilities": 1076000, "net_ppe": null, "total_assets": 4267552000, "total_debt": 2402652000, "total_equity": 1620419000, "net_working_capital": 0, "book_value_per_share": 6.7324, "retained_earnings": -3005109000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1600863000, "tangible_book_per_share": 6.6512 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 25, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 84, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 84, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 96, "rank_fcf_margin": 81, "rank_piotroski": 49, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7 }, "composites": { "value_composite": 29, "quality_composite": 92, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 68, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.2383, "os_score": 0.74, "value_percentile": 0.71, "quality_percentile": 0.08, "momentum_percentile": 0.95, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 64, "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": 917, "ticker_id": 5675, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:17.861690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.53, "market_cap": 2053077170, "market_cap_usd": 2053077170, "enterprise_value": 4333955170, "shares_outstanding": 240689000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.26700389, "ptbv_ratio": 1.28248149, "ps_ratio": 1.35296955, "pcf_ratio": null, "pfcf_ratio": 33.48463923, "ev_ebitda": 26.56765609, "ev_ebit": -46.38222571, "ev_sales": 2.85605892, "ev_fcf": 70.68459357, "earnings_yield": null, "fcf_yield": 0.01414735, "dividend_yield": 0.00470952, "buyback_yield": 0, "shareholder_yield": 0.00470952, "debt_paydown_yield": null, "total_yield": 0.00470952, "gross_margin": 0.02111818, "operating_margin": -0.06157658, "net_margin": -0.21099403, "ebitda_margin": 0.10750135, "fcf_margin": 0.04040568, "roe": -0.19758778, "roa": -0.07502545, "roic": -0.01796326, "roc_greenblatt": null, "asset_turnover": 0.3555809, "cash_conversion": -0.19150152, "accruals_ratio": -0.0731431, "sbc_to_revenue": null, "debt_to_equity": 1.6336102, "net_debt_to_ebitda": 13.98205101, "debt_to_assets": 0.56300474, "interest_coverage": -0.40174733, "current_ratio": 113.17286245, "quick_ratio": 113.17286245, "net_debt": 2280878000, "revenue_growth_1y": 0.00393314, "revenue_growth_3y_cagr": 0.06210032, "revenue_growth_5y_cagr": -0.01181661, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.77704568, "book_value_growth_1y": -0.15237599, "piotroski_f_score": 5, "altman_z_score": -0.20323054, "earnings_stability_5y": 0.655681, "revenue_stability_5y": 0.138671, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00946746, "price_return_3m": 0.23260552, "price_return_6m": 0.79393888, "price_return_9m": 1.08201123, "price_return_12m": 1.54520499, "price_return_12m_ex1m": 1.52133437, "distance_from_52w_high": -0.02514286, "distance_from_52w_low": 1.62316256, "relative_strength": 1.38726394, "local_beta": 0.0008, "volatility_252d": 0.359968, "volatility_60d": 0.750675, "max_drawdown_12m": -0.12543704, "revenue_ttm": 1517460000, "gross_profit_ttm": 32046000, "ebit_ttm": -93440000, "ebitda_ttm": 163129000, "net_income_ttm": -320175000, "eps_diluted_ttm": -1.33024359, "operating_cash_flow_ttm": -8033000, "capital_expenditure_ttm": 69347000, "fcf_ttm": 61314000, "dividends_paid_ttm": 9669000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 232584000, "cash_and_equivalents": 121774000, "total_current_assets": 121774000, "total_current_liabilities": 1076000, "net_ppe": null, "total_assets": 4267552000, "total_debt": 2402652000, "total_equity": 1620419000, "net_working_capital": 0, "book_value_per_share": 6.73241818, "retained_earnings": -3005109000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1600863000, "tangible_book_per_share": 6.6511681, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 25, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 84, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 84, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 96, "rank_fcf_margin": 81, "rank_piotroski": 49, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7, "value_composite": 29, "quality_composite": 92, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 68, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 64, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.53, "os": 0.74, "value": 0.71, "quality": 0.08, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0047, "roe": -0.1976, "momentum_12_1": 1.5213, "complete_fields": { "id": 917, "ticker_id": 5675, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:17.861690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.53, "market_cap": 2053077170, "market_cap_usd": 2053077170, "enterprise_value": 4333955170, "shares_outstanding": 240689000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.26700389, "ptbv_ratio": 1.28248149, "ps_ratio": 1.35296955, "pcf_ratio": null, "pfcf_ratio": 33.48463923, "ev_ebitda": 26.56765609, "ev_ebit": -46.38222571, "ev_sales": 2.85605892, "ev_fcf": 70.68459357, "earnings_yield": null, "fcf_yield": 0.01414735, "dividend_yield": 0.00470952, "buyback_yield": 0, "shareholder_yield": 0.00470952, "debt_paydown_yield": null, "total_yield": 0.00470952, "gross_margin": 0.02111818, "operating_margin": -0.06157658, "net_margin": -0.21099403, "ebitda_margin": 0.10750135, "fcf_margin": 0.04040568, "roe": -0.19758778, "roa": -0.07502545, "roic": -0.01796326, "roc_greenblatt": null, "asset_turnover": 0.3555809, "cash_conversion": -0.19150152, "accruals_ratio": -0.0731431, "sbc_to_revenue": null, "debt_to_equity": 1.6336102, "net_debt_to_ebitda": 13.98205101, "debt_to_assets": 0.56300474, "interest_coverage": -0.40174733, "current_ratio": 113.17286245, "quick_ratio": 113.17286245, "net_debt": 2280878000, "revenue_growth_1y": 0.00393314, "revenue_growth_3y_cagr": 0.06210032, "revenue_growth_5y_cagr": -0.01181661, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.77704568, "book_value_growth_1y": -0.15237599, "piotroski_f_score": 5, "altman_z_score": -0.20323054, "earnings_stability_5y": 0.655681, "revenue_stability_5y": 0.138671, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00946746, "price_return_3m": 0.23260552, "price_return_6m": 0.79393888, "price_return_9m": 1.08201123, "price_return_12m": 1.54520499, "price_return_12m_ex1m": 1.52133437, "distance_from_52w_high": -0.02514286, "distance_from_52w_low": 1.62316256, "relative_strength": 1.38726394, "local_beta": 0.0008, "volatility_252d": 0.359968, "volatility_60d": 0.750675, "max_drawdown_12m": -0.12543704, "revenue_ttm": 1517460000, "gross_profit_ttm": 32046000, "ebit_ttm": -93440000, "ebitda_ttm": 163129000, "net_income_ttm": -320175000, "eps_diluted_ttm": -1.33024359, "operating_cash_flow_ttm": -8033000, "capital_expenditure_ttm": 69347000, "fcf_ttm": 61314000, "dividends_paid_ttm": 9669000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 232584000, "cash_and_equivalents": 121774000, "total_current_assets": 121774000, "total_current_liabilities": 1076000, "net_ppe": null, "total_assets": 4267552000, "total_debt": 2402652000, "total_equity": 1620419000, "net_working_capital": 0, "book_value_per_share": 6.73241818, "retained_earnings": -3005109000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1600863000, "tangible_book_per_share": 6.6511681, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 25, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 84, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 82, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 84, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 96, "rank_fcf_margin": 81, "rank_piotroski": 49, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 7, "value_composite": 29, "quality_composite": 92, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 68, "svqf_composite": 45, "vc1_composite": 45, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 64, "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1537853000, "cost_of_revenue": 1783186000, "gross_profit": -245333000, "ebit": -79645000, "ebitda": 182278000, "pretax_income": -284143000, "tax_provision": 1743000, "net_income": -285886000, "net_income_to_common": -285886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121799000, "total_current_assets": 187934999, "total_assets": 4361250000, "short_term_debt": 1866000, "long_term_debt": 2400824000, "total_debt": 2402690000, "total_liabilities": 2695682000, "total_equity": 1665568000, "shares_outstanding": 240286000, "goodwill_and_intangibles": 20663000 }, "cash_flow": { "operating_cash_flow": -19618000, "capital_expenditure": 0, "free_cash_flow": -19618000, "dividends_paid": 9661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56794, "ticker_id": 5675, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79645000", "ebitda": "182278000", "netIncome": "-285886000", "grossProfit": "-245333000", "depreciation": "None", "totalRevenue": "1537853000", "costOfRevenue": "1783186000", "interestIncome": "5839000", "incomeBeforeTax": "-284143000", "interestExpense": "204498000", "operatingIncome": "-39268000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1743000", "reportedCurrency": "USD", "netInterestIncome": "-198659000", "nonInterestIncome": "None", "operatingExpenses": "-206065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1783186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261923000", "sellingGeneralAndAdministrative": "45502000", "netIncomeFromContinuingOperations": "-285886000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4361250000", "longTermDebt": "2400824000", "shortTermDebt": "1866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20663000", "reportedCurrency": "USD", "retainedEarnings": "-2959413000", "totalLiabilities": "2695682000", "otherCurrentAssets": "None", "totalCurrentAssets": "187934999", "currentLongTermDebt": "None", "longTermInvestments": "147326000", "shortTermInvestments": "None", "currentNetReceivables": "66135999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173315000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417938000", "totalShareholderEquity": "1665568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3426000", "totalCurrentLiabilities": "1866000", "otherNonCurrentLiabilities": "238050000", "totalNonCurrentLiabilities": "2693816000", "cashAndShortTermInvestments": "121799000", "commonStockSharesOutstanding": "240286000", "intangibleAssetsExcludingGoodwill": "20663000", "cashAndCashEquivalentsAtCarryingValue": "121799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-285886000", "profitLoss": "None", "dividendPayout": "9661000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19618000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-492009000", "cashflowFromInvestment": "483572000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1537853000, "cost_of_revenue": 1783186000, "gross_profit": -245333000, "research_and_development": null, "selling_general_admin": 45502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79645000, "depreciation_amortisation": 261923000, "ebitda": 182278000, "interest_expense": 204498000, "interest_income": null, "other_non_operating": null, "pretax_income": -284143000, "tax_provision": 1743000, "effective_tax_rate": null, "net_income": -285886000, "net_income_continuing_ops": -285886000, "net_income_to_common": -285886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121799000, "short_term_investments": null, "net_receivables": 66135999, "inventory": null, "other_current_assets": null, "total_current_assets": 187934999, "net_ppe": null, "goodwill": null, "intangible_assets": 20663000, "goodwill_and_intangibles": 20663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4173315000, "total_assets": 4361250000, "short_term_debt": 1866000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1866000, "long_term_debt": 2400824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2693816000, "total_liabilities": 2695682000, "total_debt": 2402690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2959413000, "total_equity": 1665568000, "shares_outstanding": 240286000, "operating_cash_flow": -19618000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 483572000, "dividends_paid": 9661000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -492009000, "free_cash_flow": -19618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79645000", "ebitda": "182278000", "netIncome": "-285886000", "grossProfit": "-245333000", "depreciation": "None", "totalRevenue": "1537853000", "costOfRevenue": "1783186000", "interestIncome": "5839000", "incomeBeforeTax": "-284143000", "interestExpense": "204498000", "operatingIncome": "-39268000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1743000", "reportedCurrency": "USD", "netInterestIncome": "-198659000", "nonInterestIncome": "None", "operatingExpenses": "-206065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1783186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261923000", "sellingGeneralAndAdministrative": "45502000", "netIncomeFromContinuingOperations": "-285886000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4361250000", "longTermDebt": "2400824000", "shortTermDebt": "1866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20663000", "reportedCurrency": "USD", "retainedEarnings": "-2959413000", "totalLiabilities": "2695682000", "otherCurrentAssets": "None", "totalCurrentAssets": "187934999", "currentLongTermDebt": "None", "longTermInvestments": "147326000", "shortTermInvestments": "None", "currentNetReceivables": "66135999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173315000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417938000", "totalShareholderEquity": "1665568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3426000", "totalCurrentLiabilities": "1866000", "otherNonCurrentLiabilities": "238050000", "totalNonCurrentLiabilities": "2693816000", "cashAndShortTermInvestments": "121799000", "commonStockSharesOutstanding": "240286000", "intangibleAssetsExcludingGoodwill": "20663000", "cashAndCashEquivalentsAtCarryingValue": "121799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-285886000", "profitLoss": "None", "dividendPayout": "9661000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19618000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-492009000", "cashflowFromInvestment": "483572000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9661000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262036000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1495427000, "cost_of_revenue": 1239052000, "gross_profit": 256375000, "ebit": -55100000, "ebitda": 229963000, "pretax_income": -369788000, "tax_provision": 467000, "net_income": -370255000, "net_income_to_common": -370255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144584000, "total_current_assets": 430181000, "total_assets": 5137005000, "short_term_debt": null, "long_term_debt": 2910904000, "total_debt": 2910904000, "total_liabilities": 3178162000, "total_equity": 1958843000, "shares_outstanding": 239535000, "goodwill_and_intangibles": 26300000 }, "cash_flow": { "operating_cash_flow": 112223000, "capital_expenditure": 0, "free_cash_flow": 112223000, "dividends_paid": 9627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56799, "ticker_id": 5675, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55100000", "ebitda": "229963000", "netIncome": "-370255000", "grossProfit": "256375000", "depreciation": "None", "totalRevenue": "1495427000", "costOfRevenue": "1239052000", "interestIncome": "8950000", "incomeBeforeTax": "-369788000", "interestExpense": "235239000", "operatingIncome": "229857000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "467000", "reportedCurrency": "USD", "netInterestIncome": "-226289000", "nonInterestIncome": "None", "operatingExpenses": "26518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1239052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285063000", "sellingGeneralAndAdministrative": "26518000", "netIncomeFromContinuingOperations": "-370255000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "5137005000", "longTermDebt": "2910904000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26300000", "reportedCurrency": "USD", "retainedEarnings": "-2663866000", "totalLiabilities": "3178162000", "otherCurrentAssets": "281540000", "totalCurrentAssets": "430181000", "currentLongTermDebt": "None", "longTermInvestments": "151449000", "shortTermInvestments": "None", "currentNetReceivables": "4057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706824000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2910904000", "totalShareholderEquity": "1958843000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38105000", "totalCurrentLiabilities": "38105000", "otherNonCurrentLiabilities": "229153000", "totalNonCurrentLiabilities": "3140057000", "cashAndShortTermInvestments": "144584000", "commonStockSharesOutstanding": "239535000", "intangibleAssetsExcludingGoodwill": "26300000", "cashAndCashEquivalentsAtCarryingValue": "144584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-370255000", "profitLoss": "None", "dividendPayout": "9627000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112223000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22311000", "cashflowFromInvestment": "-187019000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-904000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1495427000, "cost_of_revenue": 1239052000, "gross_profit": 256375000, "research_and_development": null, "selling_general_admin": 26518000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55100000, "depreciation_amortisation": 285063000, "ebitda": 229963000, "interest_expense": 235239000, "interest_income": null, "other_non_operating": null, "pretax_income": -369788000, "tax_provision": 467000, "effective_tax_rate": null, "net_income": -370255000, "net_income_continuing_ops": -370255000, "net_income_to_common": -370255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144584000, "short_term_investments": null, "net_receivables": 4057000, "inventory": null, "other_current_assets": null, "total_current_assets": 430181000, "net_ppe": null, "goodwill": null, "intangible_assets": 26300000, "goodwill_and_intangibles": 26300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4706824000, "total_assets": 5137005000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38105000, "long_term_debt": 2910904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3140057000, "total_liabilities": 3178162000, "total_debt": 2910904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2663866000, "total_equity": 1958843000, "shares_outstanding": 239535000, "operating_cash_flow": 112223000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187019000, "dividends_paid": 9627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22311000, "free_cash_flow": 112223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55100000", "ebitda": "229963000", "netIncome": "-370255000", "grossProfit": "256375000", "depreciation": "None", "totalRevenue": "1495427000", "costOfRevenue": "1239052000", "interestIncome": "8950000", "incomeBeforeTax": "-369788000", "interestExpense": "235239000", "operatingIncome": "229857000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "467000", "reportedCurrency": "USD", "netInterestIncome": "-226289000", "nonInterestIncome": "None", "operatingExpenses": "26518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1239052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285063000", "sellingGeneralAndAdministrative": "26518000", "netIncomeFromContinuingOperations": "-370255000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "5137005000", "longTermDebt": "2910904000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26300000", "reportedCurrency": "USD", "retainedEarnings": "-2663866000", "totalLiabilities": "3178162000", "otherCurrentAssets": "281540000", "totalCurrentAssets": "430181000", "currentLongTermDebt": "None", "longTermInvestments": "151449000", "shortTermInvestments": "None", "currentNetReceivables": "4057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706824000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2910904000", "totalShareholderEquity": "1958843000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38105000", "totalCurrentLiabilities": "38105000", "otherNonCurrentLiabilities": "229153000", "totalNonCurrentLiabilities": "3140057000", "cashAndShortTermInvestments": "144584000", "commonStockSharesOutstanding": "239535000", "intangibleAssetsExcludingGoodwill": "26300000", "cashAndCashEquivalentsAtCarryingValue": "144584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-370255000", "profitLoss": "None", "dividendPayout": "9627000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112223000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22311000", "cashflowFromInvestment": "-187019000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-904000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285063000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1410308000, "cost_of_revenue": 1185004000, "gross_profit": 225304000, "ebit": -84910000, "ebitda": 198931000, "pretax_income": -293127000, "tax_provision": 445000, "net_income": -293572000, "net_income_to_common": -293572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245939000, "total_current_assets": 262489000, "total_assets": 5446136000, "short_term_debt": 1811000, "long_term_debt": 2816849000, "total_debt": 2818660000, "total_liabilities": 3109245000, "total_equity": 2336891000, "shares_outstanding": 238836000, "goodwill_and_intangibles": 33948000 }, "cash_flow": { "operating_cash_flow": 10483000, "capital_expenditure": 235007000, "free_cash_flow": 245490000, "dividends_paid": 9595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56804, "ticker_id": 5675, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84910000", "ebitda": "198931000", "netIncome": "-293572000", "grossProfit": "225304000", "depreciation": "None", "totalRevenue": "1410308000", "costOfRevenue": "1185004000", "interestIncome": "21741000", "incomeBeforeTax": "-293127000", "interestExpense": "191775000", "operatingIncome": "199173000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "445000", "reportedCurrency": "USD", "netInterestIncome": "-170522000", "nonInterestIncome": "None", "operatingExpenses": "26131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1185004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283841000", "sellingGeneralAndAdministrative": "26131000", "netIncomeFromContinuingOperations": "-256330000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2405000", "currentDebt": "None", "investments": "None", "totalAssets": "5446136000", "longTermDebt": "2816849000", "shortTermDebt": "1811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33948000", "reportedCurrency": "USD", "retainedEarnings": "-2283984000", "totalLiabilities": "3109245000", "otherCurrentAssets": "10469000", "totalCurrentAssets": "262489000", "currentLongTermDebt": "None", "longTermInvestments": "129916000", "shortTermInvestments": "None", "currentNetReceivables": "6081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5108341000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2816849000", "totalShareholderEquity": "2336891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29940000", "totalCurrentLiabilities": "29940000", "otherNonCurrentLiabilities": "262456000", "totalNonCurrentLiabilities": "3079305000", "cashAndShortTermInvestments": "245939000", "commonStockSharesOutstanding": "238836000", "intangibleAssetsExcludingGoodwill": "33948000", "cashAndCashEquivalentsAtCarryingValue": "245939000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-293572000", "profitLoss": "None", "dividendPayout": "9595000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10483000", "capitalExpenditures": "235007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249713000", "cashflowFromInvestment": "-202111000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1410308000, "cost_of_revenue": 1185004000, "gross_profit": 225304000, "research_and_development": 0.19, "selling_general_admin": 26131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84910000, "depreciation_amortisation": 283841000, "ebitda": 198931000, "interest_expense": 191775000, "interest_income": null, "other_non_operating": null, "pretax_income": -293127000, "tax_provision": 445000, "effective_tax_rate": null, "net_income": -293572000, "net_income_continuing_ops": -256330000, "net_income_to_common": -293572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245939000, "short_term_investments": null, "net_receivables": 6081000, "inventory": null, "other_current_assets": null, "total_current_assets": 262489000, "net_ppe": null, "goodwill": null, "intangible_assets": 33948000, "goodwill_and_intangibles": 33948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5108341000, "total_assets": 5446136000, "short_term_debt": 1811000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29940000, "long_term_debt": 2816849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3079305000, "total_liabilities": 3109245000, "total_debt": 2818660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2283984000, "total_equity": 2336891000, "shares_outstanding": 238836000, "operating_cash_flow": 10483000, "stock_based_compensation": 1840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 235007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202111000, "dividends_paid": 9595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249713000, "free_cash_flow": 245490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84910000", "ebitda": "198931000", "netIncome": "-293572000", "grossProfit": "225304000", "depreciation": "None", "totalRevenue": "1410308000", "costOfRevenue": "1185004000", "interestIncome": "21741000", "incomeBeforeTax": "-293127000", "interestExpense": "191775000", "operatingIncome": "199173000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "445000", "reportedCurrency": "USD", "netInterestIncome": "-170522000", "nonInterestIncome": "None", "operatingExpenses": "26131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1185004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283841000", "sellingGeneralAndAdministrative": "26131000", "netIncomeFromContinuingOperations": "-256330000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2405000", "currentDebt": "None", "investments": "None", "totalAssets": "5446136000", "longTermDebt": "2816849000", "shortTermDebt": "1811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33948000", "reportedCurrency": "USD", "retainedEarnings": "-2283984000", "totalLiabilities": "3109245000", "otherCurrentAssets": "10469000", "totalCurrentAssets": "262489000", "currentLongTermDebt": "None", "longTermInvestments": "129916000", "shortTermInvestments": "None", "currentNetReceivables": "6081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5108341000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2816849000", "totalShareholderEquity": "2336891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29940000", "totalCurrentLiabilities": "29940000", "otherNonCurrentLiabilities": "262456000", "totalNonCurrentLiabilities": "3079305000", "cashAndShortTermInvestments": "245939000", "commonStockSharesOutstanding": "238836000", "intangibleAssetsExcludingGoodwill": "33948000", "cashAndCashEquivalentsAtCarryingValue": "245939000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-293572000", "profitLoss": "None", "dividendPayout": "9595000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10483000", "capitalExpenditures": "235007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-249713000", "cashflowFromInvestment": "-202111000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283841000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1283566000, "cost_of_revenue": 1109070000, "gross_profit": 174496000, "ebit": 188264000, "ebitda": 427789000, "pretax_income": -15064000, "tax_provision": 710000, "net_income": -15774000, "net_income_to_common": -15774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 658065000, "total_current_assets": 697403000, "total_assets": 6002093000, "short_term_debt": 700000000, "long_term_debt": 2317700000, "total_debt": 3017700000, "total_liabilities": 3363482000, "total_equity": 2638611000, "shares_outstanding": 238314000, "goodwill_and_intangibles": 45351000 }, "cash_flow": { "operating_cash_flow": -40353000, "capital_expenditure": 299387000, "free_cash_flow": 259034000, "dividends_paid": 9568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56809, "ticker_id": 5675, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188264000", "ebitda": "427789000", "netIncome": "-15774000", "grossProfit": "174496000", "depreciation": "None", "totalRevenue": "1283566000", "costOfRevenue": "1109070000", "interestIncome": "15929000", "incomeBeforeTax": "-15064000", "interestExpense": "209383000", "operatingIncome": "-91219000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "-193454000", "nonInterestIncome": "None", "operatingExpenses": "265715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "313803000", "costofGoodsAndServicesSold": "1109070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239525000", "sellingGeneralAndAdministrative": "26435000", "netIncomeFromContinuingOperations": "-21829000" }, "balance": { "goodwill": "None", "inventory": "-8716000", "commonStock": "2397000", "currentDebt": "None", "investments": "None", "totalAssets": "6002093000", "longTermDebt": "2317700000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "45351000", "reportedCurrency": "USD", "retainedEarnings": "-1980817000", "totalLiabilities": "3363482000", "otherCurrentAssets": "30622000", "totalCurrentAssets": "697403000", "currentLongTermDebt": "700000000", "longTermInvestments": "155477000", "shortTermInvestments": "5880000", "currentNetReceivables": "8716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5304690000", "currentAccountsPayable": "34619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4864576000", "shortLongTermDebtTotal": "3078054000", "totalShareholderEquity": "2638611000", "capitalLeaseObligations": "30177000", "otherCurrentLiabilities": "34619000", "totalCurrentLiabilities": "734619000", "otherNonCurrentLiabilities": "311163000", "totalNonCurrentLiabilities": "2628863000", "cashAndShortTermInvestments": "658065000", "commonStockSharesOutstanding": "238314000", "intangibleAssetsExcludingGoodwill": "45351000", "cashAndCashEquivalentsAtCarryingValue": "658065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15774000", "profitLoss": "None", "dividendPayout": "9568000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40353000", "capitalExpenditures": "299387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-675998000", "cashflowFromInvestment": "387708000", "stockBasedCompensation": "1733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-328643000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1283566000, "cost_of_revenue": 1109070000, "gross_profit": 174496000, "research_and_development": 0.02, "selling_general_admin": 26435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188264000, "depreciation_amortisation": 239525000, "ebitda": 427789000, "interest_expense": 209383000, "interest_income": null, "other_non_operating": null, "pretax_income": -15064000, "tax_provision": 710000, "effective_tax_rate": null, "net_income": -15774000, "net_income_continuing_ops": -21829000, "net_income_to_common": -15774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 658065000, "short_term_investments": 5880000, "net_receivables": 8716000, "inventory": -8716000, "other_current_assets": null, "total_current_assets": 697403000, "net_ppe": null, "goodwill": null, "intangible_assets": 45351000, "goodwill_and_intangibles": 45351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5304690000, "total_assets": 6002093000, "short_term_debt": 700000000, "accounts_payable": 34619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 734619000, "long_term_debt": 2317700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2628863000, "total_liabilities": 3363482000, "total_debt": 3017700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1980817000, "total_equity": 2638611000, "shares_outstanding": 238314000, "operating_cash_flow": -40353000, "stock_based_compensation": 1733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 387708000, "dividends_paid": 9568000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -675998000, "free_cash_flow": 259034000, "net_change_in_cash": -328643000 }, "raw_data": { "income": { "ebit": "188264000", "ebitda": "427789000", "netIncome": "-15774000", "grossProfit": "174496000", "depreciation": "None", "totalRevenue": "1283566000", "costOfRevenue": "1109070000", "interestIncome": "15929000", "incomeBeforeTax": "-15064000", "interestExpense": "209383000", "operatingIncome": "-91219000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "-193454000", "nonInterestIncome": "None", "operatingExpenses": "265715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "313803000", "costofGoodsAndServicesSold": "1109070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239525000", "sellingGeneralAndAdministrative": "26435000", "netIncomeFromContinuingOperations": "-21829000" }, "balance": { "goodwill": "None", "inventory": "-8716000", "commonStock": "2397000", "currentDebt": "None", "investments": "None", "totalAssets": "6002093000", "longTermDebt": "2317700000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "45351000", "reportedCurrency": "USD", "retainedEarnings": "-1980817000", "totalLiabilities": "3363482000", "otherCurrentAssets": "30622000", "totalCurrentAssets": "697403000", "currentLongTermDebt": "700000000", "longTermInvestments": "155477000", "shortTermInvestments": "5880000", "currentNetReceivables": "8716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5304690000", "currentAccountsPayable": "34619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4864576000", "shortLongTermDebtTotal": "3078054000", "totalShareholderEquity": "2638611000", "capitalLeaseObligations": "30177000", "otherCurrentLiabilities": "34619000", "totalCurrentLiabilities": "734619000", "otherNonCurrentLiabilities": "311163000", "totalNonCurrentLiabilities": "2628863000", "cashAndShortTermInvestments": "658065000", "commonStockSharesOutstanding": "238314000", "intangibleAssetsExcludingGoodwill": "45351000", "cashAndCashEquivalentsAtCarryingValue": "658065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15774000", "profitLoss": "None", "dividendPayout": "9568000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-40353000", "capitalExpenditures": "299387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-675998000", "cashflowFromInvestment": "387708000", "stockBasedCompensation": "1733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9568000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-328643000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239525000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1383212000, "cost_of_revenue": 1091812000, "gross_profit": 291400000, "ebit": 437115000, "ebitda": 708246000, "pretax_income": 181356000, "tax_provision": 1430000, "net_income": 174515000, "net_income_to_common": 174515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634848000, "total_current_assets": 1099076000, "total_assets": 6623514000, "short_term_debt": 800000000, "long_term_debt": 2806811000, "total_debt": 3606811000, "total_liabilities": 3961124000, "total_equity": 2662390000, "shares_outstanding": 237967000, "goodwill_and_intangibles": 48746000 }, "cash_flow": { "operating_cash_flow": -63323000, "capital_expenditure": 227605000, "free_cash_flow": 164282000, "dividends_paid": 9540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56814, "ticker_id": 5675, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437115000", "ebitda": "708246000", "netIncome": "174515000", "grossProfit": "291400000", "depreciation": "None", "totalRevenue": "1383212000", "costOfRevenue": "1091812000", "interestIncome": "20635000", "incomeBeforeTax": "181356000", "interestExpense": "255759000", "operatingIncome": "-13818000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1430000", "reportedCurrency": "USD", "netInterestIncome": "-235124000", "nonInterestIncome": "None", "operatingExpenses": "305218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "468265000", "costofGoodsAndServicesSold": "1091812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271131000", "sellingGeneralAndAdministrative": "34087000", "netIncomeFromContinuingOperations": "174515000" }, "balance": { "goodwill": "None", "inventory": "1399042000", "commonStock": "2390000", "currentDebt": "None", "investments": "None", "totalAssets": "6623514000", "longTermDebt": "2806811000", "shortTermDebt": "800000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48746000", "reportedCurrency": "USD", "retainedEarnings": "-1955475000", "totalLiabilities": "3961124000", "otherCurrentAssets": "382097000", "totalCurrentAssets": "1099076000", "currentLongTermDebt": "800000000", "longTermInvestments": "246667000", "shortTermInvestments": "215127000", "currentNetReceivables": "82131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5524438000", "currentAccountsPayable": "38115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5075749000", "shortLongTermDebtTotal": "3680876000", "totalShareholderEquity": "2662390000", "capitalLeaseObligations": "72269000", "otherCurrentLiabilities": "29845000", "totalCurrentLiabilities": "29845000", "otherNonCurrentLiabilities": "316198000", "totalNonCurrentLiabilities": "3931279000", "cashAndShortTermInvestments": "634848000", "commonStockSharesOutstanding": "237967000", "intangibleAssetsExcludingGoodwill": "48746000", "cashAndCashEquivalentsAtCarryingValue": "634848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179926000", "profitLoss": "None", "dividendPayout": "9540000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-63323000", "capitalExpenditures": "227605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "746723000", "cashflowFromInvestment": "242696000", "stockBasedCompensation": "1960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "926096000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1383212000, "cost_of_revenue": 1091812000, "gross_profit": 291400000, "research_and_development": 0.13, "selling_general_admin": 34087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437115000, "depreciation_amortisation": 271131000, "ebitda": 708246000, "interest_expense": 255759000, "interest_income": null, "other_non_operating": null, "pretax_income": 181356000, "tax_provision": 1430000, "effective_tax_rate": null, "net_income": 174515000, "net_income_continuing_ops": 174515000, "net_income_to_common": 174515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634848000, "short_term_investments": 215127000, "net_receivables": 82131000, "inventory": 1399042000, "other_current_assets": null, "total_current_assets": 1099076000, "net_ppe": null, "goodwill": null, "intangible_assets": 48746000, "goodwill_and_intangibles": 48746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5524438000, "total_assets": 6623514000, "short_term_debt": 800000000, "accounts_payable": 38115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29845000, "long_term_debt": 2806811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3931279000, "total_liabilities": 3961124000, "total_debt": 3606811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1955475000, "total_equity": 2662390000, "shares_outstanding": 237967000, "operating_cash_flow": -63323000, "stock_based_compensation": 1960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 227605000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 242696000, "dividends_paid": 9540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 746723000, "free_cash_flow": 164282000, "net_change_in_cash": 926096000 }, "raw_data": { "income": { "ebit": "437115000", "ebitda": "708246000", "netIncome": "174515000", "grossProfit": "291400000", "depreciation": "None", "totalRevenue": "1383212000", "costOfRevenue": "1091812000", "interestIncome": "20635000", "incomeBeforeTax": "181356000", "interestExpense": "255759000", "operatingIncome": "-13818000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1430000", "reportedCurrency": "USD", "netInterestIncome": "-235124000", "nonInterestIncome": "None", "operatingExpenses": "305218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "468265000", "costofGoodsAndServicesSold": "1091812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271131000", "sellingGeneralAndAdministrative": "34087000", "netIncomeFromContinuingOperations": "174515000" }, "balance": { "goodwill": "None", "inventory": "1399042000", "commonStock": "2390000", "currentDebt": "None", "investments": "None", "totalAssets": "6623514000", "longTermDebt": "2806811000", "shortTermDebt": "800000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48746000", "reportedCurrency": "USD", "retainedEarnings": "-1955475000", "totalLiabilities": "3961124000", "otherCurrentAssets": "382097000", "totalCurrentAssets": "1099076000", "currentLongTermDebt": "800000000", "longTermInvestments": "246667000", "shortTermInvestments": "215127000", "currentNetReceivables": "82131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5524438000", "currentAccountsPayable": "38115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5075749000", "shortLongTermDebtTotal": "3680876000", "totalShareholderEquity": "2662390000", "capitalLeaseObligations": "72269000", "otherCurrentLiabilities": "29845000", "totalCurrentLiabilities": "29845000", "otherNonCurrentLiabilities": "316198000", "totalNonCurrentLiabilities": "3931279000", "cashAndShortTermInvestments": "634848000", "commonStockSharesOutstanding": "237967000", "intangibleAssetsExcludingGoodwill": "48746000", "cashAndCashEquivalentsAtCarryingValue": "634848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179926000", "profitLoss": "None", "dividendPayout": "9540000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-63323000", "capitalExpenditures": "227605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "746723000", "cashflowFromInvestment": "242696000", "stockBasedCompensation": "1960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "926096000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263920000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1632026000, "cost_of_revenue": 1237171000, "gross_profit": 394855000, "ebit": 94115000, "ebitda": 356857000, "pretax_income": -133056999, "tax_provision": 1250000, "net_income": -139453000, "net_income_to_common": -139453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74417000, "total_current_assets": 203286000, "total_assets": 6476424000, "short_term_debt": 303159000, "long_term_debt": 3498811000, "total_debt": 3801970000, "total_liabilities": 3857202000, "total_equity": 2619222000, "shares_outstanding": 237739000, "goodwill_and_intangibles": 286513000 }, "cash_flow": { "operating_cash_flow": 158544000, "capital_expenditure": 185585000, "free_cash_flow": 344129000, "dividends_paid": 42825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56819, "ticker_id": 5675, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94115000", "ebitda": "356857000", "netIncome": "-139453000", "grossProfit": "394855000", "depreciation": "None", "totalRevenue": "1632026000", "costOfRevenue": "1237171000", "interestIncome": "18221000", "incomeBeforeTax": "-133056999", "interestExpense": "201483000", "operatingIncome": "364262000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1250000", "reportedCurrency": "USD", "netInterestIncome": "-183262000", "nonInterestIncome": "None", "operatingExpenses": "30593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "58387000", "costofGoodsAndServicesSold": "1237171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262742000", "sellingGeneralAndAdministrative": "30593000", "netIncomeFromContinuingOperations": "-139453000" }, "balance": { "goodwill": "None", "inventory": "114915000", "commonStock": "2383000", "currentDebt": "None", "investments": "None", "totalAssets": "6476424000", "longTermDebt": "3498811000", "shortTermDebt": "303159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "286513000", "reportedCurrency": "USD", "retainedEarnings": "-2120450000", "totalLiabilities": "3857202000", "otherCurrentAssets": "-90849000", "totalCurrentAssets": "203286000", "currentLongTermDebt": "None", "longTermInvestments": "73772000", "shortTermInvestments": "None", "currentNetReceivables": "104803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6273138000", "currentAccountsPayable": "48319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5828266000", "shortLongTermDebtTotal": "3801970000", "totalShareholderEquity": "2619222000", "capitalLeaseObligations": "759403000", "otherCurrentLiabilities": "-275862000", "totalCurrentLiabilities": "27297000", "otherNonCurrentLiabilities": "310072000", "totalNonCurrentLiabilities": "3829905000", "cashAndShortTermInvestments": "74417000", "commonStockSharesOutstanding": "237739000", "intangibleAssetsExcludingGoodwill": "286513000", "cashAndCashEquivalentsAtCarryingValue": "74417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134307000", "profitLoss": "None", "dividendPayout": "42825000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158544000", "capitalExpenditures": "185585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79483000", "cashflowFromInvestment": "-40436000", "stockBasedCompensation": "1568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38625000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1632026000, "cost_of_revenue": 1237171000, "gross_profit": 394855000, "research_and_development": 0.08, "selling_general_admin": 30593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94115000, "depreciation_amortisation": 262742000, "ebitda": 356857000, "interest_expense": 201483000, "interest_income": null, "other_non_operating": null, "pretax_income": -133056999, "tax_provision": 1250000, "effective_tax_rate": null, "net_income": -139453000, "net_income_continuing_ops": -139453000, "net_income_to_common": -139453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74417000, "short_term_investments": null, "net_receivables": 104803000, "inventory": 114915000, "other_current_assets": null, "total_current_assets": 203286000, "net_ppe": null, "goodwill": null, "intangible_assets": 286513000, "goodwill_and_intangibles": 286513000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6273138000, "total_assets": 6476424000, "short_term_debt": 303159000, "accounts_payable": 48319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27297000, "long_term_debt": 3498811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3829905000, "total_liabilities": 3857202000, "total_debt": 3801970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2120450000, "total_equity": 2619222000, "shares_outstanding": 237739000, "operating_cash_flow": 158544000, "stock_based_compensation": 1568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40436000, "dividends_paid": 42825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79483000, "free_cash_flow": 344129000, "net_change_in_cash": 38625000 }, "raw_data": { "income": { "ebit": "94115000", "ebitda": "356857000", "netIncome": "-139453000", "grossProfit": "394855000", "depreciation": "None", "totalRevenue": "1632026000", "costOfRevenue": "1237171000", "interestIncome": "18221000", "incomeBeforeTax": "-133056999", "interestExpense": "201483000", "operatingIncome": "364262000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1250000", "reportedCurrency": "USD", "netInterestIncome": "-183262000", "nonInterestIncome": "None", "operatingExpenses": "30593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "58387000", "costofGoodsAndServicesSold": "1237171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262742000", "sellingGeneralAndAdministrative": "30593000", "netIncomeFromContinuingOperations": "-139453000" }, "balance": { "goodwill": "None", "inventory": "114915000", "commonStock": "2383000", "currentDebt": "None", "investments": "None", "totalAssets": "6476424000", "longTermDebt": "3498811000", "shortTermDebt": "303159000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "286513000", "reportedCurrency": "USD", "retainedEarnings": "-2120450000", "totalLiabilities": "3857202000", "otherCurrentAssets": "-90849000", "totalCurrentAssets": "203286000", "currentLongTermDebt": "None", "longTermInvestments": "73772000", "shortTermInvestments": "None", "currentNetReceivables": "104803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6273138000", "currentAccountsPayable": "48319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5828266000", "shortLongTermDebtTotal": "3801970000", "totalShareholderEquity": "2619222000", "capitalLeaseObligations": "759403000", "otherCurrentLiabilities": "-275862000", "totalCurrentLiabilities": "27297000", "otherNonCurrentLiabilities": "310072000", "totalNonCurrentLiabilities": "3829905000", "cashAndShortTermInvestments": "74417000", "commonStockSharesOutstanding": "237739000", "intangibleAssetsExcludingGoodwill": "286513000", "cashAndCashEquivalentsAtCarryingValue": "74417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134307000", "profitLoss": "None", "dividendPayout": "42825000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158544000", "capitalExpenditures": "185585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79483000", "cashflowFromInvestment": "-40436000", "stockBasedCompensation": "1568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38625000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262742000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1040155000, "cost_of_revenue": 502172000, "gross_profit": 537983000, "ebit": 211930000, "ebitda": 494164000, "pretax_income": -82442000, "tax_provision": 436000, "net_income": -88234000, "net_income_to_common": -88234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37357000, "total_current_assets": 263784000, "total_assets": 6653826000, "short_term_debt": 537500000, "long_term_debt": 2964161000, "total_debt": 3501661000, "total_liabilities": 3776776000, "total_equity": 2736519000, "shares_outstanding": 237604000, "goodwill_and_intangibles": 337875000 }, "cash_flow": { "operating_cash_flow": 265845000, "capital_expenditure": 18812000, "free_cash_flow": 284657000, "dividends_paid": 199719000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56824, "ticker_id": 5675, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211930000", "ebitda": "494164000", "netIncome": "-88234000", "grossProfit": "537983000", "depreciation": "None", "totalRevenue": "1040155000", "costOfRevenue": "502172000", "interestIncome": "941000", "incomeBeforeTax": "-82442000", "interestExpense": "180112000", "operatingIncome": "500955000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-179171000", "nonInterestIncome": "None", "operatingExpenses": "37028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-905000", "costofGoodsAndServicesSold": "502172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282234000", "sellingGeneralAndAdministrative": "37028000", "netIncomeFromContinuingOperations": "-88634000" }, "balance": { "goodwill": "None", "inventory": "276661000", "commonStock": "2379000", "currentDebt": "None", "investments": "None", "totalAssets": "6653826000", "longTermDebt": "2964161000", "shortTermDebt": "537500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "337875000", "reportedCurrency": "USD", "retainedEarnings": "-1878371000", "totalLiabilities": "3776776000", "otherCurrentAssets": "224437000", "totalCurrentAssets": "263784000", "currentLongTermDebt": "537500000", "longTermInvestments": "1571000", "shortTermInvestments": "None", "currentNetReceivables": "1990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6390042000", "currentAccountsPayable": "32839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6100355000", "shortLongTermDebtTotal": "3578366000", "totalShareholderEquity": "2736519000", "capitalLeaseObligations": "76705000", "otherCurrentLiabilities": "39597000", "totalCurrentLiabilities": "577097000", "otherNonCurrentLiabilities": "242276000", "totalNonCurrentLiabilities": "3199679000", "cashAndShortTermInvestments": "37357000", "commonStockSharesOutstanding": "237604000", "intangibleAssetsExcludingGoodwill": "337875000", "cashAndCashEquivalentsAtCarryingValue": "37357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82878000", "profitLoss": "None", "dividendPayout": "199719000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265845000", "capitalExpenditures": "18812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369863000", "cashflowFromInvestment": "86171000", "stockBasedCompensation": "1388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199719000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040155000, "cost_of_revenue": 502172000, "gross_profit": 537983000, "research_and_development": 0.08, "selling_general_admin": 37028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211930000, "depreciation_amortisation": 282234000, "ebitda": 494164000, "interest_expense": 180112000, "interest_income": null, "other_non_operating": null, "pretax_income": -82442000, "tax_provision": 436000, "effective_tax_rate": null, "net_income": -88234000, "net_income_continuing_ops": -88634000, "net_income_to_common": -88234000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37357000, "short_term_investments": null, "net_receivables": 1990000, "inventory": 276661000, "other_current_assets": null, "total_current_assets": 263784000, "net_ppe": null, "goodwill": null, "intangible_assets": 337875000, "goodwill_and_intangibles": 337875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6390042000, "total_assets": 6653826000, "short_term_debt": 537500000, "accounts_payable": 32839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 577097000, "long_term_debt": 2964161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3199679000, "total_liabilities": 3776776000, "total_debt": 3501661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1878371000, "total_equity": 2736519000, "shares_outstanding": 237604000, "operating_cash_flow": 265845000, "stock_based_compensation": 1388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 86171000, "dividends_paid": 199719000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369863000, "free_cash_flow": 284657000, "net_change_in_cash": -17847000 }, "raw_data": { "income": { "ebit": "211930000", "ebitda": "494164000", "netIncome": "-88234000", "grossProfit": "537983000", "depreciation": "None", "totalRevenue": "1040155000", "costOfRevenue": "502172000", "interestIncome": "941000", "incomeBeforeTax": "-82442000", "interestExpense": "180112000", "operatingIncome": "500955000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-179171000", "nonInterestIncome": "None", "operatingExpenses": "37028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-905000", "costofGoodsAndServicesSold": "502172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282234000", "sellingGeneralAndAdministrative": "37028000", "netIncomeFromContinuingOperations": "-88634000" }, "balance": { "goodwill": "None", "inventory": "276661000", "commonStock": "2379000", "currentDebt": "None", "investments": "None", "totalAssets": "6653826000", "longTermDebt": "2964161000", "shortTermDebt": "537500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "337875000", "reportedCurrency": "USD", "retainedEarnings": "-1878371000", "totalLiabilities": "3776776000", "otherCurrentAssets": "224437000", "totalCurrentAssets": "263784000", "currentLongTermDebt": "537500000", "longTermInvestments": "1571000", "shortTermInvestments": "None", "currentNetReceivables": "1990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6390042000", "currentAccountsPayable": "32839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6100355000", "shortLongTermDebtTotal": "3578366000", "totalShareholderEquity": "2736519000", "capitalLeaseObligations": "76705000", "otherCurrentLiabilities": "39597000", "totalCurrentLiabilities": "577097000", "otherNonCurrentLiabilities": "242276000", "totalNonCurrentLiabilities": "3199679000", "cashAndShortTermInvestments": "37357000", "commonStockSharesOutstanding": "237604000", "intangibleAssetsExcludingGoodwill": "337875000", "cashAndCashEquivalentsAtCarryingValue": "37357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82878000", "profitLoss": "None", "dividendPayout": "199719000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "265845000", "capitalExpenditures": "18812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369863000", "cashflowFromInvestment": "86171000", "stockBasedCompensation": "1388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "199719000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282234000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 1117164000, "cost_of_revenue": 451775000, "gross_profit": 665389000, "ebit": 293269000, "ebitda": 573717000, "pretax_income": 292890000, "tax_provision": 476000, "net_income": 286872000, "net_income_to_common": 286872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54976000, "total_current_assets": 70071000, "total_assets": 7160426000, "short_term_debt": 446140000, "long_term_debt": 3509417000, "total_debt": 3955557000, "total_liabilities": 3980556000, "total_equity": 3179870000, "shares_outstanding": 237546000, "goodwill_and_intangibles": 419244000 }, "cash_flow": { "operating_cash_flow": 392840000, "capital_expenditure": 99091000, "free_cash_flow": 491931000, "dividends_paid": 370746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56829, "ticker_id": 5675, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293269000", "ebitda": "573717000", "netIncome": "286872000", "grossProfit": "665389000", "depreciation": "None", "totalRevenue": "1117164000", "costOfRevenue": "451775000", "interestIncome": "667000", "incomeBeforeTax": "292890000", "interestExpense": "179287000", "operatingIncome": "579504000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "476000", "reportedCurrency": "USD", "netInterestIncome": "-178620000", "nonInterestIncome": "None", "operatingExpenses": "85885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.68", "otherNonOperatingIncome": "242353000", "costofGoodsAndServicesSold": "451775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280448000", "sellingGeneralAndAdministrative": "85885000", "netIncomeFromContinuingOperations": "286356000" }, "balance": { "goodwill": "None", "inventory": "-18701000", "commonStock": "2377000", "currentDebt": "None", "investments": "None", "totalAssets": "7160426000", "longTermDebt": "3509417000", "shortTermDebt": "446140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "419244000", "reportedCurrency": "USD", "retainedEarnings": "-1590418000", "totalLiabilities": "3980556000", "otherCurrentAssets": "17023000", "totalCurrentAssets": "70071000", "currentLongTermDebt": "139000000", "longTermInvestments": "142027000", "shortTermInvestments": "None", "currentNetReceivables": "18701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7090355000", "currentAccountsPayable": "80481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6341908000", "shortLongTermDebtTotal": "3734721000", "totalShareholderEquity": "3179870000", "capitalLeaseObligations": "86304000", "otherCurrentLiabilities": "-419958000", "totalCurrentLiabilities": "165182000", "otherNonCurrentLiabilities": "251658000", "totalNonCurrentLiabilities": "3815374000", "cashAndShortTermInvestments": "54976000", "commonStockSharesOutstanding": "237546000", "intangibleAssetsExcludingGoodwill": "419244000", "cashAndCashEquivalentsAtCarryingValue": "54976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292414000", "profitLoss": "None", "dividendPayout": "370746000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "392840000", "capitalExpenditures": "99091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469181000", "cashflowFromInvestment": "99091000", "stockBasedCompensation": "2224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117164000, "cost_of_revenue": 451775000, "gross_profit": 665389000, "research_and_development": 0.68, "selling_general_admin": 85885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293269000, "depreciation_amortisation": 280448000, "ebitda": 573717000, "interest_expense": 179287000, "interest_income": null, "other_non_operating": null, "pretax_income": 292890000, "tax_provision": 476000, "effective_tax_rate": null, "net_income": 286872000, "net_income_continuing_ops": 286356000, "net_income_to_common": 286872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54976000, "short_term_investments": null, "net_receivables": 18701000, "inventory": -18701000, "other_current_assets": null, "total_current_assets": 70071000, "net_ppe": null, "goodwill": null, "intangible_assets": 419244000, "goodwill_and_intangibles": 419244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7090355000, "total_assets": 7160426000, "short_term_debt": 446140000, "accounts_payable": 80481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165182000, "long_term_debt": 3509417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3815374000, "total_liabilities": 3980556000, "total_debt": 3955557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1590418000, "total_equity": 3179870000, "shares_outstanding": 237546000, "operating_cash_flow": 392840000, "stock_based_compensation": 2224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 99091000, "dividends_paid": 370746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469181000, "free_cash_flow": 491931000, "net_change_in_cash": 22750000 }, "raw_data": { "income": { "ebit": "293269000", "ebitda": "573717000", "netIncome": "286872000", "grossProfit": "665389000", "depreciation": "None", "totalRevenue": "1117164000", "costOfRevenue": "451775000", "interestIncome": "667000", "incomeBeforeTax": "292890000", "interestExpense": "179287000", "operatingIncome": "579504000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "476000", "reportedCurrency": "USD", "netInterestIncome": "-178620000", "nonInterestIncome": "None", "operatingExpenses": "85885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.68", "otherNonOperatingIncome": "242353000", "costofGoodsAndServicesSold": "451775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280448000", "sellingGeneralAndAdministrative": "85885000", "netIncomeFromContinuingOperations": "286356000" }, "balance": { "goodwill": "None", "inventory": "-18701000", "commonStock": "2377000", "currentDebt": "None", "investments": "None", "totalAssets": "7160426000", "longTermDebt": "3509417000", "shortTermDebt": "446140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "419244000", "reportedCurrency": "USD", "retainedEarnings": "-1590418000", "totalLiabilities": "3980556000", "otherCurrentAssets": "17023000", "totalCurrentAssets": "70071000", "currentLongTermDebt": "139000000", "longTermInvestments": "142027000", "shortTermInvestments": "None", "currentNetReceivables": "18701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7090355000", "currentAccountsPayable": "80481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6341908000", "shortLongTermDebtTotal": "3734721000", "totalShareholderEquity": "3179870000", "capitalLeaseObligations": "86304000", "otherCurrentLiabilities": "-419958000", "totalCurrentLiabilities": "165182000", "otherNonCurrentLiabilities": "251658000", "totalNonCurrentLiabilities": "3815374000", "cashAndShortTermInvestments": "54976000", "commonStockSharesOutstanding": "237546000", "intangibleAssetsExcludingGoodwill": "419244000", "cashAndCashEquivalentsAtCarryingValue": "54976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292414000", "profitLoss": "None", "dividendPayout": "370746000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "392840000", "capitalExpenditures": "99091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469181000", "cashflowFromInvestment": "99091000", "stockBasedCompensation": "2224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280448000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 366471000, "cost_of_revenue": 416384000, "gross_profit": -49913000, "ebit": -5622000, "ebitda": 57292000, "pretax_income": -42653000, "tax_provision": 622000, "net_income": -43275000, "net_income_to_common": -43275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121774000, "total_current_assets": 121774000, "total_assets": 4267552000, "short_term_debt": 1076000, "long_term_debt": 2401576000, "total_debt": 2402652000, "total_liabilities": 2647133000, "total_equity": 1620419000, "shares_outstanding": 240689000, "goodwill_and_intangibles": 19556000 }, "cash_flow": { "operating_cash_flow": 8342000, "capital_expenditure": 35166000, "free_cash_flow": 43508000, "dividends_paid": 2421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56792, "ticker_id": 5675, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5622000", "ebitda": "57292000", "netIncome": "-43275000", "grossProfit": "-49913000", "depreciation": "None", "totalRevenue": "366471000", "costOfRevenue": "416384000", "interestIncome": "233000", "incomeBeforeTax": "-42653000", "interestExpense": "37031000", "operatingIncome": "-4730000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "622000", "reportedCurrency": "USD", "netInterestIncome": "-36812000", "nonInterestIncome": "None", "operatingExpenses": "-45183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62914000", "sellingGeneralAndAdministrative": "14038000", "netIncomeFromContinuingOperations": "-43275000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4267552000", "longTermDebt": "2401576000", "shortTermDebt": "1076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19556000", "reportedCurrency": "USD", "retainedEarnings": "-3005109000", "totalLiabilities": "2647133000", "otherCurrentAssets": "None", "totalCurrentAssets": "121774000", "currentLongTermDebt": "None", "longTermInvestments": "119622000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19556000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417592000", "totalShareholderEquity": "1620419000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1076000", "otherNonCurrentLiabilities": "219479000", "totalNonCurrentLiabilities": "2647133000", "cashAndShortTermInvestments": "121774000", "commonStockSharesOutstanding": "240689000", "intangibleAssetsExcludingGoodwill": "19556000", "cashAndCashEquivalentsAtCarryingValue": "121774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43275000", "profitLoss": "None", "dividendPayout": "2421000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8342000", "capitalExpenditures": "35166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3869000", "cashflowFromInvestment": "13580000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366471000, "cost_of_revenue": 416384000, "gross_profit": -49913000, "research_and_development": null, "selling_general_admin": 14038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5622000, "depreciation_amortisation": 62914000, "ebitda": 57292000, "interest_expense": 37031000, "interest_income": null, "other_non_operating": null, "pretax_income": -42653000, "tax_provision": 622000, "effective_tax_rate": null, "net_income": -43275000, "net_income_continuing_ops": -43275000, "net_income_to_common": -43275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121774000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 121774000, "net_ppe": null, "goodwill": null, "intangible_assets": 19556000, "goodwill_and_intangibles": 19556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19556000, "total_assets": 4267552000, "short_term_debt": 1076000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1076000, "long_term_debt": 2401576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2647133000, "total_liabilities": 2647133000, "total_debt": 2402652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3005109000, "total_equity": 1620419000, "shares_outstanding": 240689000, "operating_cash_flow": 8342000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13580000, "dividends_paid": 2421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3869000, "free_cash_flow": 43508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5622000", "ebitda": "57292000", "netIncome": "-43275000", "grossProfit": "-49913000", "depreciation": "None", "totalRevenue": "366471000", "costOfRevenue": "416384000", "interestIncome": "233000", "incomeBeforeTax": "-42653000", "interestExpense": "37031000", "operatingIncome": "-4730000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "622000", "reportedCurrency": "USD", "netInterestIncome": "-36812000", "nonInterestIncome": "None", "operatingExpenses": "-45183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62914000", "sellingGeneralAndAdministrative": "14038000", "netIncomeFromContinuingOperations": "-43275000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4267552000", "longTermDebt": "2401576000", "shortTermDebt": "1076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19556000", "reportedCurrency": "USD", "retainedEarnings": "-3005109000", "totalLiabilities": "2647133000", "otherCurrentAssets": "None", "totalCurrentAssets": "121774000", "currentLongTermDebt": "None", "longTermInvestments": "119622000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19556000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417592000", "totalShareholderEquity": "1620419000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1076000", "otherNonCurrentLiabilities": "219479000", "totalNonCurrentLiabilities": "2647133000", "cashAndShortTermInvestments": "121774000", "commonStockSharesOutstanding": "240689000", "intangibleAssetsExcludingGoodwill": "19556000", "cashAndCashEquivalentsAtCarryingValue": "121774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43275000", "profitLoss": "None", "dividendPayout": "2421000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8342000", "capitalExpenditures": "35166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3869000", "cashflowFromInvestment": "13580000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62943000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 379571000, "cost_of_revenue": 431063000, "gross_profit": -51492000, "ebit": 74260000, "ebitda": 136268000, "pretax_income": -20707000, "tax_provision": 514000, "net_income": -21221000, "net_income_to_common": -21221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121799000, "total_current_assets": 187934999, "total_assets": 4361250000, "short_term_debt": 1866000, "long_term_debt": 2400824000, "total_debt": 2402690000, "total_liabilities": 2695682000, "total_equity": 1665568000, "shares_outstanding": 240286000, "goodwill_and_intangibles": 20663000 }, "cash_flow": { "operating_cash_flow": -20110000, "capital_expenditure": 0, "free_cash_flow": -20110000, "dividends_paid": 2421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56793, "ticker_id": 5675, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74260000", "ebitda": "136268000", "netIncome": "-21221000", "grossProfit": "-51492000", "depreciation": "None", "totalRevenue": "379571000", "costOfRevenue": "431063000", "interestIncome": "1532000", "incomeBeforeTax": "-20707000", "interestExpense": "94967000", "operatingIncome": "-11119000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "514000", "reportedCurrency": "USD", "netInterestIncome": "-45323000", "nonInterestIncome": "None", "operatingExpenses": "-40373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62008000", "sellingGeneralAndAdministrative": "12536000", "netIncomeFromContinuingOperations": "-21221000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4361250000", "longTermDebt": "2400824000", "shortTermDebt": "1866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20663000", "reportedCurrency": "USD", "retainedEarnings": "-2959413000", "totalLiabilities": "2695682000", "otherCurrentAssets": "None", "totalCurrentAssets": "187934999", "currentLongTermDebt": "None", "longTermInvestments": "147326000", "shortTermInvestments": "None", "currentNetReceivables": "66135999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173315000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417938000", "totalShareholderEquity": "1665568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3426000", "totalCurrentLiabilities": "1866000", "otherNonCurrentLiabilities": "238050000", "totalNonCurrentLiabilities": "2693816000", "cashAndShortTermInvestments": "121799000", "commonStockSharesOutstanding": "240286000", "intangibleAssetsExcludingGoodwill": "20663000", "cashAndCashEquivalentsAtCarryingValue": "121799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21221000", "profitLoss": "None", "dividendPayout": "2421000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20110000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275132000", "cashflowFromInvestment": "207418000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379571000, "cost_of_revenue": 431063000, "gross_profit": -51492000, "research_and_development": null, "selling_general_admin": 12536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74260000, "depreciation_amortisation": 62008000, "ebitda": 136268000, "interest_expense": 94967000, "interest_income": null, "other_non_operating": null, "pretax_income": -20707000, "tax_provision": 514000, "effective_tax_rate": null, "net_income": -21221000, "net_income_continuing_ops": -21221000, "net_income_to_common": -21221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121799000, "short_term_investments": null, "net_receivables": 66135999, "inventory": null, "other_current_assets": null, "total_current_assets": 187934999, "net_ppe": null, "goodwill": null, "intangible_assets": 20663000, "goodwill_and_intangibles": 20663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4173315000, "total_assets": 4361250000, "short_term_debt": 1866000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1866000, "long_term_debt": 2400824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2693816000, "total_liabilities": 2695682000, "total_debt": 2402690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2959413000, "total_equity": 1665568000, "shares_outstanding": 240286000, "operating_cash_flow": -20110000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 207418000, "dividends_paid": 2421000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275132000, "free_cash_flow": -20110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74260000", "ebitda": "136268000", "netIncome": "-21221000", "grossProfit": "-51492000", "depreciation": "None", "totalRevenue": "379571000", "costOfRevenue": "431063000", "interestIncome": "1532000", "incomeBeforeTax": "-20707000", "interestExpense": "94967000", "operatingIncome": "-11119000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "514000", "reportedCurrency": "USD", "netInterestIncome": "-45323000", "nonInterestIncome": "None", "operatingExpenses": "-40373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62008000", "sellingGeneralAndAdministrative": "12536000", "netIncomeFromContinuingOperations": "-21221000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4361250000", "longTermDebt": "2400824000", "shortTermDebt": "1866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20663000", "reportedCurrency": "USD", "retainedEarnings": "-2959413000", "totalLiabilities": "2695682000", "otherCurrentAssets": "None", "totalCurrentAssets": "187934999", "currentLongTermDebt": "None", "longTermInvestments": "147326000", "shortTermInvestments": "None", "currentNetReceivables": "66135999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173315000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2417938000", "totalShareholderEquity": "1665568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3426000", "totalCurrentLiabilities": "1866000", "otherNonCurrentLiabilities": "238050000", "totalNonCurrentLiabilities": "2693816000", "cashAndShortTermInvestments": "121799000", "commonStockSharesOutstanding": "240286000", "intangibleAssetsExcludingGoodwill": "20663000", "cashAndCashEquivalentsAtCarryingValue": "121799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21221000", "profitLoss": "None", "dividendPayout": "2421000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20110000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275132000", "cashflowFromInvestment": "207418000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2421000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62038000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 388706000, "cost_of_revenue": 325387000, "gross_profit": 63319000, "ebit": -119126000, "ebitda": -53773000, "pretax_income": -163703000, "tax_provision": 337000, "net_income": -164040000, "net_income_to_common": -164040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201371000, "total_current_assets": 468012000, "total_assets": 4683974000, "short_term_debt": null, "long_term_debt": 2723365000, "total_debt": 2723365000, "total_liabilities": 2995244000, "total_equity": 1688730000, "shares_outstanding": 240385000, "goodwill_and_intangibles": 21784000 }, "cash_flow": { "operating_cash_flow": -49285000, "capital_expenditure": 0, "free_cash_flow": -49285000, "dividends_paid": 2414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56795, "ticker_id": 5675, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-119126000", "ebitda": "-53773000", "netIncome": "-164040000", "grossProfit": "63319000", "depreciation": "None", "totalRevenue": "388706000", "costOfRevenue": "325387000", "interestIncome": "None", "incomeBeforeTax": "-163703000", "interestExpense": "49660000", "operatingIncome": "-14794000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "337000", "reportedCurrency": "USD", "netInterestIncome": "-49660000", "nonInterestIncome": "None", "operatingExpenses": "78113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65353000", "sellingGeneralAndAdministrative": "12789000", "netIncomeFromContinuingOperations": "-164040000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4683974000", "longTermDebt": "2723365000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "21784000", "reportedCurrency": "USD", "retainedEarnings": "-2935771000", "totalLiabilities": "2995244000", "otherCurrentAssets": "266641000", "totalCurrentAssets": "468012000", "currentLongTermDebt": "None", "longTermInvestments": "121009000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4215962000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2723365000", "totalShareholderEquity": "1688730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30012000", "totalCurrentLiabilities": "30012000", "otherNonCurrentLiabilities": "241867000", "totalNonCurrentLiabilities": "2965232000", "cashAndShortTermInvestments": "201371000", "commonStockSharesOutstanding": "240385000", "intangibleAssetsExcludingGoodwill": "21784000", "cashAndCashEquivalentsAtCarryingValue": "201371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164040000", "profitLoss": "None", "dividendPayout": "2414000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-49285000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104211000", "cashflowFromInvestment": "6116000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388706000, "cost_of_revenue": 325387000, "gross_profit": 63319000, "research_and_development": null, "selling_general_admin": 12789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119126000, "depreciation_amortisation": 65353000, "ebitda": -53773000, "interest_expense": 49660000, "interest_income": null, "other_non_operating": null, "pretax_income": -163703000, "tax_provision": 337000, "effective_tax_rate": null, "net_income": -164040000, "net_income_continuing_ops": -164040000, "net_income_to_common": -164040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201371000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 468012000, "net_ppe": null, "goodwill": null, "intangible_assets": 21784000, "goodwill_and_intangibles": 21784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4215962000, "total_assets": 4683974000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30012000, "long_term_debt": 2723365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2965232000, "total_liabilities": 2995244000, "total_debt": 2723365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2935771000, "total_equity": 1688730000, "shares_outstanding": 240385000, "operating_cash_flow": -49285000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6116000, "dividends_paid": 2414000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104211000, "free_cash_flow": -49285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-119126000", "ebitda": "-53773000", "netIncome": "-164040000", "grossProfit": "63319000", "depreciation": "None", "totalRevenue": "388706000", "costOfRevenue": "325387000", "interestIncome": "None", "incomeBeforeTax": "-163703000", "interestExpense": "49660000", "operatingIncome": "-14794000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "337000", "reportedCurrency": "USD", "netInterestIncome": "-49660000", "nonInterestIncome": "None", "operatingExpenses": "78113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "325387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65353000", "sellingGeneralAndAdministrative": "12789000", "netIncomeFromContinuingOperations": "-164040000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2421000", "currentDebt": "None", "investments": "None", "totalAssets": "4683974000", "longTermDebt": "2723365000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "21784000", "reportedCurrency": "USD", "retainedEarnings": "-2935771000", "totalLiabilities": "2995244000", "otherCurrentAssets": "266641000", "totalCurrentAssets": "468012000", "currentLongTermDebt": "None", "longTermInvestments": "121009000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4215962000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2723365000", "totalShareholderEquity": "1688730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30012000", "totalCurrentLiabilities": "30012000", "otherNonCurrentLiabilities": "241867000", "totalNonCurrentLiabilities": "2965232000", "cashAndShortTermInvestments": "201371000", "commonStockSharesOutstanding": "240385000", "intangibleAssetsExcludingGoodwill": "21784000", "cashAndCashEquivalentsAtCarryingValue": "201371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164040000", "profitLoss": "None", "dividendPayout": "2414000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-49285000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "104211000", "cashflowFromInvestment": "6116000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2414000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65353000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 382712000, "cost_of_revenue": 312580000, "gross_profit": 70132000, "ebit": -42952000, "ebitda": 23342000, "pretax_income": -90796000, "tax_provision": 843000, "net_income": -91639000, "net_income_to_common": -91639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141769000, "total_current_assets": 141769000, "total_assets": 4756441000, "short_term_debt": null, "long_term_debt": 2636510000, "total_debt": 2636510000, "total_liabilities": 2901468000, "total_equity": 1854973000, "shares_outstanding": 240132000, "goodwill_and_intangibles": 23131000 }, "cash_flow": { "operating_cash_flow": 53020000, "capital_expenditure": 34181000, "free_cash_flow": 87201000, "dividends_paid": 2413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56796, "ticker_id": 5675, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42952000", "ebitda": "23342000", "netIncome": "-91639000", "grossProfit": "70132000", "depreciation": "None", "totalRevenue": "382712000", "costOfRevenue": "312580000", "interestIncome": "2982000", "incomeBeforeTax": "-90796000", "interestExpense": "50926000", "operatingIncome": "-7311000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "843000", "reportedCurrency": "USD", "netInterestIncome": "-47944000", "nonInterestIncome": "None", "operatingExpenses": "77443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66294000", "sellingGeneralAndAdministrative": "11177000", "netIncomeFromContinuingOperations": "-91639000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4756441000", "longTermDebt": "2636510000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23131000", "reportedCurrency": "USD", "retainedEarnings": "-2769317000", "totalLiabilities": "2901468000", "otherCurrentAssets": "-69749000", "totalCurrentAssets": "141769000", "currentLongTermDebt": "None", "longTermInvestments": "147569000", "shortTermInvestments": "None", "currentNetReceivables": "69749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23131000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2656690000", "totalShareholderEquity": "1854973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28984000", "totalCurrentLiabilities": "28984000", "otherNonCurrentLiabilities": "235974000", "totalNonCurrentLiabilities": "2872484000", "cashAndShortTermInvestments": "141769000", "commonStockSharesOutstanding": "240132000", "intangibleAssetsExcludingGoodwill": "23131000", "cashAndCashEquivalentsAtCarryingValue": "141769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91639000", "profitLoss": "None", "dividendPayout": "2413000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53020000", "capitalExpenditures": "34181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190039000", "cashflowFromInvestment": "-21055000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382712000, "cost_of_revenue": 312580000, "gross_profit": 70132000, "research_and_development": null, "selling_general_admin": 11177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42952000, "depreciation_amortisation": 66294000, "ebitda": 23342000, "interest_expense": 50926000, "interest_income": null, "other_non_operating": null, "pretax_income": -90796000, "tax_provision": 843000, "effective_tax_rate": null, "net_income": -91639000, "net_income_continuing_ops": -91639000, "net_income_to_common": -91639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141769000, "short_term_investments": null, "net_receivables": 69749000, "inventory": null, "other_current_assets": null, "total_current_assets": 141769000, "net_ppe": null, "goodwill": null, "intangible_assets": 23131000, "goodwill_and_intangibles": 23131000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23131000, "total_assets": 4756441000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28984000, "long_term_debt": 2636510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2872484000, "total_liabilities": 2901468000, "total_debt": 2636510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2769317000, "total_equity": 1854973000, "shares_outstanding": 240132000, "operating_cash_flow": 53020000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21055000, "dividends_paid": 2413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190039000, "free_cash_flow": 87201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42952000", "ebitda": "23342000", "netIncome": "-91639000", "grossProfit": "70132000", "depreciation": "None", "totalRevenue": "382712000", "costOfRevenue": "312580000", "interestIncome": "2982000", "incomeBeforeTax": "-90796000", "interestExpense": "50926000", "operatingIncome": "-7311000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "843000", "reportedCurrency": "USD", "netInterestIncome": "-47944000", "nonInterestIncome": "None", "operatingExpenses": "77443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66294000", "sellingGeneralAndAdministrative": "11177000", "netIncomeFromContinuingOperations": "-91639000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2414000", "currentDebt": "None", "investments": "None", "totalAssets": "4756441000", "longTermDebt": "2636510000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23131000", "reportedCurrency": "USD", "retainedEarnings": "-2769317000", "totalLiabilities": "2901468000", "otherCurrentAssets": "-69749000", "totalCurrentAssets": "141769000", "currentLongTermDebt": "None", "longTermInvestments": "147569000", "shortTermInvestments": "None", "currentNetReceivables": "69749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23131000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2656690000", "totalShareholderEquity": "1854973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28984000", "totalCurrentLiabilities": "28984000", "otherNonCurrentLiabilities": "235974000", "totalNonCurrentLiabilities": "2872484000", "cashAndShortTermInvestments": "141769000", "commonStockSharesOutstanding": "240132000", "intangibleAssetsExcludingGoodwill": "23131000", "cashAndCashEquivalentsAtCarryingValue": "141769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91639000", "profitLoss": "None", "dividendPayout": "2413000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53020000", "capitalExpenditures": "34181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190039000", "cashflowFromInvestment": "-21055000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66294000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 386864000, "cost_of_revenue": 314350000, "gross_profit": 72514000, "ebit": -4811000, "ebitda": 63540000, "pretax_income": -8937000, "tax_provision": 49000, "net_income": -8986000, "net_income_to_common": -8986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302577000, "total_current_assets": 456340000, "total_assets": 4995843000, "short_term_debt": null, "long_term_debt": 2800393000, "total_debt": 2800393000, "total_liabilities": 3047792000, "total_equity": 1948051000, "shares_outstanding": 239957000, "goodwill_and_intangibles": 24307000 }, "cash_flow": { "operating_cash_flow": -3243000, "capital_expenditure": 39650000, "free_cash_flow": 36407000, "dividends_paid": 2413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56797, "ticker_id": 5675, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4811000", "ebitda": "63540000", "netIncome": "-8986000", "grossProfit": "72514000", "depreciation": "None", "totalRevenue": "386864000", "costOfRevenue": "314350000", "interestIncome": "2099000", "incomeBeforeTax": "-8937000", "interestExpense": "57831000", "operatingIncome": "63514000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-55732000", "nonInterestIncome": "None", "operatingExpenses": "9000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68351000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "-8986000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "4995843000", "longTermDebt": "2800393000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24307000", "reportedCurrency": "USD", "retainedEarnings": "-2675265000", "totalLiabilities": "3047792000", "otherCurrentAssets": "83815000", "totalCurrentAssets": "456340000", "currentLongTermDebt": "None", "longTermInvestments": "141762000", "shortTermInvestments": "None", "currentNetReceivables": "69948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4539503000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2819948000", "totalShareholderEquity": "1948051000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26929000", "totalCurrentLiabilities": "26929000", "otherNonCurrentLiabilities": "220470000", "totalNonCurrentLiabilities": "3020863000", "cashAndShortTermInvestments": "302577000", "commonStockSharesOutstanding": "239957000", "intangibleAssetsExcludingGoodwill": "24307000", "cashAndCashEquivalentsAtCarryingValue": "302577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8986000", "profitLoss": "None", "dividendPayout": "2413000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3243000", "capitalExpenditures": "39650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131049000", "cashflowFromInvestment": "291093000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386864000, "cost_of_revenue": 314350000, "gross_profit": 72514000, "research_and_development": null, "selling_general_admin": 9000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4811000, "depreciation_amortisation": 68351000, "ebitda": 63540000, "interest_expense": 57831000, "interest_income": null, "other_non_operating": null, "pretax_income": -8937000, "tax_provision": 49000, "effective_tax_rate": null, "net_income": -8986000, "net_income_continuing_ops": -8986000, "net_income_to_common": -8986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302577000, "short_term_investments": null, "net_receivables": 69948000, "inventory": null, "other_current_assets": null, "total_current_assets": 456340000, "net_ppe": null, "goodwill": null, "intangible_assets": 24307000, "goodwill_and_intangibles": 24307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4539503000, "total_assets": 4995843000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26929000, "long_term_debt": 2800393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3020863000, "total_liabilities": 3047792000, "total_debt": 2800393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2675265000, "total_equity": 1948051000, "shares_outstanding": 239957000, "operating_cash_flow": -3243000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 291093000, "dividends_paid": 2413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131049000, "free_cash_flow": 36407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4811000", "ebitda": "63540000", "netIncome": "-8986000", "grossProfit": "72514000", "depreciation": "None", "totalRevenue": "386864000", "costOfRevenue": "314350000", "interestIncome": "2099000", "incomeBeforeTax": "-8937000", "interestExpense": "57831000", "operatingIncome": "63514000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-55732000", "nonInterestIncome": "None", "operatingExpenses": "9000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68351000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "-8986000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "4995843000", "longTermDebt": "2800393000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24307000", "reportedCurrency": "USD", "retainedEarnings": "-2675265000", "totalLiabilities": "3047792000", "otherCurrentAssets": "83815000", "totalCurrentAssets": "456340000", "currentLongTermDebt": "None", "longTermInvestments": "141762000", "shortTermInvestments": "None", "currentNetReceivables": "69948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4539503000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2819948000", "totalShareholderEquity": "1948051000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26929000", "totalCurrentLiabilities": "26929000", "otherNonCurrentLiabilities": "220470000", "totalNonCurrentLiabilities": "3020863000", "cashAndShortTermInvestments": "302577000", "commonStockSharesOutstanding": "239957000", "intangibleAssetsExcludingGoodwill": "24307000", "cashAndCashEquivalentsAtCarryingValue": "302577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8986000", "profitLoss": "None", "dividendPayout": "2413000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3243000", "capitalExpenditures": "39650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131049000", "cashflowFromInvestment": "291093000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68351000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 379619000, "cost_of_revenue": 315443000, "gross_profit": 64176000, "ebit": -12087000, "ebitda": 65443000, "pretax_income": -87484000, "tax_provision": -38000, "net_income": -87446000, "net_income_to_common": -87446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144584000, "total_current_assets": 430181000, "total_assets": 5137005000, "short_term_debt": 381940000, "long_term_debt": 2910904000, "total_debt": 3292844000, "total_liabilities": 3178162000, "total_equity": 1958843000, "shares_outstanding": 239949000, "goodwill_and_intangibles": 26300000 }, "cash_flow": { "operating_cash_flow": 18195000, "capital_expenditure": 66736000, "free_cash_flow": 84931000, "dividends_paid": 2413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56798, "ticker_id": 5675, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12087000", "ebitda": "65443000", "netIncome": "-87446000", "grossProfit": "64176000", "depreciation": "None", "totalRevenue": "379619000", "costOfRevenue": "315443000", "interestIncome": "1735000", "incomeBeforeTax": "-87484000", "interestExpense": "59518000", "operatingIncome": "62931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38000", "reportedCurrency": "USD", "netInterestIncome": "-57783000", "nonInterestIncome": "None", "operatingExpenses": "1245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77530000", "sellingGeneralAndAdministrative": "1245000", "netIncomeFromContinuingOperations": "-87446000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "5137005000", "longTermDebt": "2910904000", "shortTermDebt": "381940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26300000", "reportedCurrency": "USD", "retainedEarnings": "-2663866000", "totalLiabilities": "3178162000", "otherCurrentAssets": "281540000", "totalCurrentAssets": "430181000", "currentLongTermDebt": "None", "longTermInvestments": "151449000", "shortTermInvestments": "None", "currentNetReceivables": "4057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706824000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2910904000", "totalShareholderEquity": "1958843000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38105000", "totalCurrentLiabilities": "38105000", "otherNonCurrentLiabilities": "229153000", "totalNonCurrentLiabilities": "3140057000", "cashAndShortTermInvestments": "144584000", "commonStockSharesOutstanding": "239949000", "intangibleAssetsExcludingGoodwill": "26300000", "cashAndCashEquivalentsAtCarryingValue": "144584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87446000", "profitLoss": "None", "dividendPayout": "2413000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18195000", "capitalExpenditures": "66736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63604000", "cashflowFromInvestment": "-66137000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 379619000, "cost_of_revenue": 315443000, "gross_profit": 64176000, "research_and_development": null, "selling_general_admin": 1245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12087000, "depreciation_amortisation": 77530000, "ebitda": 65443000, "interest_expense": 59518000, "interest_income": null, "other_non_operating": null, "pretax_income": -87484000, "tax_provision": -38000, "effective_tax_rate": null, "net_income": -87446000, "net_income_continuing_ops": -87446000, "net_income_to_common": -87446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144584000, "short_term_investments": null, "net_receivables": 4057000, "inventory": null, "other_current_assets": null, "total_current_assets": 430181000, "net_ppe": null, "goodwill": null, "intangible_assets": 26300000, "goodwill_and_intangibles": 26300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4706824000, "total_assets": 5137005000, "short_term_debt": 381940000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38105000, "long_term_debt": 2910904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3140057000, "total_liabilities": 3178162000, "total_debt": 3292844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2663866000, "total_equity": 1958843000, "shares_outstanding": 239949000, "operating_cash_flow": 18195000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66137000, "dividends_paid": 2413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63604000, "free_cash_flow": 84931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12087000", "ebitda": "65443000", "netIncome": "-87446000", "grossProfit": "64176000", "depreciation": "None", "totalRevenue": "379619000", "costOfRevenue": "315443000", "interestIncome": "1735000", "incomeBeforeTax": "-87484000", "interestExpense": "59518000", "operatingIncome": "62931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-38000", "reportedCurrency": "USD", "netInterestIncome": "-57783000", "nonInterestIncome": "None", "operatingExpenses": "1245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77530000", "sellingGeneralAndAdministrative": "1245000", "netIncomeFromContinuingOperations": "-87446000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "5137005000", "longTermDebt": "2910904000", "shortTermDebt": "381940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "26300000", "reportedCurrency": "USD", "retainedEarnings": "-2663866000", "totalLiabilities": "3178162000", "otherCurrentAssets": "281540000", "totalCurrentAssets": "430181000", "currentLongTermDebt": "None", "longTermInvestments": "151449000", "shortTermInvestments": "None", "currentNetReceivables": "4057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4706824000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2910904000", "totalShareholderEquity": "1958843000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38105000", "totalCurrentLiabilities": "38105000", "otherNonCurrentLiabilities": "229153000", "totalNonCurrentLiabilities": "3140057000", "cashAndShortTermInvestments": "144584000", "commonStockSharesOutstanding": "239949000", "intangibleAssetsExcludingGoodwill": "26300000", "cashAndCashEquivalentsAtCarryingValue": "144584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87446000", "profitLoss": "None", "dividendPayout": "2413000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18195000", "capitalExpenditures": "66736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63604000", "cashflowFromInvestment": "-66137000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77530000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 373640000, "cost_of_revenue": 310028000, "gross_profit": 63612000, "ebit": -19280000, "ebitda": 49706000, "pretax_income": -98541000, "tax_provision": 148000, "net_income": -98689000, "net_income_to_common": -98689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256527000, "total_current_assets": 342563000, "total_assets": 5285196000, "short_term_debt": null, "long_term_debt": 2817455000, "total_debt": 2817455000, "total_liabilities": 3236792000, "total_equity": 2048404000, "shares_outstanding": 239667000, "goodwill_and_intangibles": 27868000 }, "cash_flow": { "operating_cash_flow": 21134000, "capital_expenditure": 47246000, "free_cash_flow": 68380000, "dividends_paid": 2406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56800, "ticker_id": 5675, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19280000", "ebitda": "49706000", "netIncome": "-98689000", "grossProfit": "63612000", "depreciation": "None", "totalRevenue": "373640000", "costOfRevenue": "310028000", "interestIncome": "2575000", "incomeBeforeTax": "-98541000", "interestExpense": "59443000", "operatingIncome": "49679000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "148000", "reportedCurrency": "USD", "netInterestIncome": "-56868000", "nonInterestIncome": "None", "operatingExpenses": "13933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68986000", "sellingGeneralAndAdministrative": "13933000", "netIncomeFromContinuingOperations": "-98689000" }, "balance": { "goodwill": "None", "inventory": "261400000", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "5285196000", "longTermDebt": "2817455000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27868000", "reportedCurrency": "USD", "retainedEarnings": "-2574007000", "totalLiabilities": "3236792000", "otherCurrentAssets": "11948000", "totalCurrentAssets": "342563000", "currentLongTermDebt": "None", "longTermInvestments": "134271000", "shortTermInvestments": "None", "currentNetReceivables": "74088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27868000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2945291000", "totalShareholderEquity": "2048404000", "capitalLeaseObligations": "127836000", "otherCurrentLiabilities": "25206000", "totalCurrentLiabilities": "25206000", "otherNonCurrentLiabilities": "266295000", "totalNonCurrentLiabilities": "3211586000", "cashAndShortTermInvestments": "256527000", "commonStockSharesOutstanding": "239667000", "intangibleAssetsExcludingGoodwill": "27868000", "cashAndCashEquivalentsAtCarryingValue": "256527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98689000", "profitLoss": "None", "dividendPayout": "2406000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21134000", "capitalExpenditures": "47246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4628000", "cashflowFromInvestment": "-25191000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-781000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373640000, "cost_of_revenue": 310028000, "gross_profit": 63612000, "research_and_development": null, "selling_general_admin": 13933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19280000, "depreciation_amortisation": 68986000, "ebitda": 49706000, "interest_expense": 59443000, "interest_income": null, "other_non_operating": null, "pretax_income": -98541000, "tax_provision": 148000, "effective_tax_rate": null, "net_income": -98689000, "net_income_continuing_ops": -98689000, "net_income_to_common": -98689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256527000, "short_term_investments": null, "net_receivables": 74088000, "inventory": 261400000, "other_current_assets": null, "total_current_assets": 342563000, "net_ppe": null, "goodwill": null, "intangible_assets": 27868000, "goodwill_and_intangibles": 27868000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27868000, "total_assets": 5285196000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25206000, "long_term_debt": 2817455000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3211586000, "total_liabilities": 3236792000, "total_debt": 2817455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2574007000, "total_equity": 2048404000, "shares_outstanding": 239667000, "operating_cash_flow": 21134000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25191000, "dividends_paid": 2406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4628000, "free_cash_flow": 68380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19280000", "ebitda": "49706000", "netIncome": "-98689000", "grossProfit": "63612000", "depreciation": "None", "totalRevenue": "373640000", "costOfRevenue": "310028000", "interestIncome": "2575000", "incomeBeforeTax": "-98541000", "interestExpense": "59443000", "operatingIncome": "49679000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "148000", "reportedCurrency": "USD", "netInterestIncome": "-56868000", "nonInterestIncome": "None", "operatingExpenses": "13933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68986000", "sellingGeneralAndAdministrative": "13933000", "netIncomeFromContinuingOperations": "-98689000" }, "balance": { "goodwill": "None", "inventory": "261400000", "commonStock": "2413000", "currentDebt": "None", "investments": "None", "totalAssets": "5285196000", "longTermDebt": "2817455000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "27868000", "reportedCurrency": "USD", "retainedEarnings": "-2574007000", "totalLiabilities": "3236792000", "otherCurrentAssets": "11948000", "totalCurrentAssets": "342563000", "currentLongTermDebt": "None", "longTermInvestments": "134271000", "shortTermInvestments": "None", "currentNetReceivables": "74088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27868000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2945291000", "totalShareholderEquity": "2048404000", "capitalLeaseObligations": "127836000", "otherCurrentLiabilities": "25206000", "totalCurrentLiabilities": "25206000", "otherNonCurrentLiabilities": "266295000", "totalNonCurrentLiabilities": "3211586000", "cashAndShortTermInvestments": "256527000", "commonStockSharesOutstanding": "239667000", "intangibleAssetsExcludingGoodwill": "27868000", "cashAndCashEquivalentsAtCarryingValue": "256527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98689000", "profitLoss": "None", "dividendPayout": "2406000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21134000", "capitalExpenditures": "47246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4628000", "cashflowFromInvestment": "-25191000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-781000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68986000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 371392000, "cost_of_revenue": 305891000, "gross_profit": 65501000, "ebit": -9118000, "ebitda": 59268000, "pretax_income": -97691000, "tax_provision": 170000, "net_income": -97861000, "net_income_to_common": -97861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265563000, "total_current_assets": 389013000, "total_assets": 5333447000, "short_term_debt": null, "long_term_debt": 2791355000, "total_debt": 2791355000, "total_liabilities": 3184133000, "total_equity": 2149314000, "shares_outstanding": 239326000, "goodwill_and_intangibles": 29658000 }, "cash_flow": { "operating_cash_flow": 44292000, "capital_expenditure": 40997000, "free_cash_flow": 85289000, "dividends_paid": 2404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56801, "ticker_id": 5675, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9118000", "ebitda": "59268000", "netIncome": "-97861000", "grossProfit": "65501000", "depreciation": "None", "totalRevenue": "371392000", "costOfRevenue": "305891000", "interestIncome": "2403000", "incomeBeforeTax": "-97691000", "interestExpense": "58702000", "operatingIncome": "59239000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "170000", "reportedCurrency": "USD", "netInterestIncome": "-56299000", "nonInterestIncome": "None", "operatingExpenses": "6262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68386000", "sellingGeneralAndAdministrative": "6262000", "netIncomeFromContinuingOperations": "-97861000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2406000", "currentDebt": "None", "investments": "None", "totalAssets": "5333447000", "longTermDebt": "2791355000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "29658000", "reportedCurrency": "USD", "retainedEarnings": "-2472912000", "totalLiabilities": "3184133000", "otherCurrentAssets": "48491000", "totalCurrentAssets": "389013000", "currentLongTermDebt": "None", "longTermInvestments": "133711000", "shortTermInvestments": "None", "currentNetReceivables": "74959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4944434000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2942001000", "totalShareholderEquity": "2149314000", "capitalLeaseObligations": "128560000", "otherCurrentLiabilities": "23808000", "totalCurrentLiabilities": "23808000", "otherNonCurrentLiabilities": "240410000", "totalNonCurrentLiabilities": "3160325000", "cashAndShortTermInvestments": "265563000", "commonStockSharesOutstanding": "239326000", "intangibleAssetsExcludingGoodwill": "29658000", "cashAndCashEquivalentsAtCarryingValue": "265563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97861000", "profitLoss": "None", "dividendPayout": "2404000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44292000", "capitalExpenditures": "40997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54482000", "cashflowFromInvestment": "-36852000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 371392000, "cost_of_revenue": 305891000, "gross_profit": 65501000, "research_and_development": null, "selling_general_admin": 6262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9118000, "depreciation_amortisation": 68386000, "ebitda": 59268000, "interest_expense": 58702000, "interest_income": null, "other_non_operating": null, "pretax_income": -97691000, "tax_provision": 170000, "effective_tax_rate": null, "net_income": -97861000, "net_income_continuing_ops": -97861000, "net_income_to_common": -97861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265563000, "short_term_investments": null, "net_receivables": 74959000, "inventory": 1, "other_current_assets": null, "total_current_assets": 389013000, "net_ppe": null, "goodwill": null, "intangible_assets": 29658000, "goodwill_and_intangibles": 29658000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4944434000, "total_assets": 5333447000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23808000, "long_term_debt": 2791355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3160325000, "total_liabilities": 3184133000, "total_debt": 2791355000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2472912000, "total_equity": 2149314000, "shares_outstanding": 239326000, "operating_cash_flow": 44292000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36852000, "dividends_paid": 2404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54482000, "free_cash_flow": 85289000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9118000", "ebitda": "59268000", "netIncome": "-97861000", "grossProfit": "65501000", "depreciation": "None", "totalRevenue": "371392000", "costOfRevenue": "305891000", "interestIncome": "2403000", "incomeBeforeTax": "-97691000", "interestExpense": "58702000", "operatingIncome": "59239000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "170000", "reportedCurrency": "USD", "netInterestIncome": "-56299000", "nonInterestIncome": "None", "operatingExpenses": "6262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68386000", "sellingGeneralAndAdministrative": "6262000", "netIncomeFromContinuingOperations": "-97861000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2406000", "currentDebt": "None", "investments": "None", "totalAssets": "5333447000", "longTermDebt": "2791355000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "29658000", "reportedCurrency": "USD", "retainedEarnings": "-2472912000", "totalLiabilities": "3184133000", "otherCurrentAssets": "48491000", "totalCurrentAssets": "389013000", "currentLongTermDebt": "None", "longTermInvestments": "133711000", "shortTermInvestments": "None", "currentNetReceivables": "74959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4944434000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2942001000", "totalShareholderEquity": "2149314000", "capitalLeaseObligations": "128560000", "otherCurrentLiabilities": "23808000", "totalCurrentLiabilities": "23808000", "otherNonCurrentLiabilities": "240410000", "totalNonCurrentLiabilities": "3160325000", "cashAndShortTermInvestments": "265563000", "commonStockSharesOutstanding": "239326000", "intangibleAssetsExcludingGoodwill": "29658000", "cashAndCashEquivalentsAtCarryingValue": "265563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97861000", "profitLoss": "None", "dividendPayout": "2404000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44292000", "capitalExpenditures": "40997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54482000", "cashflowFromInvestment": "-36852000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68386000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 370776000, "cost_of_revenue": 307690000, "gross_profit": 63086000, "ebit": -14615000, "ebitda": 55546000, "pretax_income": -86072000, "tax_provision": 187000, "net_income": -86259000, "net_income_to_common": -86259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207123000, "total_current_assets": 320974000, "total_assets": 5348037000, "short_term_debt": null, "long_term_debt": 2825647000, "total_debt": 2825647000, "total_liabilities": 3099334000, "total_equity": 2248703000, "shares_outstanding": 239193000, "goodwill_and_intangibles": 31723000 }, "cash_flow": { "operating_cash_flow": 28602000, "capital_expenditure": 46723000, "free_cash_flow": 75325000, "dividends_paid": 2404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56802, "ticker_id": 5675, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14615000", "ebitda": "55546000", "netIncome": "-86259000", "grossProfit": "63086000", "depreciation": "None", "totalRevenue": "370776000", "costOfRevenue": "307690000", "interestIncome": "2237000", "incomeBeforeTax": "-86072000", "interestExpense": "57576000", "operatingIncome": "55518000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "187000", "reportedCurrency": "USD", "netInterestIncome": "-55339000", "nonInterestIncome": "None", "operatingExpenses": "7568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70161000", "sellingGeneralAndAdministrative": "7568000", "netIncomeFromContinuingOperations": "-86259000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2404000", "currentDebt": "None", "investments": "None", "totalAssets": "5348037000", "longTermDebt": "2825647000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31723000", "reportedCurrency": "USD", "retainedEarnings": "-2372647000", "totalLiabilities": "3099334000", "otherCurrentAssets": "39147000", "totalCurrentAssets": "320974000", "currentLongTermDebt": "None", "longTermInvestments": "146039000", "shortTermInvestments": "None", "currentNetReceivables": "74704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5027063000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2860781000", "totalShareholderEquity": "2248703000", "capitalLeaseObligations": "12197000", "otherCurrentLiabilities": "23969000", "totalCurrentLiabilities": "23969000", "otherNonCurrentLiabilities": "237521000", "totalNonCurrentLiabilities": "3075365000", "cashAndShortTermInvestments": "207123000", "commonStockSharesOutstanding": "239193000", "intangibleAssetsExcludingGoodwill": "31723000", "cashAndCashEquivalentsAtCarryingValue": "207123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86259000", "profitLoss": "None", "dividendPayout": "2404000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28602000", "capitalExpenditures": "46723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8561000", "cashflowFromInvestment": "-58839000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370776000, "cost_of_revenue": 307690000, "gross_profit": 63086000, "research_and_development": null, "selling_general_admin": 7568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14615000, "depreciation_amortisation": 70161000, "ebitda": 55546000, "interest_expense": 57576000, "interest_income": null, "other_non_operating": null, "pretax_income": -86072000, "tax_provision": 187000, "effective_tax_rate": null, "net_income": -86259000, "net_income_continuing_ops": -86259000, "net_income_to_common": -86259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207123000, "short_term_investments": null, "net_receivables": 74704000, "inventory": null, "other_current_assets": null, "total_current_assets": 320974000, "net_ppe": null, "goodwill": null, "intangible_assets": 31723000, "goodwill_and_intangibles": 31723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5027063000, "total_assets": 5348037000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23969000, "long_term_debt": 2825647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3075365000, "total_liabilities": 3099334000, "total_debt": 2825647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2372647000, "total_equity": 2248703000, "shares_outstanding": 239193000, "operating_cash_flow": 28602000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58839000, "dividends_paid": 2404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8561000, "free_cash_flow": 75325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14615000", "ebitda": "55546000", "netIncome": "-86259000", "grossProfit": "63086000", "depreciation": "None", "totalRevenue": "370776000", "costOfRevenue": "307690000", "interestIncome": "2237000", "incomeBeforeTax": "-86072000", "interestExpense": "57576000", "operatingIncome": "55518000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "187000", "reportedCurrency": "USD", "netInterestIncome": "-55339000", "nonInterestIncome": "None", "operatingExpenses": "7568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70161000", "sellingGeneralAndAdministrative": "7568000", "netIncomeFromContinuingOperations": "-86259000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2404000", "currentDebt": "None", "investments": "None", "totalAssets": "5348037000", "longTermDebt": "2825647000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "31723000", "reportedCurrency": "USD", "retainedEarnings": "-2372647000", "totalLiabilities": "3099334000", "otherCurrentAssets": "39147000", "totalCurrentAssets": "320974000", "currentLongTermDebt": "None", "longTermInvestments": "146039000", "shortTermInvestments": "None", "currentNetReceivables": "74704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5027063000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2860781000", "totalShareholderEquity": "2248703000", "capitalLeaseObligations": "12197000", "otherCurrentLiabilities": "23969000", "totalCurrentLiabilities": "23969000", "otherNonCurrentLiabilities": "237521000", "totalNonCurrentLiabilities": "3075365000", "cashAndShortTermInvestments": "207123000", "commonStockSharesOutstanding": "239193000", "intangibleAssetsExcludingGoodwill": "31723000", "cashAndCashEquivalentsAtCarryingValue": "207123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86259000", "profitLoss": "None", "dividendPayout": "2404000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28602000", "capitalExpenditures": "46723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8561000", "cashflowFromInvestment": "-58839000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70161000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 361535000, "cost_of_revenue": 304452000, "gross_profit": 57083000, "ebit": -32590000, "ebitda": 51085000, "pretax_income": -102498000, "tax_provision": 66000, "net_income": -102564000, "net_income_to_common": -102564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245939000, "total_current_assets": 262489000, "total_assets": 5446136000, "short_term_debt": 1811000, "long_term_debt": 2816849000, "total_debt": 2818660000, "total_liabilities": 3109245000, "total_equity": 2336891000, "shares_outstanding": 239175000, "goodwill_and_intangibles": 33948000 }, "cash_flow": { "operating_cash_flow": -7209000, "capital_expenditure": 66607000, "free_cash_flow": 59398000, "dividends_paid": 2403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56803, "ticker_id": 5675, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32590000", "ebitda": "51085000", "netIncome": "-102564000", "grossProfit": "57083000", "depreciation": "None", "totalRevenue": "361535000", "costOfRevenue": "304452000", "interestIncome": "2964000", "incomeBeforeTax": "-102498000", "interestExpense": "48853000", "operatingIncome": "51063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-45889000", "nonInterestIncome": "None", "operatingExpenses": "6020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83675000", "sellingGeneralAndAdministrative": "6020000", "netIncomeFromContinuingOperations": "-102564000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2405000", "currentDebt": "None", "investments": "None", "totalAssets": "5446136000", "longTermDebt": "2816849000", "shortTermDebt": "1811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33948000", "reportedCurrency": "USD", "retainedEarnings": "-2283984000", "totalLiabilities": "3109245000", "otherCurrentAssets": "10469000", "totalCurrentAssets": "262489000", "currentLongTermDebt": "None", "longTermInvestments": "129916000", "shortTermInvestments": "None", "currentNetReceivables": "6081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5108341000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2816849000", "totalShareholderEquity": "2336891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29940000", "totalCurrentLiabilities": "29940000", "otherNonCurrentLiabilities": "262456000", "totalNonCurrentLiabilities": "3079305000", "cashAndShortTermInvestments": "245939000", "commonStockSharesOutstanding": "239175000", "intangibleAssetsExcludingGoodwill": "33948000", "cashAndCashEquivalentsAtCarryingValue": "245939000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102564000", "profitLoss": "None", "dividendPayout": "2403000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7209000", "capitalExpenditures": "66607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26330000", "cashflowFromInvestment": "-51265000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361535000, "cost_of_revenue": 304452000, "gross_profit": 57083000, "research_and_development": null, "selling_general_admin": 6020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32590000, "depreciation_amortisation": 83675000, "ebitda": 51085000, "interest_expense": 48853000, "interest_income": null, "other_non_operating": null, "pretax_income": -102498000, "tax_provision": 66000, "effective_tax_rate": null, "net_income": -102564000, "net_income_continuing_ops": -102564000, "net_income_to_common": -102564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245939000, "short_term_investments": null, "net_receivables": 6081000, "inventory": null, "other_current_assets": null, "total_current_assets": 262489000, "net_ppe": null, "goodwill": null, "intangible_assets": 33948000, "goodwill_and_intangibles": 33948000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5108341000, "total_assets": 5446136000, "short_term_debt": 1811000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29940000, "long_term_debt": 2816849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3079305000, "total_liabilities": 3109245000, "total_debt": 2818660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2283984000, "total_equity": 2336891000, "shares_outstanding": 239175000, "operating_cash_flow": -7209000, "stock_based_compensation": 1840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51265000, "dividends_paid": 2403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26330000, "free_cash_flow": 59398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32590000", "ebitda": "51085000", "netIncome": "-102564000", "grossProfit": "57083000", "depreciation": "None", "totalRevenue": "361535000", "costOfRevenue": "304452000", "interestIncome": "2964000", "incomeBeforeTax": "-102498000", "interestExpense": "48853000", "operatingIncome": "51063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-45889000", "nonInterestIncome": "None", "operatingExpenses": "6020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83675000", "sellingGeneralAndAdministrative": "6020000", "netIncomeFromContinuingOperations": "-102564000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2405000", "currentDebt": "None", "investments": "None", "totalAssets": "5446136000", "longTermDebt": "2816849000", "shortTermDebt": "1811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "33948000", "reportedCurrency": "USD", "retainedEarnings": "-2283984000", "totalLiabilities": "3109245000", "otherCurrentAssets": "10469000", "totalCurrentAssets": "262489000", "currentLongTermDebt": "None", "longTermInvestments": "129916000", "shortTermInvestments": "None", "currentNetReceivables": "6081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5108341000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2816849000", "totalShareholderEquity": "2336891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29940000", "totalCurrentLiabilities": "29940000", "otherNonCurrentLiabilities": "262456000", "totalNonCurrentLiabilities": "3079305000", "cashAndShortTermInvestments": "245939000", "commonStockSharesOutstanding": "239175000", "intangibleAssetsExcludingGoodwill": "33948000", "cashAndCashEquivalentsAtCarryingValue": "245939000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102564000", "profitLoss": "None", "dividendPayout": "2403000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7209000", "capitalExpenditures": "66607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26330000", "cashflowFromInvestment": "-51265000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83675000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 356524000, "cost_of_revenue": 302108000, "gross_profit": 54416000, "ebit": -19774000, "ebitda": 47484000, "pretax_income": -65590000, "tax_provision": 189000, "net_income": -65779000, "net_income_to_common": -65779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278122000, "total_current_assets": 378632000, "total_assets": 5530256000, "short_term_debt": 450000000, "long_term_debt": 2321320000, "total_debt": 2771320000, "total_liabilities": 3088730000, "total_equity": 2441526000, "shares_outstanding": 238892000, "goodwill_and_intangibles": 36605000 }, "cash_flow": { "operating_cash_flow": -14031000, "capital_expenditure": 60466000, "free_cash_flow": 46435000, "dividends_paid": 2398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56805, "ticker_id": 5675, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19774000", "ebitda": "47484000", "netIncome": "-65779000", "grossProfit": "54416000", "depreciation": "None", "totalRevenue": "356524000", "costOfRevenue": "302108000", "interestIncome": "3243000", "incomeBeforeTax": "-65590000", "interestExpense": "47758000", "operatingIncome": "47462000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "189000", "reportedCurrency": "USD", "netInterestIncome": "-44515000", "nonInterestIncome": "None", "operatingExpenses": "6954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67258000", "sellingGeneralAndAdministrative": "6954000", "netIncomeFromContinuingOperations": "-65779000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2405000", "currentDebt": "None", "investments": "None", "totalAssets": "5530256000", "longTermDebt": "2321320000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "36605000", "reportedCurrency": "USD", "retainedEarnings": "-2179017000", "totalLiabilities": "3088730000", "otherCurrentAssets": "25626000", "totalCurrentAssets": "378632000", "currentLongTermDebt": "450000000", "longTermInvestments": "153744000", "shortTermInvestments": "None", "currentNetReceivables": "74884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5151624000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2809525000", "totalShareholderEquity": "2441526000", "capitalLeaseObligations": "13660000", "otherCurrentLiabilities": "32472000", "totalCurrentLiabilities": "32472000", "otherNonCurrentLiabilities": "271278000", "totalNonCurrentLiabilities": "3056258000", "cashAndShortTermInvestments": "278122000", "commonStockSharesOutstanding": "238892000", "intangibleAssetsExcludingGoodwill": "36605000", "cashAndCashEquivalentsAtCarryingValue": "278122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65779000", "profitLoss": "None", "dividendPayout": "2398000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14031000", "capitalExpenditures": "60466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3481000", "cashflowFromInvestment": "-60466000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356524000, "cost_of_revenue": 302108000, "gross_profit": 54416000, "research_and_development": null, "selling_general_admin": 6954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19774000, "depreciation_amortisation": 67258000, "ebitda": 47484000, "interest_expense": 47758000, "interest_income": null, "other_non_operating": null, "pretax_income": -65590000, "tax_provision": 189000, "effective_tax_rate": null, "net_income": -65779000, "net_income_continuing_ops": -65779000, "net_income_to_common": -65779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278122000, "short_term_investments": null, "net_receivables": 74884000, "inventory": 1, "other_current_assets": null, "total_current_assets": 378632000, "net_ppe": null, "goodwill": null, "intangible_assets": 36605000, "goodwill_and_intangibles": 36605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5151624000, "total_assets": 5530256000, "short_term_debt": 450000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32472000, "long_term_debt": 2321320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3056258000, "total_liabilities": 3088730000, "total_debt": 2771320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2179017000, "total_equity": 2441526000, "shares_outstanding": 238892000, "operating_cash_flow": -14031000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60466000, "dividends_paid": 2398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3481000, "free_cash_flow": 46435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19774000", "ebitda": "47484000", "netIncome": "-65779000", "grossProfit": "54416000", "depreciation": "None", "totalRevenue": "356524000", "costOfRevenue": "302108000", "interestIncome": "3243000", "incomeBeforeTax": "-65590000", "interestExpense": "47758000", "operatingIncome": "47462000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "189000", "reportedCurrency": "USD", "netInterestIncome": "-44515000", "nonInterestIncome": "None", "operatingExpenses": "6954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67258000", "sellingGeneralAndAdministrative": "6954000", "netIncomeFromContinuingOperations": "-65779000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2405000", "currentDebt": "None", "investments": "None", "totalAssets": "5530256000", "longTermDebt": "2321320000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "36605000", "reportedCurrency": "USD", "retainedEarnings": "-2179017000", "totalLiabilities": "3088730000", "otherCurrentAssets": "25626000", "totalCurrentAssets": "378632000", "currentLongTermDebt": "450000000", "longTermInvestments": "153744000", "shortTermInvestments": "None", "currentNetReceivables": "74884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5151624000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2809525000", "totalShareholderEquity": "2441526000", "capitalLeaseObligations": "13660000", "otherCurrentLiabilities": "32472000", "totalCurrentLiabilities": "32472000", "otherNonCurrentLiabilities": "271278000", "totalNonCurrentLiabilities": "3056258000", "cashAndShortTermInvestments": "278122000", "commonStockSharesOutstanding": "238892000", "intangibleAssetsExcludingGoodwill": "36605000", "cashAndCashEquivalentsAtCarryingValue": "278122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65779000", "profitLoss": "None", "dividendPayout": "2398000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14031000", "capitalExpenditures": "60466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3481000", "cashflowFromInvestment": "-60466000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67258000", "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": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "income_statement": { "revenue": 346219000, "cost_of_revenue": 292271000, "gross_profit": 53948000, "ebit": -21730000, "ebitda": 46689000, "pretax_income": -72350000, "tax_provision": 221000, "net_income": -72571000, "net_income_to_common": -72571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338431000, "total_current_assets": 453303000, "total_assets": 5585475000, "short_term_debt": 450000000, "long_term_debt": 2320113000, "total_debt": 2770113000, "total_liabilities": 3076086000, "total_equity": 2509389000, "shares_outstanding": 238682000, "goodwill_and_intangibles": 39309000 }, "cash_flow": { "operating_cash_flow": 25681000, "capital_expenditure": 47642000, "free_cash_flow": 73323000, "dividends_paid": 2397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56806, "ticker_id": 5675, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:28:24.179804+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21730000", "ebitda": "46689000", "netIncome": "-72571000", "grossProfit": "53948000", "depreciation": "None", "totalRevenue": "346219000", "costOfRevenue": "292271000", "interestIncome": "5134000", "incomeBeforeTax": "-72350000", "interestExpense": "47384000", "operatingIncome": "46664000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "221000", "reportedCurrency": "USD", "netInterestIncome": "-42250000", "nonInterestIncome": "None", "operatingExpenses": "7284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8063000", "costofGoodsAndServicesSold": "292271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68419000", "sellingGeneralAndAdministrative": "7284000", "netIncomeFromContinuingOperations": "-75500000" }, "balance": { "goodwill": "None", "inventory": "397758000", "commonStock": "2398000", "currentDebt": "None", "investments": "None", "totalAssets": "5585475000", "longTermDebt": "2320113000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39309000", "reportedCurrency": "USD", "retainedEarnings": "-2110840000", "totalLiabilities": "3076086000", "otherCurrentAssets": "40675000", "totalCurrentAssets": "453303000", "currentLongTermDebt": "450000000", "longTermInvestments": "155119000", "shortTermInvestments": "None", "currentNetReceivables": "74197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5132172000", "currentAccountsPayable": "28215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4825773000", "shortLongTermDebtTotal": "2809834000", "totalShareholderEquity": "2509389000", "capitalLeaseObligations": "14390000", "otherCurrentLiabilities": "28520000", "totalCurrentLiabilities": "28520000", "otherNonCurrentLiabilities": "277758000", "totalNonCurrentLiabilities": "3047566000", "cashAndShortTermInvestments": "338431000", "commonStockSharesOutstanding": "238682000", "intangibleAssetsExcludingGoodwill": "39309000", "cashAndCashEquivalentsAtCarryingValue": "338431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72571000", "profitLoss": "None", "dividendPayout": "2397000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25681000", "capitalExpenditures": "47642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17631000", "cashflowFromInvestment": "-33636000", "stockBasedCompensation": "10239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25586000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346219000, "cost_of_revenue": 292271000, "gross_profit": 53948000, "research_and_development": null, "selling_general_admin": 7284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21730000, "depreciation_amortisation": 68419000, "ebitda": 46689000, "interest_expense": 47384000, "interest_income": null, "other_non_operating": null, "pretax_income": -72350000, "tax_provision": 221000, "effective_tax_rate": null, "net_income": -72571000, "net_income_continuing_ops": -75500000, "net_income_to_common": -72571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 338431000, "short_term_investments": null, "net_receivables": 74197000, "inventory": 397758000, "other_current_assets": null, "total_current_assets": 453303000, "net_ppe": null, "goodwill": null, "intangible_assets": 39309000, "goodwill_and_intangibles": 39309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5132172000, "total_assets": 5585475000, "short_term_debt": 450000000, "accounts_payable": 28215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28520000, "long_term_debt": 2320113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3047566000, "total_liabilities": 3076086000, "total_debt": 2770113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2110840000, "total_equity": 2509389000, "shares_outstanding": 238682000, "operating_cash_flow": 25681000, "stock_based_compensation": 10239000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33636000, "dividends_paid": 2397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17631000, "free_cash_flow": 73323000, "net_change_in_cash": -25586000 }, "raw_data": { "income": { "ebit": "-21730000", "ebitda": "46689000", "netIncome": "-72571000", "grossProfit": "53948000", "depreciation": "None", "totalRevenue": "346219000", "costOfRevenue": "292271000", "interestIncome": "5134000", "incomeBeforeTax": "-72350000", "interestExpense": "47384000", "operatingIncome": "46664000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "221000", "reportedCurrency": "USD", "netInterestIncome": "-42250000", "nonInterestIncome": "None", "operatingExpenses": "7284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8063000", "costofGoodsAndServicesSold": "292271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68419000", "sellingGeneralAndAdministrative": "7284000", "netIncomeFromContinuingOperations": "-75500000" }, "balance": { "goodwill": "None", "inventory": "397758000", "commonStock": "2398000", "currentDebt": "None", "investments": "None", "totalAssets": "5585475000", "longTermDebt": "2320113000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39309000", "reportedCurrency": "USD", "retainedEarnings": "-2110840000", "totalLiabilities": "3076086000", "otherCurrentAssets": "40675000", "totalCurrentAssets": "453303000", "currentLongTermDebt": "450000000", "longTermInvestments": "155119000", "shortTermInvestments": "None", "currentNetReceivables": "74197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5132172000", "currentAccountsPayable": "28215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4825773000", "shortLongTermDebtTotal": "2809834000", "totalShareholderEquity": "2509389000", "capitalLeaseObligations": "14390000", "otherCurrentLiabilities": "28520000", "totalCurrentLiabilities": "28520000", "otherNonCurrentLiabilities": "277758000", "totalNonCurrentLiabilities": "3047566000", "cashAndShortTermInvestments": "338431000", "commonStockSharesOutstanding": "238682000", "intangibleAssetsExcludingGoodwill": "39309000", "cashAndCashEquivalentsAtCarryingValue": "338431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72571000", "profitLoss": "None", "dividendPayout": "2397000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25681000", "capitalExpenditures": "47642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17631000", "cashflowFromInvestment": "-33636000", "stockBasedCompensation": "10239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25586000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68419000", "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" } ], "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" ] } } }