{ "ticker": { "uuid": "2e507dc8-9ac5-4ced-af28-876e77d2f5b2", "symbol": "SHEN", "name": "Shenandoah Telecommunications Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/2e507dc8-9ac5-4ced-af28-876e77d2f5b2/", "api_url": "https://sharemaestro.com/factors/api/tickers/2e507dc8-9ac5-4ced-af28-876e77d2f5b2/" }, "ticker_metadata": { "id": 8207, "uuid": "2e507dc8-9ac5-4ced-af28-876e77d2f5b2", "symbol": "SHEN", "name": "Shenandoah Telecommunications Co", "asset_type": "equity", "market_cap": 902302000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "Shenandoah Telecommunications Company, provides a range of broadband communication services and cell tower placement space in the mid-Atlantic part of the United States. The company is headquartered in Edinburg, Virginia.", "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": "2e507dc8-9ac5-4ced-af28-876e77d2f5b2", "symbol": "SHEN", "name": "Shenandoah Telecommunications Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/2e507dc8-9ac5-4ced-af28-876e77d2f5b2/", "api_url": "https://sharemaestro.com/factors/api/tickers/2e507dc8-9ac5-4ced-af28-876e77d2f5b2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.86, "quality": 0.18, "momentum": 0.69, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 16.12, "market_cap": 895530480, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0776, "shareholder_yield": 0.0072, "roe": -0.0514, "piotroski_f_score": 3, "momentum_12_1": 0.2091, "volatility_252d": 0.3249 }, "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": "2026-06-07T06:50:33.197392+00:00", "batch_id": "" }, "size": { "price_close": 16.12, "market_cap": 895530480, "market_cap_usd": 895530480, "enterprise_value": 1521189480, "shares_outstanding": 55554000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.033, "ptbv_ratio": 1.2605, "ps_ratio": 2.4731, "pcf_ratio": 8.5751, "pfcf_ratio": 1.9641, "ev_ebitda": 12.8943, "ev_ebit": -79.4272, "ev_sales": 4.2009, "ev_fcf": 3.3364, "earnings_yield": null, "fcf_yield": 0.2997, "price_to_sales": 2.4731, "price_to_book": 1.033, "price_to_cashflow": 8.5751, "ebitda_to_ev": 0.0776, "sales_yield": 0.238 }, "yield": { "dividend_yield": 0.0072, "buyback_yield": 0, "shareholder_yield": 0.0072, "debt_paydown_yield": null, "total_yield": 0.0072 }, "quality": { "gross_margin": 0.1975, "operating_margin": -0.0529, "net_margin": -0.1231, "ebitda_margin": 0.3258, "fcf_margin": 1.2591, "roe": -0.0514, "roa": -0.0228, "roic": -0.0096, "roc_greenblatt": null, "asset_turnover": 0.1854, "cash_conversion": -10.2244, "accruals_ratio": -0.0763, "sbc_to_revenue": 0.0295, "piotroski_f_score": 3, "altman_z_score": 1.2066, "earnings_stability_5y": 0.4539, "revenue_stability_5y": 0.2071, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0366, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1488, "net_debt_to_ebitda": 5.3034, "debt_to_assets": 0.3568, "interest_coverage": -0.6402, "current_ratio": 1.1247, "quick_ratio": 1.1247, "net_debt": 625659000, "local_beta": -0.0002, "volatility_252d": 0.3249, "volatility_60d": 0.689, "max_drawdown_12m": -0.3108, "risk_adjusted_momentum": 0.6436 }, "growth": { "revenue_growth_1y": 0.0444, "revenue_growth_3y_cagr": 0.1286, "revenue_growth_5y_cagr": 0.1014, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1393, "book_value_growth_1y": -0.0651, "revenue_growth": 0.0444, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0025, "price_return_3m": 0.055, "price_return_6m": 0.4278, "price_return_9m": 0.2106, "price_return_12m": 0.2061, "price_return_12m_ex1m": 0.2091, "momentum_6m": 0.4278, "momentum_12m": 0.2061, "momentum_12_1": 0.2091, "distance_from_52w_high": -0.0104, "distance_from_52w_low": 0.5575, "relative_strength": 0.0482 }, "raw_ttm": { "revenue_ttm": 362109000, "gross_profit_ttm": 71531000, "ebit_ttm": -19152000, "ebitda_ttm": 117974000, "net_income_ttm": -44593000, "eps_diluted_ttm": -0.8027, "operating_cash_flow_ttm": 104434000, "capital_expenditure_ttm": 351504000, "fcf_ttm": 455938000, "dividends_paid_ttm": 6445000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29917000, "cash_and_equivalents": 71078000, "total_current_assets": 114224000, "total_current_liabilities": 101562000, "net_ppe": null, "total_assets": 1952962000, "total_debt": 696737000, "total_equity": 866958000, "net_working_capital": -55566000, "book_value_per_share": 15.6057, "retained_earnings": 706239000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 710460000, "tangible_book_per_share": 12.7886 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 24, "rank_ps": 56, "rank_pcf": 36, "rank_ev_ebitda": 55, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 50, "rank_roe": 77, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 83, "rank_fcf_margin": 3, "rank_piotroski": 89, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 48 }, "composites": { "value_composite": 14, "quality_composite": 82, "momentum_composite": 31, "growth_composite": 71, "yield_composite": 34, "svqf_composite": 68, "vc1_composite": 28, "vc2_composite": 28, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.3934, "os_score": 0.8, "value_percentile": 0.86, "quality_percentile": 0.18, "momentum_percentile": 0.69, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 35, "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": 2725, "ticker_id": 8207, "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": "2026-06-07T06:50:33.197392+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.12, "market_cap": 895530480, "market_cap_usd": 895530480, "enterprise_value": 1521189480, "shares_outstanding": 55554000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.03295717, "ptbv_ratio": 1.26049388, "ps_ratio": 2.47309644, "pcf_ratio": 8.57508551, "pfcf_ratio": 1.96414969, "ev_ebitda": 12.89427738, "ev_ebit": -79.42718672, "ev_sales": 4.20091597, "ev_fcf": 3.33639547, "earnings_yield": null, "fcf_yield": 0.29972466, "dividend_yield": 0.00719685, "buyback_yield": 0, "shareholder_yield": 0.00719685, "debt_paydown_yield": null, "total_yield": 0.00719685, "gross_margin": 0.19753997, "operating_margin": -0.05289015, "net_margin": -0.123148, "ebitda_margin": 0.32579693, "fcf_margin": 1.25911811, "roe": -0.05143617, "roa": -0.02283352, "roic": -0.00962337, "roc_greenblatt": null, "asset_turnover": 0.18541528, "cash_conversion": -10.22442984, "accruals_ratio": -0.07630819, "sbc_to_revenue": 0.02946903, "debt_to_equity": 1.14875346, "net_debt_to_ebitda": 5.30336345, "debt_to_assets": 0.35675912, "interest_coverage": -0.64017114, "current_ratio": 1.12467261, "quick_ratio": 1.12467261, "net_debt": 625659000, "revenue_growth_1y": 0.04442067, "revenue_growth_3y_cagr": 0.12863608, "revenue_growth_5y_cagr": 0.10141553, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13931522, "book_value_growth_1y": -0.06513028, "piotroski_f_score": 3, "altman_z_score": 1.2066269, "earnings_stability_5y": 0.453901, "revenue_stability_5y": 0.207065, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00247525, "price_return_3m": 0.05497382, "price_return_6m": 0.42781222, "price_return_9m": 0.21061011, "price_return_12m": 0.2061264, "price_return_12m_ex1m": 0.20911927, "distance_from_52w_high": -0.01043585, "distance_from_52w_low": 0.55748792, "relative_strength": 0.04818535, "local_beta": -0.0002, "volatility_252d": 0.324922, "volatility_60d": 0.689008, "max_drawdown_12m": -0.31084536, "revenue_ttm": 362109000, "gross_profit_ttm": 71531000, "ebit_ttm": -19152000, "ebitda_ttm": 117974000, "net_income_ttm": -44593000, "eps_diluted_ttm": -0.80269648, "operating_cash_flow_ttm": 104434000, "capital_expenditure_ttm": 351504000, "fcf_ttm": 455938000, "dividends_paid_ttm": 6445000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29917000, "cash_and_equivalents": 71078000, "total_current_assets": 114224000, "total_current_liabilities": 101562000, "net_ppe": null, "total_assets": 1952962000, "total_debt": 696737000, "total_equity": 866958000, "net_working_capital": -55566000, "book_value_per_share": 15.60568096, "retained_earnings": 706239000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 710460000, "tangible_book_per_share": 12.78863808, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 24, "rank_ps": 56, "rank_pcf": 36, "rank_ev_ebitda": 55, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 50, "rank_roe": 77, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 83, "rank_fcf_margin": 3, "rank_piotroski": 89, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 48, "value_composite": 14, "quality_composite": 82, "momentum_composite": 31, "growth_composite": 71, "yield_composite": 34, "svqf_composite": 68, "vc1_composite": 28, "vc2_composite": 28, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 35, "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": 16.12, "os": 0.8, "value": 0.86, "quality": 0.18, "momentum": 0.69, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0072, "roe": -0.0514, "momentum_12_1": 0.2091, "complete_fields": { "id": 2725, "ticker_id": 8207, "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": "2026-06-07T06:50:33.197392+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.12, "market_cap": 895530480, "market_cap_usd": 895530480, "enterprise_value": 1521189480, "shares_outstanding": 55554000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.03295717, "ptbv_ratio": 1.26049388, "ps_ratio": 2.47309644, "pcf_ratio": 8.57508551, "pfcf_ratio": 1.96414969, "ev_ebitda": 12.89427738, "ev_ebit": -79.42718672, "ev_sales": 4.20091597, "ev_fcf": 3.33639547, "earnings_yield": null, "fcf_yield": 0.29972466, "dividend_yield": 0.00719685, "buyback_yield": 0, "shareholder_yield": 0.00719685, "debt_paydown_yield": null, "total_yield": 0.00719685, "gross_margin": 0.19753997, "operating_margin": -0.05289015, "net_margin": -0.123148, "ebitda_margin": 0.32579693, "fcf_margin": 1.25911811, "roe": -0.05143617, "roa": -0.02283352, "roic": -0.00962337, "roc_greenblatt": null, "asset_turnover": 0.18541528, "cash_conversion": -10.22442984, "accruals_ratio": -0.07630819, "sbc_to_revenue": 0.02946903, "debt_to_equity": 1.14875346, "net_debt_to_ebitda": 5.30336345, "debt_to_assets": 0.35675912, "interest_coverage": -0.64017114, "current_ratio": 1.12467261, "quick_ratio": 1.12467261, "net_debt": 625659000, "revenue_growth_1y": 0.04442067, "revenue_growth_3y_cagr": 0.12863608, "revenue_growth_5y_cagr": 0.10141553, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.13931522, "book_value_growth_1y": -0.06513028, "piotroski_f_score": 3, "altman_z_score": 1.2066269, "earnings_stability_5y": 0.453901, "revenue_stability_5y": 0.207065, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00247525, "price_return_3m": 0.05497382, "price_return_6m": 0.42781222, "price_return_9m": 0.21061011, "price_return_12m": 0.2061264, "price_return_12m_ex1m": 0.20911927, "distance_from_52w_high": -0.01043585, "distance_from_52w_low": 0.55748792, "relative_strength": 0.04818535, "local_beta": -0.0002, "volatility_252d": 0.324922, "volatility_60d": 0.689008, "max_drawdown_12m": -0.31084536, "revenue_ttm": 362109000, "gross_profit_ttm": 71531000, "ebit_ttm": -19152000, "ebitda_ttm": 117974000, "net_income_ttm": -44593000, "eps_diluted_ttm": -0.80269648, "operating_cash_flow_ttm": 104434000, "capital_expenditure_ttm": 351504000, "fcf_ttm": 455938000, "dividends_paid_ttm": 6445000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29917000, "cash_and_equivalents": 71078000, "total_current_assets": 114224000, "total_current_liabilities": 101562000, "net_ppe": null, "total_assets": 1952962000, "total_debt": 696737000, "total_equity": 866958000, "net_working_capital": -55566000, "book_value_per_share": 15.60568096, "retained_earnings": 706239000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 710460000, "tangible_book_per_share": 12.78863808, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 24, "rank_ps": 56, "rank_pcf": 36, "rank_ev_ebitda": 55, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 9, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 50, "rank_roe": 77, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 83, "rank_fcf_margin": 3, "rank_piotroski": 89, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 48, "value_composite": 14, "quality_composite": 82, "momentum_composite": 31, "growth_composite": 71, "yield_composite": 34, "svqf_composite": 68, "vc1_composite": 28, "vc2_composite": 28, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 35, "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 357854000, "cost_of_revenue": 261731000, "gross_profit": 96123000, "ebit": -16482000, "ebitda": 115131000, "pretax_income": -41856000, "tax_provision": -8913000, "net_income": -39392000, "net_income_to_common": -39392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27259000, "total_current_assets": 97443000, "total_assets": 1910762000, "short_term_debt": 2819000, "long_term_debt": 628237000, "total_debt": 631056000, "total_liabilities": 941473000, "total_equity": 880783000, "shares_outstanding": 55100000, "goodwill_and_intangibles": 156891000 }, "cash_flow": { "operating_cash_flow": 100998000, "capital_expenditure": 358919000, "free_cash_flow": 459917000, "dividends_paid": 6445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168722, "ticker_id": 8207, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16482000", "ebitda": "115131000", "netIncome": "-39392000", "grossProfit": "96123000", "depreciation": "None", "totalRevenue": "357854000", "costOfRevenue": "261731000", "interestIncome": "None", "incomeBeforeTax": "-41856000", "interestExpense": "25374000", "operatingIncome": "-22064000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8913000", "reportedCurrency": "USD", "netInterestIncome": "-25374000", "nonInterestIncome": "None", "operatingExpenses": "118187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131613000", "sellingGeneralAndAdministrative": "118187000", "netIncomeFromContinuingOperations": "-32943000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1910762000", "longTermDebt": "628237000", "shortTermDebt": "2819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89353000", "reportedCurrency": "USD", "retainedEarnings": "723567000", "totalLiabilities": "941473000", "otherCurrentAssets": "36143000", "totalCurrentAssets": "97443000", "currentLongTermDebt": "None", "longTermInvestments": "16510000", "shortTermInvestments": "None", "currentNetReceivables": "34041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813319000", "currentAccountsPayable": "61355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641688000", "totalShareholderEquity": "880783000", "capitalLeaseObligations": "13451000", "otherCurrentLiabilities": "27413000", "totalCurrentLiabilities": "108496000", "otherNonCurrentLiabilities": "5094000", "totalNonCurrentLiabilities": "832977000", "cashAndShortTermInvestments": "27259000", "commonStockSharesOutstanding": "55100000", "intangibleAssetsExcludingGoodwill": "89353000", "cashAndCashEquivalentsAtCarryingValue": "27259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32943000", "profitLoss": "None", "dividendPayout": "6445000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100998000", "capitalExpenditures": "358919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195598000", "cashflowFromInvestment": "-294664000", "stockBasedCompensation": "9590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357854000, "cost_of_revenue": 261731000, "gross_profit": 96123000, "research_and_development": null, "selling_general_admin": 118187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16482000, "depreciation_amortisation": 131613000, "ebitda": 115131000, "interest_expense": 25374000, "interest_income": null, "other_non_operating": null, "pretax_income": -41856000, "tax_provision": -8913000, "effective_tax_rate": null, "net_income": -39392000, "net_income_continuing_ops": -32943000, "net_income_to_common": -39392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27259000, "short_term_investments": null, "net_receivables": 34041000, "inventory": null, "other_current_assets": null, "total_current_assets": 97443000, "net_ppe": null, "goodwill": 67538000, "intangible_assets": 89353000, "goodwill_and_intangibles": 156891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1813319000, "total_assets": 1910762000, "short_term_debt": 2819000, "accounts_payable": 61355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108496000, "long_term_debt": 628237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 832977000, "total_liabilities": 941473000, "total_debt": 631056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 723567000, "total_equity": 880783000, "shares_outstanding": 55100000, "operating_cash_flow": 100998000, "stock_based_compensation": 9590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 358919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294664000, "dividends_paid": 6445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195598000, "free_cash_flow": 459917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16482000", "ebitda": "115131000", "netIncome": "-39392000", "grossProfit": "96123000", "depreciation": "None", "totalRevenue": "357854000", "costOfRevenue": "261731000", "interestIncome": "None", "incomeBeforeTax": "-41856000", "interestExpense": "25374000", "operatingIncome": "-22064000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8913000", "reportedCurrency": "USD", "netInterestIncome": "-25374000", "nonInterestIncome": "None", "operatingExpenses": "118187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131613000", "sellingGeneralAndAdministrative": "118187000", "netIncomeFromContinuingOperations": "-32943000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1910762000", "longTermDebt": "628237000", "shortTermDebt": "2819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89353000", "reportedCurrency": "USD", "retainedEarnings": "723567000", "totalLiabilities": "941473000", "otherCurrentAssets": "36143000", "totalCurrentAssets": "97443000", "currentLongTermDebt": "None", "longTermInvestments": "16510000", "shortTermInvestments": "None", "currentNetReceivables": "34041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813319000", "currentAccountsPayable": "61355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641688000", "totalShareholderEquity": "880783000", "capitalLeaseObligations": "13451000", "otherCurrentLiabilities": "27413000", "totalCurrentLiabilities": "108496000", "otherNonCurrentLiabilities": "5094000", "totalNonCurrentLiabilities": "832977000", "cashAndShortTermInvestments": "27259000", "commonStockSharesOutstanding": "55100000", "intangibleAssetsExcludingGoodwill": "89353000", "cashAndCashEquivalentsAtCarryingValue": "27259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32943000", "profitLoss": "None", "dividendPayout": "6445000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100998000", "capitalExpenditures": "358919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195598000", "cashflowFromInvestment": "-294664000", "stockBasedCompensation": "9590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131613000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 328058000, "cost_of_revenue": 128112000, "gross_profit": 199946000, "ebit": -22130000, "ebitda": 76323000, "pretax_income": -38027000, "tax_provision": -9670000, "net_income": 190388000, "net_income_to_common": 190388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46272000, "total_current_assets": 94520000, "total_assets": 1740273000, "short_term_debt": 12264000, "long_term_debt": 407675000, "total_debt": 419939000, "total_liabilities": 739226000, "total_equity": 918583000, "shares_outstanding": 53722000, "goodwill_and_intangibles": 157723000 }, "cash_flow": { "operating_cash_flow": 62567000, "capital_expenditure": 319070000, "free_cash_flow": 381637000, "dividends_paid": 5805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168727, "ticker_id": 8207, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22130000", "ebitda": "76323000", "netIncome": "190388000", "grossProfit": "199946000", "depreciation": "None", "totalRevenue": "328058000", "costOfRevenue": "128112000", "interestIncome": "None", "incomeBeforeTax": "-38027000", "interestExpense": "15897000", "operatingIncome": "-28591000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9670000", "reportedCurrency": "USD", "netInterestIncome": "-15897000", "nonInterestIncome": "None", "operatingExpenses": "228537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98453000", "sellingGeneralAndAdministrative": "100193000", "netIncomeFromContinuingOperations": "-28357000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1740273000", "longTermDebt": "407675000", "shortTermDebt": "12264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90668000", "reportedCurrency": "USD", "retainedEarnings": "768997000", "totalLiabilities": "739226000", "otherCurrentAssets": "17282000", "totalCurrentAssets": "94520000", "currentLongTermDebt": "9204000", "longTermInvestments": "15709000", "shortTermInvestments": "None", "currentNetReceivables": "30966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645753000", "currentAccountsPayable": "57820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432300000", "totalShareholderEquity": "918583000", "capitalLeaseObligations": "15421000", "otherCurrentLiabilities": "28383000", "totalCurrentLiabilities": "114571000", "otherNonCurrentLiabilities": "5149000", "totalNonCurrentLiabilities": "624655000", "cashAndShortTermInvestments": "46272000", "commonStockSharesOutstanding": "53722000", "intangibleAssetsExcludingGoodwill": "90668000", "cashAndCashEquivalentsAtCarryingValue": "46272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31786000", "profitLoss": "None", "dividendPayout": "5805000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62567000", "capitalExpenditures": "319070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183856000", "cashflowFromInvestment": "-339406000", "stockBasedCompensation": "9837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328058000, "cost_of_revenue": 128112000, "gross_profit": 199946000, "research_and_development": null, "selling_general_admin": 100193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22130000, "depreciation_amortisation": 98453000, "ebitda": 76323000, "interest_expense": 15897000, "interest_income": null, "other_non_operating": null, "pretax_income": -38027000, "tax_provision": -9670000, "effective_tax_rate": null, "net_income": 190388000, "net_income_continuing_ops": -28357000, "net_income_to_common": 190388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46272000, "short_term_investments": null, "net_receivables": 30966000, "inventory": null, "other_current_assets": null, "total_current_assets": 94520000, "net_ppe": null, "goodwill": 67055000, "intangible_assets": 90668000, "goodwill_and_intangibles": 157723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1645753000, "total_assets": 1740273000, "short_term_debt": 12264000, "accounts_payable": 57820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114571000, "long_term_debt": 407675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624655000, "total_liabilities": 739226000, "total_debt": 419939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 768997000, "total_equity": 918583000, "shares_outstanding": 53722000, "operating_cash_flow": 62567000, "stock_based_compensation": 9837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339406000, "dividends_paid": 5805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183856000, "free_cash_flow": 381637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22130000", "ebitda": "76323000", "netIncome": "190388000", "grossProfit": "199946000", "depreciation": "None", "totalRevenue": "328058000", "costOfRevenue": "128112000", "interestIncome": "None", "incomeBeforeTax": "-38027000", "interestExpense": "15897000", "operatingIncome": "-28591000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9670000", "reportedCurrency": "USD", "netInterestIncome": "-15897000", "nonInterestIncome": "None", "operatingExpenses": "228537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98453000", "sellingGeneralAndAdministrative": "100193000", "netIncomeFromContinuingOperations": "-28357000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1740273000", "longTermDebt": "407675000", "shortTermDebt": "12264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90668000", "reportedCurrency": "USD", "retainedEarnings": "768997000", "totalLiabilities": "739226000", "otherCurrentAssets": "17282000", "totalCurrentAssets": "94520000", "currentLongTermDebt": "9204000", "longTermInvestments": "15709000", "shortTermInvestments": "None", "currentNetReceivables": "30966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645753000", "currentAccountsPayable": "57820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432300000", "totalShareholderEquity": "918583000", "capitalLeaseObligations": "15421000", "otherCurrentLiabilities": "28383000", "totalCurrentLiabilities": "114571000", "otherNonCurrentLiabilities": "5149000", "totalNonCurrentLiabilities": "624655000", "cashAndShortTermInvestments": "46272000", "commonStockSharesOutstanding": "53722000", "intangibleAssetsExcludingGoodwill": "90668000", "cashAndCashEquivalentsAtCarryingValue": "46272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31786000", "profitLoss": "None", "dividendPayout": "5805000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62567000", "capitalExpenditures": "319070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183856000", "cashflowFromInvestment": "-339406000", "stockBasedCompensation": "9837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98453000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 287379000, "cost_of_revenue": 106101000, "gross_profit": 181278000, "ebit": 12176000, "ebitda": 78268000, "pretax_income": 11011000, "tax_provision": 2973000, "net_income": 8038000, "net_income_to_common": 8038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139255000, "total_current_assets": 176071000, "total_assets": 1214229000, "short_term_debt": 10176000, "long_term_debt": 292804000, "total_debt": 302980000, "total_liabilities": 561559000, "total_equity": 652670000, "shares_outstanding": 50715000, "goodwill_and_intangibles": 81123000 }, "cash_flow": { "operating_cash_flow": 113774000, "capital_expenditure": 255070000, "free_cash_flow": 368844000, "dividends_paid": 4523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168732, "ticker_id": 8207, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12176000", "ebitda": "78268000", "netIncome": "8038000", "grossProfit": "181278000", "depreciation": "None", "totalRevenue": "287379000", "costOfRevenue": "106101000", "interestIncome": "None", "incomeBeforeTax": "11011000", "interestExpense": "4212000", "operatingIncome": "9624000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2973000", "reportedCurrency": "USD", "netInterestIncome": "-4212000", "nonInterestIncome": "None", "operatingExpenses": "171654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66092000", "sellingGeneralAndAdministrative": "92231000", "netIncomeFromContinuingOperations": "8038000" }, "balance": { "goodwill": "3244000", "inventory": "9836000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1214229000", "longTermDebt": "292804000", "shortTermDebt": "10176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77879000", "reportedCurrency": "USD", "retainedEarnings": "584069000", "totalLiabilities": "561559000", "otherCurrentAssets": "12343000", "totalCurrentAssets": "176071000", "currentLongTermDebt": "7095000", "longTermInvestments": "13198000", "shortTermInvestments": "1443000", "currentNetReceivables": "24473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038158000", "currentAccountsPayable": "53546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352733000", "totalShareholderEquity": "652670000", "capitalLeaseObligations": "52834000", "otherCurrentLiabilities": "34633000", "totalCurrentLiabilities": "98355000", "otherNonCurrentLiabilities": "294000", "totalNonCurrentLiabilities": "463204000", "cashAndShortTermInvestments": "139255000", "commonStockSharesOutstanding": "50715000", "intangibleAssetsExcludingGoodwill": "77879000", "cashAndCashEquivalentsAtCarryingValue": "139255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8038000", "profitLoss": "None", "dividendPayout": "4523000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5559000", "operatingCashflow": "113774000", "capitalExpenditures": "255070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218111000", "cashflowFromInvestment": "-236691000", "stockBasedCompensation": "10033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287379000, "cost_of_revenue": 106101000, "gross_profit": 181278000, "research_and_development": null, "selling_general_admin": 92231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12176000, "depreciation_amortisation": 66092000, "ebitda": 78268000, "interest_expense": 4212000, "interest_income": null, "other_non_operating": null, "pretax_income": 11011000, "tax_provision": 2973000, "effective_tax_rate": null, "net_income": 8038000, "net_income_continuing_ops": 8038000, "net_income_to_common": 8038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139255000, "short_term_investments": 1443000, "net_receivables": 24473000, "inventory": 9836000, "other_current_assets": null, "total_current_assets": 176071000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 77879000, "goodwill_and_intangibles": 81123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1038158000, "total_assets": 1214229000, "short_term_debt": 10176000, "accounts_payable": 53546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98355000, "long_term_debt": 292804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463204000, "total_liabilities": 561559000, "total_debt": 302980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 584069000, "total_equity": 652670000, "shares_outstanding": 50715000, "operating_cash_flow": 113774000, "stock_based_compensation": 10033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236691000, "dividends_paid": 4523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 218111000, "free_cash_flow": 368844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12176000", "ebitda": "78268000", "netIncome": "8038000", "grossProfit": "181278000", "depreciation": "None", "totalRevenue": "287379000", "costOfRevenue": "106101000", "interestIncome": "None", "incomeBeforeTax": "11011000", "interestExpense": "4212000", "operatingIncome": "9624000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2973000", "reportedCurrency": "USD", "netInterestIncome": "-4212000", "nonInterestIncome": "None", "operatingExpenses": "171654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66092000", "sellingGeneralAndAdministrative": "92231000", "netIncomeFromContinuingOperations": "8038000" }, "balance": { "goodwill": "3244000", "inventory": "9836000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1214229000", "longTermDebt": "292804000", "shortTermDebt": "10176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77879000", "reportedCurrency": "USD", "retainedEarnings": "584069000", "totalLiabilities": "561559000", "otherCurrentAssets": "12343000", "totalCurrentAssets": "176071000", "currentLongTermDebt": "7095000", "longTermInvestments": "13198000", "shortTermInvestments": "1443000", "currentNetReceivables": "24473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038158000", "currentAccountsPayable": "53546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352733000", "totalShareholderEquity": "652670000", "capitalLeaseObligations": "52834000", "otherCurrentLiabilities": "34633000", "totalCurrentLiabilities": "98355000", "otherNonCurrentLiabilities": "294000", "totalNonCurrentLiabilities": "463204000", "cashAndShortTermInvestments": "139255000", "commonStockSharesOutstanding": "50715000", "intangibleAssetsExcludingGoodwill": "77879000", "cashAndCashEquivalentsAtCarryingValue": "139255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8038000", "profitLoss": "None", "dividendPayout": "4523000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5559000", "operatingCashflow": "113774000", "capitalExpenditures": "255070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218111000", "cashflowFromInvestment": "-236691000", "stockBasedCompensation": "10033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1387000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65471000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 248911000, "cost_of_revenue": 102279000, "gross_profit": 146632000, "ebit": -3564000, "ebitda": 55519000, "pretax_income": -18818000, "tax_provision": -3400000, "net_income": -8379000, "net_income_to_common": -8379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44061000, "total_current_assets": 128562000, "total_assets": 977719000, "short_term_debt": 3477000, "long_term_debt": 74306000, "total_debt": 77783000, "total_liabilities": 339712000, "total_equity": 638007000, "shares_outstanding": 50155000, "goodwill_and_intangibles": 81515000 }, "cash_flow": { "operating_cash_flow": 74895000, "capital_expenditure": 189609000, "free_cash_flow": 264504000, "dividends_paid": 3991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168737, "ticker_id": 8207, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3564000", "ebitda": "55519000", "netIncome": "-8379000", "grossProfit": "146632000", "depreciation": "None", "totalRevenue": "248911000", "costOfRevenue": "102279000", "interestIncome": "None", "incomeBeforeTax": "-18818000", "interestExpense": "9178000", "operatingIncome": "-17456000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-1577000", "nonInterestIncome": "None", "operatingExpenses": "164088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1348000", "costofGoodsAndServicesSold": "102279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59083000", "sellingGeneralAndAdministrative": "84313000", "netIncomeFromContinuingOperations": "-8379000" }, "balance": { "goodwill": "3244000", "inventory": "22622000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "977719000", "longTermDebt": "74306000", "shortTermDebt": "3477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "78271000", "reportedCurrency": "USD", "retainedEarnings": "580554000", "totalLiabilities": "339712000", "otherCurrentAssets": "34131000", "totalCurrentAssets": "128562000", "currentLongTermDebt": "648000", "longTermInvestments": "12971000", "shortTermInvestments": "0", "currentNetReceivables": "50370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849157000", "currentAccountsPayable": "49173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687553000", "shortLongTermDebtTotal": "129760000", "totalShareholderEquity": "638007000", "capitalLeaseObligations": "54806000", "otherCurrentLiabilities": "31346000", "totalCurrentLiabilities": "96421000", "otherNonCurrentLiabilities": "168985000", "totalNonCurrentLiabilities": "243291000", "cashAndShortTermInvestments": "44061000", "commonStockSharesOutstanding": "50155000", "intangibleAssetsExcludingGoodwill": "78271000", "cashAndCashEquivalentsAtCarryingValue": "44061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8379000", "profitLoss": "None", "dividendPayout": "3991000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74895000", "capitalExpenditures": "189609000", "changeInReceivables": "-583000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69001000", "cashflowFromInvestment": "-184179000", "stockBasedCompensation": "8528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248911000, "cost_of_revenue": 102279000, "gross_profit": 146632000, "research_and_development": null, "selling_general_admin": 84313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3564000, "depreciation_amortisation": 59083000, "ebitda": 55519000, "interest_expense": 9178000, "interest_income": null, "other_non_operating": null, "pretax_income": -18818000, "tax_provision": -3400000, "effective_tax_rate": null, "net_income": -8379000, "net_income_continuing_ops": -8379000, "net_income_to_common": -8379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44061000, "short_term_investments": 0, "net_receivables": 50370000, "inventory": 22622000, "other_current_assets": null, "total_current_assets": 128562000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 78271000, "goodwill_and_intangibles": 81515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 849157000, "total_assets": 977719000, "short_term_debt": 3477000, "accounts_payable": 49173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96421000, "long_term_debt": 74306000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243291000, "total_liabilities": 339712000, "total_debt": 77783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 580554000, "total_equity": 638007000, "shares_outstanding": 50155000, "operating_cash_flow": 74895000, "stock_based_compensation": 8528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184179000, "dividends_paid": 3991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69001000, "free_cash_flow": 264504000, "net_change_in_cash": -40283000 }, "raw_data": { "income": { "ebit": "-3564000", "ebitda": "55519000", "netIncome": "-8379000", "grossProfit": "146632000", "depreciation": "None", "totalRevenue": "248911000", "costOfRevenue": "102279000", "interestIncome": "None", "incomeBeforeTax": "-18818000", "interestExpense": "9178000", "operatingIncome": "-17456000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3400000", "reportedCurrency": "USD", "netInterestIncome": "-1577000", "nonInterestIncome": "None", "operatingExpenses": "164088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1348000", "costofGoodsAndServicesSold": "102279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59083000", "sellingGeneralAndAdministrative": "84313000", "netIncomeFromContinuingOperations": "-8379000" }, "balance": { "goodwill": "3244000", "inventory": "22622000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "977719000", "longTermDebt": "74306000", "shortTermDebt": "3477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "78271000", "reportedCurrency": "USD", "retainedEarnings": "580554000", "totalLiabilities": "339712000", "otherCurrentAssets": "34131000", "totalCurrentAssets": "128562000", "currentLongTermDebt": "648000", "longTermInvestments": "12971000", "shortTermInvestments": "0", "currentNetReceivables": "50370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "849157000", "currentAccountsPayable": "49173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "687553000", "shortLongTermDebtTotal": "129760000", "totalShareholderEquity": "638007000", "capitalLeaseObligations": "54806000", "otherCurrentLiabilities": "31346000", "totalCurrentLiabilities": "96421000", "otherNonCurrentLiabilities": "168985000", "totalNonCurrentLiabilities": "243291000", "cashAndShortTermInvestments": "44061000", "commonStockSharesOutstanding": "50155000", "intangibleAssetsExcludingGoodwill": "78271000", "cashAndCashEquivalentsAtCarryingValue": "44061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8379000", "profitLoss": "None", "dividendPayout": "3991000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74895000", "capitalExpenditures": "189609000", "changeInReceivables": "-583000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69001000", "cashflowFromInvestment": "-184179000", "stockBasedCompensation": "8528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68899000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 245239000, "cost_of_revenue": 102299000, "gross_profit": 142940000, "ebit": 5283000, "ebitda": 60910000, "pretax_income": 6235000, "tax_provision": -1694000, "net_income": 998831000, "net_income_to_common": 998831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84344000, "total_current_assets": 166367000, "total_assets": 890733000, "short_term_debt": 3318000, "long_term_debt": null, "total_debt": 3318000, "total_liabilities": 248458000, "total_equity": 642275000, "shares_outstanding": 50149000, "goodwill_and_intangibles": 89831000 }, "cash_flow": { "operating_cash_flow": -250934000, "capital_expenditure": 160101000, "free_cash_flow": -90833000, "dividends_paid": 940256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168742, "ticker_id": 8207, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5283000", "ebitda": "60910000", "netIncome": "998831000", "grossProfit": "142940000", "depreciation": "None", "totalRevenue": "245239000", "costOfRevenue": "102299000", "interestIncome": "None", "incomeBeforeTax": "6235000", "interestExpense": "984141000", "operatingIncome": "-2430000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1694000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "145370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8665000", "costofGoodsAndServicesSold": "102299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55627000", "sellingGeneralAndAdministrative": "78051000", "netIncomeFromContinuingOperations": "7929000" }, "balance": { "goodwill": "3244000", "inventory": "-136537000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "890733000", "longTermDebt": "None", "shortTermDebt": "3318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "86587000", "reportedCurrency": "USD", "retainedEarnings": "592924000", "totalLiabilities": "248458000", "otherCurrentAssets": "29029000", "totalCurrentAssets": "166367000", "currentLongTermDebt": "None", "longTermInvestments": "13661000", "shortTermInvestments": "801000", "currentNetReceivables": "52193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "724366000", "currentAccountsPayable": "28542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "610576000", "shortLongTermDebtTotal": "56624000", "totalShareholderEquity": "642275000", "capitalLeaseObligations": "56624000", "otherCurrentLiabilities": "23237000", "totalCurrentLiabilities": "67290000", "otherNonCurrentLiabilities": "4268000", "totalNonCurrentLiabilities": "181168000", "cashAndShortTermInvestments": "84344000", "commonStockSharesOutstanding": "50149000", "intangibleAssetsExcludingGoodwill": "86587000", "cashAndCashEquivalentsAtCarryingValue": "84344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7929000", "profitLoss": "None", "dividendPayout": "940256000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3139000", "operatingCashflow": "-250934000", "capitalExpenditures": "160101000", "changeInReceivables": "163000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1644473000", "cashflowFromInvestment": "1784354000", "stockBasedCompensation": "3408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245239000, "cost_of_revenue": 102299000, "gross_profit": 142940000, "research_and_development": null, "selling_general_admin": 78051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5283000, "depreciation_amortisation": 55627000, "ebitda": 60910000, "interest_expense": 984141000, "interest_income": null, "other_non_operating": null, "pretax_income": 6235000, "tax_provision": -1694000, "effective_tax_rate": null, "net_income": 998831000, "net_income_continuing_ops": 7929000, "net_income_to_common": 998831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84344000, "short_term_investments": 801000, "net_receivables": 52193000, "inventory": -136537000, "other_current_assets": null, "total_current_assets": 166367000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 86587000, "goodwill_and_intangibles": 89831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 724366000, "total_assets": 890733000, "short_term_debt": 3318000, "accounts_payable": 28542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67290000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181168000, "total_liabilities": 248458000, "total_debt": 3318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 592924000, "total_equity": 642275000, "shares_outstanding": 50149000, "operating_cash_flow": -250934000, "stock_based_compensation": 3408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1784354000, "dividends_paid": 940256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1644473000, "free_cash_flow": -90833000, "net_change_in_cash": -111053000 }, "raw_data": { "income": { "ebit": "5283000", "ebitda": "60910000", "netIncome": "998831000", "grossProfit": "142940000", "depreciation": "None", "totalRevenue": "245239000", "costOfRevenue": "102299000", "interestIncome": "None", "incomeBeforeTax": "6235000", "interestExpense": "984141000", "operatingIncome": "-2430000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1694000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "145370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8665000", "costofGoodsAndServicesSold": "102299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55627000", "sellingGeneralAndAdministrative": "78051000", "netIncomeFromContinuingOperations": "7929000" }, "balance": { "goodwill": "3244000", "inventory": "-136537000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "890733000", "longTermDebt": "None", "shortTermDebt": "3318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "86587000", "reportedCurrency": "USD", "retainedEarnings": "592924000", "totalLiabilities": "248458000", "otherCurrentAssets": "29029000", "totalCurrentAssets": "166367000", "currentLongTermDebt": "None", "longTermInvestments": "13661000", "shortTermInvestments": "801000", "currentNetReceivables": "52193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "724366000", "currentAccountsPayable": "28542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "610576000", "shortLongTermDebtTotal": "56624000", "totalShareholderEquity": "642275000", "capitalLeaseObligations": "56624000", "otherCurrentLiabilities": "23237000", "totalCurrentLiabilities": "67290000", "otherNonCurrentLiabilities": "4268000", "totalNonCurrentLiabilities": "181168000", "cashAndShortTermInvestments": "84344000", "commonStockSharesOutstanding": "50149000", "intangibleAssetsExcludingGoodwill": "86587000", "cashAndCashEquivalentsAtCarryingValue": "84344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7929000", "profitLoss": "None", "dividendPayout": "940256000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3139000", "operatingCashflow": "-250934000", "capitalExpenditures": "160101000", "changeInReceivables": "163000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1644473000", "cashflowFromInvestment": "1784354000", "stockBasedCompensation": "3408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55206000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 220775000, "cost_of_revenue": 89657000, "gross_profit": 131118000, "ebit": -2601000, "ebitda": 46435000, "pretax_income": 586000, "tax_provision": -990000, "net_income": 125673000, "net_income_to_common": 125673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195397000, "total_current_assets": 1406606000, "total_assets": 2024396000, "short_term_debt": 690433000, "long_term_debt": null, "total_debt": 690433000, "total_liabilities": 1447345000, "total_equity": 577051000, "shares_outstanding": 50024000, "goodwill_and_intangibles": 106759000 }, "cash_flow": { "operating_cash_flow": 302867000, "capital_expenditure": 136568000, "free_cash_flow": 439435000, "dividends_paid": 16424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168747, "ticker_id": 8207, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2601000", "ebitda": "46435000", "netIncome": "125673000", "grossProfit": "131118000", "depreciation": "None", "totalRevenue": "220775000", "costOfRevenue": "89657000", "interestIncome": "None", "incomeBeforeTax": "586000", "interestExpense": "127284000", "operatingIncome": "-2601000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-990000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "133719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3187000", "costofGoodsAndServicesSold": "89657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49036000", "sellingGeneralAndAdministrative": "82316000", "netIncomeFromContinuingOperations": "2626000" }, "balance": { "goodwill": "3244000", "inventory": "1062901000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2024396000", "longTermDebt": "None", "shortTermDebt": "690433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103515000", "reportedCurrency": "USD", "retainedEarnings": "534440000", "totalLiabilities": "1447345000", "otherCurrentAssets": "1140816000", "totalCurrentAssets": "1406606000", "currentLongTermDebt": "688463000", "longTermInvestments": "13769000", "shortTermInvestments": "13769000", "currentNetReceivables": "70393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617790000", "currentAccountsPayable": "19599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "440427000", "shortLongTermDebtTotal": "738020000", "totalShareholderEquity": "577051000", "capitalLeaseObligations": "49557000", "otherCurrentLiabilities": "481412000", "totalCurrentLiabilities": "1208061000", "otherNonCurrentLiabilities": "241252000", "totalNonCurrentLiabilities": "239284000", "cashAndShortTermInvestments": "195397000", "commonStockSharesOutstanding": "50024000", "intangibleAssetsExcludingGoodwill": "103515000", "cashAndCashEquivalentsAtCarryingValue": "195397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2626000", "profitLoss": "None", "dividendPayout": "16424000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7981000", "operatingCashflow": "302867000", "capitalExpenditures": "136568000", "changeInReceivables": "-7318000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53533000", "cashflowFromInvestment": "-155588000", "stockBasedCompensation": "5907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220775000, "cost_of_revenue": 89657000, "gross_profit": 131118000, "research_and_development": null, "selling_general_admin": 82316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2601000, "depreciation_amortisation": 49036000, "ebitda": 46435000, "interest_expense": 127284000, "interest_income": null, "other_non_operating": null, "pretax_income": 586000, "tax_provision": -990000, "effective_tax_rate": null, "net_income": 125673000, "net_income_continuing_ops": 2626000, "net_income_to_common": 125673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195397000, "short_term_investments": 13769000, "net_receivables": 70393000, "inventory": 1062901000, "other_current_assets": null, "total_current_assets": 1406606000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 103515000, "goodwill_and_intangibles": 106759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617790000, "total_assets": 2024396000, "short_term_debt": 690433000, "accounts_payable": 19599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1208061000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239284000, "total_liabilities": 1447345000, "total_debt": 690433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 534440000, "total_equity": 577051000, "shares_outstanding": 50024000, "operating_cash_flow": 302867000, "stock_based_compensation": 5907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155588000, "dividends_paid": 16424000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53533000, "free_cash_flow": 439435000, "net_change_in_cash": 93746000 }, "raw_data": { "income": { "ebit": "-2601000", "ebitda": "46435000", "netIncome": "125673000", "grossProfit": "131118000", "depreciation": "None", "totalRevenue": "220775000", "costOfRevenue": "89657000", "interestIncome": "None", "incomeBeforeTax": "586000", "interestExpense": "127284000", "operatingIncome": "-2601000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-990000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "133719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3187000", "costofGoodsAndServicesSold": "89657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49036000", "sellingGeneralAndAdministrative": "82316000", "netIncomeFromContinuingOperations": "2626000" }, "balance": { "goodwill": "3244000", "inventory": "1062901000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2024396000", "longTermDebt": "None", "shortTermDebt": "690433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103515000", "reportedCurrency": "USD", "retainedEarnings": "534440000", "totalLiabilities": "1447345000", "otherCurrentAssets": "1140816000", "totalCurrentAssets": "1406606000", "currentLongTermDebt": "688463000", "longTermInvestments": "13769000", "shortTermInvestments": "13769000", "currentNetReceivables": "70393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617790000", "currentAccountsPayable": "19599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "440427000", "shortLongTermDebtTotal": "738020000", "totalShareholderEquity": "577051000", "capitalLeaseObligations": "49557000", "otherCurrentLiabilities": "481412000", "totalCurrentLiabilities": "1208061000", "otherNonCurrentLiabilities": "241252000", "totalNonCurrentLiabilities": "239284000", "cashAndShortTermInvestments": "195397000", "commonStockSharesOutstanding": "50024000", "intangibleAssetsExcludingGoodwill": "103515000", "cashAndCashEquivalentsAtCarryingValue": "195397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2626000", "profitLoss": "None", "dividendPayout": "16424000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "7981000", "operatingCashflow": "302867000", "capitalExpenditures": "136568000", "changeInReceivables": "-7318000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53533000", "cashflowFromInvestment": "-155588000", "stockBasedCompensation": "5907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16424000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48703000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 206862000, "cost_of_revenue": 83572000, "gross_profit": 123290000, "ebit": -1342000, "ebitda": 45854000, "pretax_income": 1938000, "tax_provision": 6000, "net_income": 55500000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101651000, "total_current_assets": 239031000, "total_assets": 1860691000, "short_term_debt": 74311000, "long_term_debt": 688464000, "total_debt": 762775000, "total_liabilities": 1391269000, "total_equity": 469422000, "shares_outstanding": 50101000, "goodwill_and_intangibles": 463217000 }, "cash_flow": { "operating_cash_flow": 259145000, "capital_expenditure": 155534000, "free_cash_flow": 414679000, "dividends_paid": 13943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168752, "ticker_id": 8207, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1342000", "ebitda": "45854000", "netIncome": "55500000", "grossProfit": "123290000", "depreciation": "None", "totalRevenue": "206862000", "costOfRevenue": "83572000", "interestIncome": "29468000", "incomeBeforeTax": "1938000", "interestExpense": "29468000", "operatingIncome": "-1342000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-29468000", "nonInterestIncome": "None", "operatingExpenses": "124632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3461000", "costofGoodsAndServicesSold": "83572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47196000", "sellingGeneralAndAdministrative": "74346000", "netIncomeFromContinuingOperations": "54935000" }, "balance": { "goodwill": "149070000", "inventory": "5728000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1860691000", "longTermDebt": "688464000", "shortTermDebt": "74311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "314147000", "reportedCurrency": "USD", "retainedEarnings": "427004000", "totalLiabilities": "1391269000", "otherCurrentAssets": "137380000", "totalCurrentAssets": "239031000", "currentLongTermDebt": "31650000", "longTermInvestments": "12388000", "shortTermInvestments": "1382000", "currentNetReceivables": "118691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1621660000", "currentAccountsPayable": "40295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "700114000", "shortLongTermDebtTotal": "762775000", "totalShareholderEquity": "469422000", "capitalLeaseObligations": "395100000", "otherCurrentLiabilities": "24372000", "totalCurrentLiabilities": "147336000", "otherNonCurrentLiabilities": "555469000", "totalNonCurrentLiabilities": "1243933000", "cashAndShortTermInvestments": "101651000", "commonStockSharesOutstanding": "50101000", "intangibleAssetsExcludingGoodwill": "314147000", "cashAndCashEquivalentsAtCarryingValue": "101651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54935000", "profitLoss": "None", "dividendPayout": "13943000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-463000", "operatingCashflow": "259145000", "capitalExpenditures": "155534000", "changeInReceivables": "-7664000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77246000", "cashflowFromInvestment": "-165334000", "stockBasedCompensation": "3817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16565000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206862000, "cost_of_revenue": 83572000, "gross_profit": 123290000, "research_and_development": null, "selling_general_admin": 74346000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1342000, "depreciation_amortisation": 47196000, "ebitda": 45854000, "interest_expense": 29468000, "interest_income": null, "other_non_operating": null, "pretax_income": 1938000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": 55500000, "net_income_continuing_ops": 54935000, "net_income_to_common": 55500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101651000, "short_term_investments": 1382000, "net_receivables": 118691000, "inventory": 5728000, "other_current_assets": null, "total_current_assets": 239031000, "net_ppe": null, "goodwill": 149070000, "intangible_assets": 314147000, "goodwill_and_intangibles": 463217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1621660000, "total_assets": 1860691000, "short_term_debt": 74311000, "accounts_payable": 40295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147336000, "long_term_debt": 688464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1243933000, "total_liabilities": 1391269000, "total_debt": 762775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 427004000, "total_equity": 469422000, "shares_outstanding": 50101000, "operating_cash_flow": 259145000, "stock_based_compensation": 3817000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165334000, "dividends_paid": 13943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77246000, "free_cash_flow": 414679000, "net_change_in_cash": 16565000 }, "raw_data": { "income": { "ebit": "-1342000", "ebitda": "45854000", "netIncome": "55500000", "grossProfit": "123290000", "depreciation": "None", "totalRevenue": "206862000", "costOfRevenue": "83572000", "interestIncome": "29468000", "incomeBeforeTax": "1938000", "interestExpense": "29468000", "operatingIncome": "-1342000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-29468000", "nonInterestIncome": "None", "operatingExpenses": "124632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3461000", "costofGoodsAndServicesSold": "83572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47196000", "sellingGeneralAndAdministrative": "74346000", "netIncomeFromContinuingOperations": "54935000" }, "balance": { "goodwill": "149070000", "inventory": "5728000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1860691000", "longTermDebt": "688464000", "shortTermDebt": "74311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "314147000", "reportedCurrency": "USD", "retainedEarnings": "427004000", "totalLiabilities": "1391269000", "otherCurrentAssets": "137380000", "totalCurrentAssets": "239031000", "currentLongTermDebt": "31650000", "longTermInvestments": "12388000", "shortTermInvestments": "1382000", "currentNetReceivables": "118691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1621660000", "currentAccountsPayable": "40295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "700114000", "shortLongTermDebtTotal": "762775000", "totalShareholderEquity": "469422000", "capitalLeaseObligations": "395100000", "otherCurrentLiabilities": "24372000", "totalCurrentLiabilities": "147336000", "otherNonCurrentLiabilities": "555469000", "totalNonCurrentLiabilities": "1243933000", "cashAndShortTermInvestments": "101651000", "commonStockSharesOutstanding": "50101000", "intangibleAssetsExcludingGoodwill": "314147000", "cashAndCashEquivalentsAtCarryingValue": "101651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54935000", "profitLoss": "None", "dividendPayout": "13943000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-463000", "operatingCashflow": "259145000", "capitalExpenditures": "155534000", "changeInReceivables": "-7664000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77246000", "cashflowFromInvestment": "-165334000", "stockBasedCompensation": "3817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16565000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160078000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 630854000, "cost_of_revenue": 257981000, "gross_profit": 372873000, "ebit": 96892000, "ebitda": 263639000, "pretax_income": 62112000, "tax_provision": 15517000, "net_income": 46595000, "net_income_to_common": 46595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85086000, "total_current_assets": 210202000, "total_assets": 1484766000, "short_term_debt": 20618000, "long_term_debt": 749624000, "total_debt": 770242000, "total_liabilities": 1042519000, "total_equity": 442247000, "shares_outstanding": 50063000, "goodwill_and_intangibles": 512526000 }, "cash_flow": { "operating_cash_flow": 265647000, "capital_expenditure": 136641000, "free_cash_flow": 402288000, "dividends_paid": 12866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168757, "ticker_id": 8207, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96892000", "ebitda": "263639000", "netIncome": "46595000", "grossProfit": "372873000", "depreciation": "None", "totalRevenue": "630854000", "costOfRevenue": "257981000", "interestIncome": "35122000", "incomeBeforeTax": "62112000", "interestExpense": "34847000", "operatingIncome": "93246000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15517000", "reportedCurrency": "USD", "netInterestIncome": "-34847000", "nonInterestIncome": "None", "operatingExpenses": "279627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3988000", "costofGoodsAndServicesSold": "257981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166747000", "sellingGeneralAndAdministrative": "110622000", "netIncomeFromContinuingOperations": "46595000" }, "balance": { "goodwill": "146497000", "inventory": "5265000", "commonStock": "442247000", "currentDebt": "None", "investments": "None", "totalAssets": "1484766000", "longTermDebt": "749624000", "shortTermDebt": "20618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "366029000", "reportedCurrency": "USD", "retainedEarnings": "386511000", "totalLiabilities": "1042519000", "otherCurrentAssets": "125116000", "totalCurrentAssets": "210202000", "currentLongTermDebt": "20618000", "longTermInvestments": "10788000", "shortTermInvestments": "4930000", "currentNetReceivables": "59689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1274564000", "currentAccountsPayable": "35987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701359000", "shortLongTermDebtTotal": "770242000", "totalShareholderEquity": "442247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24015000", "totalCurrentLiabilities": "88539000", "otherNonCurrentLiabilities": "204356000", "totalNonCurrentLiabilities": "953980000", "cashAndShortTermInvestments": "85086000", "commonStockSharesOutstanding": "50063000", "intangibleAssetsExcludingGoodwill": "366029000", "cashAndCashEquivalentsAtCarryingValue": "85086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46595000", "profitLoss": "None", "dividendPayout": "12866000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "265647000", "capitalExpenditures": "136641000", "changeInReceivables": "239000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71346000", "cashflowFromInvestment": "-187800000", "stockBasedCompensation": "4959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6501000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630854000, "cost_of_revenue": 257981000, "gross_profit": 372873000, "research_and_development": 0, "selling_general_admin": 110622000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96892000, "depreciation_amortisation": 166747000, "ebitda": 263639000, "interest_expense": 34847000, "interest_income": null, "other_non_operating": null, "pretax_income": 62112000, "tax_provision": 15517000, "effective_tax_rate": null, "net_income": 46595000, "net_income_continuing_ops": 46595000, "net_income_to_common": 46595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85086000, "short_term_investments": 4930000, "net_receivables": 59689000, "inventory": 5265000, "other_current_assets": null, "total_current_assets": 210202000, "net_ppe": null, "goodwill": 146497000, "intangible_assets": 366029000, "goodwill_and_intangibles": 512526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1274564000, "total_assets": 1484766000, "short_term_debt": 20618000, "accounts_payable": 35987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88539000, "long_term_debt": 749624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 953980000, "total_liabilities": 1042519000, "total_debt": 770242000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 386511000, "total_equity": 442247000, "shares_outstanding": 50063000, "operating_cash_flow": 265647000, "stock_based_compensation": 4959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187800000, "dividends_paid": 12866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71346000, "free_cash_flow": 402288000, "net_change_in_cash": 6501000 }, "raw_data": { "income": { "ebit": "96892000", "ebitda": "263639000", "netIncome": "46595000", "grossProfit": "372873000", "depreciation": "None", "totalRevenue": "630854000", "costOfRevenue": "257981000", "interestIncome": "35122000", "incomeBeforeTax": "62112000", "interestExpense": "34847000", "operatingIncome": "93246000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15517000", "reportedCurrency": "USD", "netInterestIncome": "-34847000", "nonInterestIncome": "None", "operatingExpenses": "279627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3988000", "costofGoodsAndServicesSold": "257981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166747000", "sellingGeneralAndAdministrative": "110622000", "netIncomeFromContinuingOperations": "46595000" }, "balance": { "goodwill": "146497000", "inventory": "5265000", "commonStock": "442247000", "currentDebt": "None", "investments": "None", "totalAssets": "1484766000", "longTermDebt": "749624000", "shortTermDebt": "20618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "366029000", "reportedCurrency": "USD", "retainedEarnings": "386511000", "totalLiabilities": "1042519000", "otherCurrentAssets": "125116000", "totalCurrentAssets": "210202000", "currentLongTermDebt": "20618000", "longTermInvestments": "10788000", "shortTermInvestments": "4930000", "currentNetReceivables": "59689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1274564000", "currentAccountsPayable": "35987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701359000", "shortLongTermDebtTotal": "770242000", "totalShareholderEquity": "442247000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24015000", "totalCurrentLiabilities": "88539000", "otherNonCurrentLiabilities": "204356000", "totalNonCurrentLiabilities": "953980000", "cashAndShortTermInvestments": "85086000", "commonStockSharesOutstanding": "50063000", "intangibleAssetsExcludingGoodwill": "366029000", "cashAndCashEquivalentsAtCarryingValue": "85086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46595000", "profitLoss": "None", "dividendPayout": "12866000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "439000", "operatingCashflow": "265647000", "capitalExpenditures": "136641000", "changeInReceivables": "239000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71346000", "cashflowFromInvestment": "-187800000", "stockBasedCompensation": "4959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6501000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166405000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 92153000, "cost_of_revenue": 66795000, "gross_profit": 25358000, "ebit": -8029000, "ebitda": 26942000, "pretax_income": -19859000, "tax_provision": -4107999, "net_income": -17328000, "net_income_to_common": -17328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71078000, "total_current_assets": 114224000, "total_assets": 1952962000, "short_term_debt": 2850000, "long_term_debt": 693887000, "total_debt": 696737000, "total_liabilities": 995921000, "total_equity": 866958000, "shares_outstanding": 55554000, "goodwill_and_intangibles": 156498000 }, "cash_flow": { "operating_cash_flow": 23960000, "capital_expenditure": 75821000, "free_cash_flow": 99781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168720, "ticker_id": 8207, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8029000", "ebitda": "26942000", "netIncome": "-17328000", "grossProfit": "25358000", "depreciation": "None", "totalRevenue": "92153000", "costOfRevenue": "66795000", "interestIncome": "None", "incomeBeforeTax": "-19859000", "interestExpense": "9435000", "operatingIncome": "-8029000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4107999", "reportedCurrency": "USD", "netInterestIncome": "-9435000", "nonInterestIncome": "None", "operatingExpenses": "33387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34971000", "sellingGeneralAndAdministrative": "33387000", "netIncomeFromContinuingOperations": "-15751000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1952962000", "longTermDebt": "693887000", "shortTermDebt": "2850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "88960000", "reportedCurrency": "USD", "retainedEarnings": "706239000", "totalLiabilities": "995921000", "otherCurrentAssets": "15843000", "totalCurrentAssets": "114224000", "currentLongTermDebt": "None", "longTermInvestments": "16113000", "shortTermInvestments": "None", "currentNetReceivables": "27303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1838738000", "currentAccountsPayable": "54187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "706833000", "totalShareholderEquity": "866958000", "capitalLeaseObligations": "12946000", "otherCurrentLiabilities": "44525000", "totalCurrentLiabilities": "101562000", "otherNonCurrentLiabilities": "5643000", "totalNonCurrentLiabilities": "894359000", "cashAndShortTermInvestments": "71078000", "commonStockSharesOutstanding": "55554000", "intangibleAssetsExcludingGoodwill": "88960000", "cashAndCashEquivalentsAtCarryingValue": "71078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23960000", "capitalExpenditures": "75821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63024000", "cashflowFromInvestment": "-64110000", "stockBasedCompensation": "4798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34971000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92153000, "cost_of_revenue": 66795000, "gross_profit": 25358000, "research_and_development": null, "selling_general_admin": 33387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8029000, "depreciation_amortisation": 34971000, "ebitda": 26942000, "interest_expense": 9435000, "interest_income": null, "other_non_operating": null, "pretax_income": -19859000, "tax_provision": -4107999, "effective_tax_rate": null, "net_income": -17328000, "net_income_continuing_ops": -15751000, "net_income_to_common": -17328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71078000, "short_term_investments": null, "net_receivables": 27303000, "inventory": null, "other_current_assets": null, "total_current_assets": 114224000, "net_ppe": null, "goodwill": 67538000, "intangible_assets": 88960000, "goodwill_and_intangibles": 156498000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1838738000, "total_assets": 1952962000, "short_term_debt": 2850000, "accounts_payable": 54187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101562000, "long_term_debt": 693887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 894359000, "total_liabilities": 995921000, "total_debt": 696737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 706239000, "total_equity": 866958000, "shares_outstanding": 55554000, "operating_cash_flow": 23960000, "stock_based_compensation": 4798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63024000, "free_cash_flow": 99781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8029000", "ebitda": "26942000", "netIncome": "-17328000", "grossProfit": "25358000", "depreciation": "None", "totalRevenue": "92153000", "costOfRevenue": "66795000", "interestIncome": "None", "incomeBeforeTax": "-19859000", "interestExpense": "9435000", "operatingIncome": "-8029000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4107999", "reportedCurrency": "USD", "netInterestIncome": "-9435000", "nonInterestIncome": "None", "operatingExpenses": "33387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34971000", "sellingGeneralAndAdministrative": "33387000", "netIncomeFromContinuingOperations": "-15751000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1952962000", "longTermDebt": "693887000", "shortTermDebt": "2850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "88960000", "reportedCurrency": "USD", "retainedEarnings": "706239000", "totalLiabilities": "995921000", "otherCurrentAssets": "15843000", "totalCurrentAssets": "114224000", "currentLongTermDebt": "None", "longTermInvestments": "16113000", "shortTermInvestments": "None", "currentNetReceivables": "27303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1838738000", "currentAccountsPayable": "54187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "706833000", "totalShareholderEquity": "866958000", "capitalLeaseObligations": "12946000", "otherCurrentLiabilities": "44525000", "totalCurrentLiabilities": "101562000", "otherNonCurrentLiabilities": "5643000", "totalNonCurrentLiabilities": "894359000", "cashAndShortTermInvestments": "71078000", "commonStockSharesOutstanding": "55554000", "intangibleAssetsExcludingGoodwill": "88960000", "cashAndCashEquivalentsAtCarryingValue": "71078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23960000", "capitalExpenditures": "75821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63024000", "cashflowFromInvestment": "-64110000", "stockBasedCompensation": "4798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34971000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 91592000, "cost_of_revenue": 32080000, "gross_profit": -32080000, "ebit": 545000, "ebitda": 33105000, "pretax_income": -7145000, "tax_provision": 185000, "net_income": -7330000, "net_income_to_common": -7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27259000, "total_current_assets": 97443000, "total_assets": 1910762000, "short_term_debt": 2819000, "long_term_debt": 628237000, "total_debt": 631056000, "total_liabilities": 941473000, "total_equity": 880783000, "shares_outstanding": 55151000, "goodwill_and_intangibles": 156891000 }, "cash_flow": { "operating_cash_flow": 28790000, "capital_expenditure": 107373000, "free_cash_flow": 136163000, "dividends_paid": 6445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168721, "ticker_id": 8207, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "545000", "ebitda": "33105000", "netIncome": "-7330000", "grossProfit": "-32080000", "depreciation": "None", "totalRevenue": "91592000", "costOfRevenue": "32080000", "interestIncome": "None", "incomeBeforeTax": "-7145000", "interestExpense": "7690000", "operatingIncome": "-5373000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-7690000", "nonInterestIncome": "None", "operatingExpenses": "-26707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32560000", "sellingGeneralAndAdministrative": "27661000", "netIncomeFromContinuingOperations": "-5373000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1910762000", "longTermDebt": "628237000", "shortTermDebt": "2819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89353000", "reportedCurrency": "USD", "retainedEarnings": "723567000", "totalLiabilities": "941473000", "otherCurrentAssets": "36143000", "totalCurrentAssets": "97443000", "currentLongTermDebt": "None", "longTermInvestments": "16510000", "shortTermInvestments": "None", "currentNetReceivables": "34041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813319000", "currentAccountsPayable": "61355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641688000", "totalShareholderEquity": "880783000", "capitalLeaseObligations": "13451000", "otherCurrentLiabilities": "27413000", "totalCurrentLiabilities": "108496000", "otherNonCurrentLiabilities": "5094000", "totalNonCurrentLiabilities": "832977000", "cashAndShortTermInvestments": "27259000", "commonStockSharesOutstanding": "55151000", "intangibleAssetsExcludingGoodwill": "89353000", "cashAndCashEquivalentsAtCarryingValue": "27259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5373000", "profitLoss": "None", "dividendPayout": "6445000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28790000", "capitalExpenditures": "107373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81542000", "cashflowFromInvestment": "-84749000", "stockBasedCompensation": "1620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91592000, "cost_of_revenue": 32080000, "gross_profit": -32080000, "research_and_development": null, "selling_general_admin": 27661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 545000, "depreciation_amortisation": 32560000, "ebitda": 33105000, "interest_expense": 7690000, "interest_income": null, "other_non_operating": null, "pretax_income": -7145000, "tax_provision": 185000, "effective_tax_rate": null, "net_income": -7330000, "net_income_continuing_ops": -5373000, "net_income_to_common": -7330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27259000, "short_term_investments": null, "net_receivables": 34041000, "inventory": null, "other_current_assets": null, "total_current_assets": 97443000, "net_ppe": null, "goodwill": 67538000, "intangible_assets": 89353000, "goodwill_and_intangibles": 156891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1813319000, "total_assets": 1910762000, "short_term_debt": 2819000, "accounts_payable": 61355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108496000, "long_term_debt": 628237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 832977000, "total_liabilities": 941473000, "total_debt": 631056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 723567000, "total_equity": 880783000, "shares_outstanding": 55151000, "operating_cash_flow": 28790000, "stock_based_compensation": 1620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84749000, "dividends_paid": 6445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81542000, "free_cash_flow": 136163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "545000", "ebitda": "33105000", "netIncome": "-7330000", "grossProfit": "-32080000", "depreciation": "None", "totalRevenue": "91592000", "costOfRevenue": "32080000", "interestIncome": "None", "incomeBeforeTax": "-7145000", "interestExpense": "7690000", "operatingIncome": "-5373000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-7690000", "nonInterestIncome": "None", "operatingExpenses": "-26707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32560000", "sellingGeneralAndAdministrative": "27661000", "netIncomeFromContinuingOperations": "-5373000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1910762000", "longTermDebt": "628237000", "shortTermDebt": "2819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89353000", "reportedCurrency": "USD", "retainedEarnings": "723567000", "totalLiabilities": "941473000", "otherCurrentAssets": "36143000", "totalCurrentAssets": "97443000", "currentLongTermDebt": "None", "longTermInvestments": "16510000", "shortTermInvestments": "None", "currentNetReceivables": "34041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1813319000", "currentAccountsPayable": "61355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "641688000", "totalShareholderEquity": "880783000", "capitalLeaseObligations": "13451000", "otherCurrentLiabilities": "27413000", "totalCurrentLiabilities": "108496000", "otherNonCurrentLiabilities": "5094000", "totalNonCurrentLiabilities": "832977000", "cashAndShortTermInvestments": "27259000", "commonStockSharesOutstanding": "55151000", "intangibleAssetsExcludingGoodwill": "89353000", "cashAndCashEquivalentsAtCarryingValue": "27259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5373000", "profitLoss": "None", "dividendPayout": "6445000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28790000", "capitalExpenditures": "107373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81542000", "cashflowFromInvestment": "-84749000", "stockBasedCompensation": "1620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32560000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 89796000, "cost_of_revenue": 32384000, "gross_profit": 57412000, "ebit": -5575000, "ebitda": 28917000, "pretax_income": -12364000, "tax_provision": -2974000, "net_income": -9390000, "net_income_to_common": -9390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22621000, "total_current_assets": 67992000, "total_assets": 1850424000, "short_term_debt": 12935000, "long_term_debt": 524019000, "total_debt": 536954000, "total_liabilities": 870790000, "total_equity": 892678000, "shares_outstanding": 55150000, "goodwill_and_intangibles": 157386000 }, "cash_flow": { "operating_cash_flow": 30738000, "capital_expenditure": 82114000, "free_cash_flow": 112852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168723, "ticker_id": 8207, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5575000", "ebitda": "28917000", "netIncome": "-9390000", "grossProfit": "57412000", "depreciation": "None", "totalRevenue": "89796000", "costOfRevenue": "32384000", "interestIncome": "None", "incomeBeforeTax": "-12364000", "interestExpense": "6789000", "operatingIncome": "-7164000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2974000", "reportedCurrency": "USD", "netInterestIncome": "-6789000", "nonInterestIncome": "None", "operatingExpenses": "64576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34492000", "sellingGeneralAndAdministrative": "29791000", "netIncomeFromContinuingOperations": "-9390000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1850424000", "longTermDebt": "524019000", "shortTermDebt": "12935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "89848000", "reportedCurrency": "USD", "retainedEarnings": "736935000", "totalLiabilities": "870790000", "otherCurrentAssets": "16754000", "totalCurrentAssets": "67992000", "currentLongTermDebt": "10084000", "longTermInvestments": "16344000", "shortTermInvestments": "None", "currentNetReceivables": "28617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782432000", "currentAccountsPayable": "76870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "546844000", "totalShareholderEquity": "892678000", "capitalLeaseObligations": "12741000", "otherCurrentLiabilities": "28785000", "totalCurrentLiabilities": "135401000", "otherNonCurrentLiabilities": "8662000", "totalNonCurrentLiabilities": "735389000", "cashAndShortTermInvestments": "22621000", "commonStockSharesOutstanding": "55150000", "intangibleAssetsExcludingGoodwill": "89848000", "cashAndCashEquivalentsAtCarryingValue": "22621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30738000", "capitalExpenditures": "82114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20813000", "cashflowFromInvestment": "-58007000", "stockBasedCompensation": "2066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89796000, "cost_of_revenue": 32384000, "gross_profit": 57412000, "research_and_development": null, "selling_general_admin": 29791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5575000, "depreciation_amortisation": 34492000, "ebitda": 28917000, "interest_expense": 6789000, "interest_income": null, "other_non_operating": null, "pretax_income": -12364000, "tax_provision": -2974000, "effective_tax_rate": null, "net_income": -9390000, "net_income_continuing_ops": -9390000, "net_income_to_common": -9390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22621000, "short_term_investments": null, "net_receivables": 28617000, "inventory": null, "other_current_assets": null, "total_current_assets": 67992000, "net_ppe": null, "goodwill": 67538000, "intangible_assets": 89848000, "goodwill_and_intangibles": 157386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1782432000, "total_assets": 1850424000, "short_term_debt": 12935000, "accounts_payable": 76870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135401000, "long_term_debt": 524019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 735389000, "total_liabilities": 870790000, "total_debt": 536954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 736935000, "total_equity": 892678000, "shares_outstanding": 55150000, "operating_cash_flow": 30738000, "stock_based_compensation": 2066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58007000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20813000, "free_cash_flow": 112852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5575000", "ebitda": "28917000", "netIncome": "-9390000", "grossProfit": "57412000", "depreciation": "None", "totalRevenue": "89796000", "costOfRevenue": "32384000", "interestIncome": "None", "incomeBeforeTax": "-12364000", "interestExpense": "6789000", "operatingIncome": "-7164000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2974000", "reportedCurrency": "USD", "netInterestIncome": "-6789000", "nonInterestIncome": "None", "operatingExpenses": "64576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34492000", "sellingGeneralAndAdministrative": "29791000", "netIncomeFromContinuingOperations": "-9390000" }, "balance": { "goodwill": "67538000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1850424000", "longTermDebt": "524019000", "shortTermDebt": "12935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "89848000", "reportedCurrency": "USD", "retainedEarnings": "736935000", "totalLiabilities": "870790000", "otherCurrentAssets": "16754000", "totalCurrentAssets": "67992000", "currentLongTermDebt": "10084000", "longTermInvestments": "16344000", "shortTermInvestments": "None", "currentNetReceivables": "28617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1782432000", "currentAccountsPayable": "76870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "546844000", "totalShareholderEquity": "892678000", "capitalLeaseObligations": "12741000", "otherCurrentLiabilities": "28785000", "totalCurrentLiabilities": "135401000", "otherNonCurrentLiabilities": "8662000", "totalNonCurrentLiabilities": "735389000", "cashAndShortTermInvestments": "22621000", "commonStockSharesOutstanding": "55150000", "intangibleAssetsExcludingGoodwill": "89848000", "cashAndCashEquivalentsAtCarryingValue": "22621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30738000", "capitalExpenditures": "82114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20813000", "cashflowFromInvestment": "-58007000", "stockBasedCompensation": "2066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34492000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 88568000, "cost_of_revenue": 67727000, "gross_profit": 20841000, "ebit": -6093000, "ebitda": 29010000, "pretax_income": -12096000, "tax_provision": -3048000, "net_income": -10545000, "net_income_to_common": -10545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29077000, "total_current_assets": 83351000, "total_assets": 1814674000, "short_term_debt": 13136000, "long_term_debt": 501611000, "total_debt": 514747000, "total_liabilities": 827277000, "total_equity": 901964000, "shares_outstanding": 55103000, "goodwill_and_intangibles": 156832000 }, "cash_flow": { "operating_cash_flow": 20946000, "capital_expenditure": 86196000, "free_cash_flow": 107142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168724, "ticker_id": 8207, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6093000", "ebitda": "29010000", "netIncome": "-10545000", "grossProfit": "20841000", "depreciation": "None", "totalRevenue": "88568000", "costOfRevenue": "67727000", "interestIncome": "None", "incomeBeforeTax": "-12096000", "interestExpense": "6003000", "operatingIncome": "-8902000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3048000", "reportedCurrency": "USD", "netInterestIncome": "-6003000", "nonInterestIncome": "None", "operatingExpenses": "29743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35103000", "sellingGeneralAndAdministrative": "29743000", "netIncomeFromContinuingOperations": "-9048000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1814674000", "longTermDebt": "501611000", "shortTermDebt": "13136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "89777000", "reportedCurrency": "USD", "retainedEarnings": "747848000", "totalLiabilities": "827277000", "otherCurrentAssets": "16445000", "totalCurrentAssets": "83351000", "currentLongTermDebt": "10203000", "longTermInvestments": "15974000", "shortTermInvestments": "None", "currentNetReceivables": "37829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1731323000", "currentAccountsPayable": "62516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "525125000", "totalShareholderEquity": "901964000", "capitalLeaseObligations": "13311000", "otherCurrentLiabilities": "22457000", "totalCurrentLiabilities": "114940000", "otherNonCurrentLiabilities": "4491000", "totalNonCurrentLiabilities": "712337000", "cashAndShortTermInvestments": "29077000", "commonStockSharesOutstanding": "55103000", "intangibleAssetsExcludingGoodwill": "89777000", "cashAndCashEquivalentsAtCarryingValue": "29077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9048000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20946000", "capitalExpenditures": "86196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3768000", "cashflowFromInvestment": "-75648000", "stockBasedCompensation": "2187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88568000, "cost_of_revenue": 67727000, "gross_profit": 20841000, "research_and_development": null, "selling_general_admin": 29743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6093000, "depreciation_amortisation": 35103000, "ebitda": 29010000, "interest_expense": 6003000, "interest_income": null, "other_non_operating": null, "pretax_income": -12096000, "tax_provision": -3048000, "effective_tax_rate": null, "net_income": -10545000, "net_income_continuing_ops": -9048000, "net_income_to_common": -10545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29077000, "short_term_investments": null, "net_receivables": 37829000, "inventory": null, "other_current_assets": null, "total_current_assets": 83351000, "net_ppe": null, "goodwill": 67055000, "intangible_assets": 89777000, "goodwill_and_intangibles": 156832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1731323000, "total_assets": 1814674000, "short_term_debt": 13136000, "accounts_payable": 62516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114940000, "long_term_debt": 501611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 712337000, "total_liabilities": 827277000, "total_debt": 514747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 747848000, "total_equity": 901964000, "shares_outstanding": 55103000, "operating_cash_flow": 20946000, "stock_based_compensation": 2187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3768000, "free_cash_flow": 107142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6093000", "ebitda": "29010000", "netIncome": "-10545000", "grossProfit": "20841000", "depreciation": "None", "totalRevenue": "88568000", "costOfRevenue": "67727000", "interestIncome": "None", "incomeBeforeTax": "-12096000", "interestExpense": "6003000", "operatingIncome": "-8902000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3048000", "reportedCurrency": "USD", "netInterestIncome": "-6003000", "nonInterestIncome": "None", "operatingExpenses": "29743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35103000", "sellingGeneralAndAdministrative": "29743000", "netIncomeFromContinuingOperations": "-9048000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1814674000", "longTermDebt": "501611000", "shortTermDebt": "13136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "89777000", "reportedCurrency": "USD", "retainedEarnings": "747848000", "totalLiabilities": "827277000", "otherCurrentAssets": "16445000", "totalCurrentAssets": "83351000", "currentLongTermDebt": "10203000", "longTermInvestments": "15974000", "shortTermInvestments": "None", "currentNetReceivables": "37829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1731323000", "currentAccountsPayable": "62516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "525125000", "totalShareholderEquity": "901964000", "capitalLeaseObligations": "13311000", "otherCurrentLiabilities": "22457000", "totalCurrentLiabilities": "114940000", "otherNonCurrentLiabilities": "4491000", "totalNonCurrentLiabilities": "712337000", "cashAndShortTermInvestments": "29077000", "commonStockSharesOutstanding": "55103000", "intangibleAssetsExcludingGoodwill": "89777000", "cashAndCashEquivalentsAtCarryingValue": "29077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9048000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20946000", "capitalExpenditures": "86196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3768000", "cashflowFromInvestment": "-75648000", "stockBasedCompensation": "2187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35103000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 87898000, "cost_of_revenue": 33030000, "gross_profit": 54868000, "ebit": -5359000, "ebitda": 24099000, "pretax_income": -10251000, "tax_provision": -1119000, "net_income": -9132000, "net_income_to_common": -9132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87547000, "total_current_assets": 134464000, "total_assets": 1825453000, "short_term_debt": 13408000, "long_term_debt": 504199000, "total_debt": 517607000, "total_liabilities": 831044000, "total_equity": 910473000, "shares_outstanding": 54959000, "goodwill_and_intangibles": 157275000 }, "cash_flow": { "operating_cash_flow": 20524000, "capital_expenditure": 83236000, "free_cash_flow": 103760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168725, "ticker_id": 8207, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5359000", "ebitda": "24099000", "netIncome": "-9132000", "grossProfit": "54868000", "depreciation": "None", "totalRevenue": "87898000", "costOfRevenue": "33030000", "interestIncome": "None", "incomeBeforeTax": "-10251000", "interestExpense": "4892000", "operatingIncome": "-6092000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1119000", "reportedCurrency": "USD", "netInterestIncome": "-4892000", "nonInterestIncome": "None", "operatingExpenses": "60960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29458000", "sellingGeneralAndAdministrative": "30992000", "netIncomeFromContinuingOperations": "-9132000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1825453000", "longTermDebt": "504199000", "shortTermDebt": "13408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "90220000", "reportedCurrency": "USD", "retainedEarnings": "758393000", "totalLiabilities": "831044000", "otherCurrentAssets": "16088000", "totalCurrentAssets": "134464000", "currentLongTermDebt": "10348000", "longTermInvestments": "15534000", "shortTermInvestments": "None", "currentNetReceivables": "30829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1690989000", "currentAccountsPayable": "59266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528552000", "totalShareholderEquity": "910473000", "capitalLeaseObligations": "14005000", "otherCurrentLiabilities": "22888000", "totalCurrentLiabilities": "111994000", "otherNonCurrentLiabilities": "5646000", "totalNonCurrentLiabilities": "719050000", "cashAndShortTermInvestments": "87547000", "commonStockSharesOutstanding": "54959000", "intangibleAssetsExcludingGoodwill": "90220000", "cashAndCashEquivalentsAtCarryingValue": "87547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20524000", "capitalExpenditures": "83236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97011000", "cashflowFromInvestment": "-76260000", "stockBasedCompensation": "3717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87898000, "cost_of_revenue": 33030000, "gross_profit": 54868000, "research_and_development": null, "selling_general_admin": 30992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5359000, "depreciation_amortisation": 29458000, "ebitda": 24099000, "interest_expense": 4892000, "interest_income": null, "other_non_operating": null, "pretax_income": -10251000, "tax_provision": -1119000, "effective_tax_rate": null, "net_income": -9132000, "net_income_continuing_ops": -9132000, "net_income_to_common": -9132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87547000, "short_term_investments": null, "net_receivables": 30829000, "inventory": null, "other_current_assets": null, "total_current_assets": 134464000, "net_ppe": null, "goodwill": 67055000, "intangible_assets": 90220000, "goodwill_and_intangibles": 157275000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1690989000, "total_assets": 1825453000, "short_term_debt": 13408000, "accounts_payable": 59266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111994000, "long_term_debt": 504199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 719050000, "total_liabilities": 831044000, "total_debt": 517607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 758393000, "total_equity": 910473000, "shares_outstanding": 54959000, "operating_cash_flow": 20524000, "stock_based_compensation": 3717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97011000, "free_cash_flow": 103760000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5359000", "ebitda": "24099000", "netIncome": "-9132000", "grossProfit": "54868000", "depreciation": "None", "totalRevenue": "87898000", "costOfRevenue": "33030000", "interestIncome": "None", "incomeBeforeTax": "-10251000", "interestExpense": "4892000", "operatingIncome": "-6092000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1119000", "reportedCurrency": "USD", "netInterestIncome": "-4892000", "nonInterestIncome": "None", "operatingExpenses": "60960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29458000", "sellingGeneralAndAdministrative": "30992000", "netIncomeFromContinuingOperations": "-9132000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1825453000", "longTermDebt": "504199000", "shortTermDebt": "13408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "90220000", "reportedCurrency": "USD", "retainedEarnings": "758393000", "totalLiabilities": "831044000", "otherCurrentAssets": "16088000", "totalCurrentAssets": "134464000", "currentLongTermDebt": "10348000", "longTermInvestments": "15534000", "shortTermInvestments": "None", "currentNetReceivables": "30829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1690989000", "currentAccountsPayable": "59266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528552000", "totalShareholderEquity": "910473000", "capitalLeaseObligations": "14005000", "otherCurrentLiabilities": "22888000", "totalCurrentLiabilities": "111994000", "otherNonCurrentLiabilities": "5646000", "totalNonCurrentLiabilities": "719050000", "cashAndShortTermInvestments": "87547000", "commonStockSharesOutstanding": "54959000", "intangibleAssetsExcludingGoodwill": "90220000", "cashAndCashEquivalentsAtCarryingValue": "87547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20524000", "capitalExpenditures": "83236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97011000", "cashflowFromInvestment": "-76260000", "stockBasedCompensation": "3717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29458000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 85412000, "cost_of_revenue": 33171000, "gross_profit": 52241000, "ebit": -3935000, "ebitda": 23815000, "pretax_income": -8092000, "tax_provision": -1902000, "net_income": -2744000, "net_income_to_common": -2744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46272000, "total_current_assets": 94520000, "total_assets": 1740273000, "short_term_debt": 12264000, "long_term_debt": 407675000, "total_debt": 419939000, "total_liabilities": 739226000, "total_equity": 918583000, "shares_outstanding": 54798000, "goodwill_and_intangibles": 157723000 }, "cash_flow": { "operating_cash_flow": 20596000, "capital_expenditure": 92618000, "free_cash_flow": 113214000, "dividends_paid": 5805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168726, "ticker_id": 8207, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3935000", "ebitda": "23815000", "netIncome": "-2744000", "grossProfit": "52241000", "depreciation": "None", "totalRevenue": "85412000", "costOfRevenue": "33171000", "interestIncome": "None", "incomeBeforeTax": "-8092000", "interestExpense": "4157000", "operatingIncome": "-5754000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1902000", "reportedCurrency": "USD", "netInterestIncome": "-4157000", "nonInterestIncome": "None", "operatingExpenses": "57995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27750000", "sellingGeneralAndAdministrative": "28970000", "netIncomeFromContinuingOperations": "-6190000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1740273000", "longTermDebt": "407675000", "shortTermDebt": "12264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90668000", "reportedCurrency": "USD", "retainedEarnings": "768997000", "totalLiabilities": "739226000", "otherCurrentAssets": "17282000", "totalCurrentAssets": "94520000", "currentLongTermDebt": "9204000", "longTermInvestments": "15709000", "shortTermInvestments": "None", "currentNetReceivables": "30966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645753000", "currentAccountsPayable": "57820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432300000", "totalShareholderEquity": "918583000", "capitalLeaseObligations": "15421000", "otherCurrentLiabilities": "28383000", "totalCurrentLiabilities": "114571000", "otherNonCurrentLiabilities": "5149000", "totalNonCurrentLiabilities": "624655000", "cashAndShortTermInvestments": "46272000", "commonStockSharesOutstanding": "54798000", "intangibleAssetsExcludingGoodwill": "90668000", "cashAndCashEquivalentsAtCarryingValue": "46272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7981000", "profitLoss": "None", "dividendPayout": "5805000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20596000", "capitalExpenditures": "92618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66887000", "cashflowFromInvestment": "-84310000", "stockBasedCompensation": "2217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85412000, "cost_of_revenue": 33171000, "gross_profit": 52241000, "research_and_development": null, "selling_general_admin": 28970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3935000, "depreciation_amortisation": 27750000, "ebitda": 23815000, "interest_expense": 4157000, "interest_income": null, "other_non_operating": null, "pretax_income": -8092000, "tax_provision": -1902000, "effective_tax_rate": null, "net_income": -2744000, "net_income_continuing_ops": -6190000, "net_income_to_common": -2744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46272000, "short_term_investments": null, "net_receivables": 30966000, "inventory": null, "other_current_assets": null, "total_current_assets": 94520000, "net_ppe": null, "goodwill": 67055000, "intangible_assets": 90668000, "goodwill_and_intangibles": 157723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1645753000, "total_assets": 1740273000, "short_term_debt": 12264000, "accounts_payable": 57820000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114571000, "long_term_debt": 407675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624655000, "total_liabilities": 739226000, "total_debt": 419939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 768997000, "total_equity": 918583000, "shares_outstanding": 54798000, "operating_cash_flow": 20596000, "stock_based_compensation": 2217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84310000, "dividends_paid": 5805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66887000, "free_cash_flow": 113214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3935000", "ebitda": "23815000", "netIncome": "-2744000", "grossProfit": "52241000", "depreciation": "None", "totalRevenue": "85412000", "costOfRevenue": "33171000", "interestIncome": "None", "incomeBeforeTax": "-8092000", "interestExpense": "4157000", "operatingIncome": "-5754000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1902000", "reportedCurrency": "USD", "netInterestIncome": "-4157000", "nonInterestIncome": "None", "operatingExpenses": "57995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27750000", "sellingGeneralAndAdministrative": "28970000", "netIncomeFromContinuingOperations": "-6190000" }, "balance": { "goodwill": "67055000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1740273000", "longTermDebt": "407675000", "shortTermDebt": "12264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "90668000", "reportedCurrency": "USD", "retainedEarnings": "768997000", "totalLiabilities": "739226000", "otherCurrentAssets": "17282000", "totalCurrentAssets": "94520000", "currentLongTermDebt": "9204000", "longTermInvestments": "15709000", "shortTermInvestments": "None", "currentNetReceivables": "30966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645753000", "currentAccountsPayable": "57820000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "432300000", "totalShareholderEquity": "918583000", "capitalLeaseObligations": "15421000", "otherCurrentLiabilities": "28383000", "totalCurrentLiabilities": "114571000", "otherNonCurrentLiabilities": "5149000", "totalNonCurrentLiabilities": "624655000", "cashAndShortTermInvestments": "46272000", "commonStockSharesOutstanding": "54798000", "intangibleAssetsExcludingGoodwill": "90668000", "cashAndCashEquivalentsAtCarryingValue": "46272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7981000", "profitLoss": "None", "dividendPayout": "5805000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20596000", "capitalExpenditures": "92618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66887000", "cashflowFromInvestment": "-84310000", "stockBasedCompensation": "2217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27750000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 87599000, "cost_of_revenue": 34415000, "gross_profit": 53184000, "ebit": -3178000, "ebitda": 24503000, "pretax_income": -6846000, "tax_provision": -1542000, "net_income": -6901000, "net_income_to_common": -6901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43099000, "total_current_assets": 97514000, "total_assets": 1694809000, "short_term_debt": 11945000, "long_term_debt": 335931000, "total_debt": 347876000, "total_liabilities": 688433000, "total_equity": 925358000, "shares_outstanding": 54781000, "goodwill_and_intangibles": 162822000 }, "cash_flow": { "operating_cash_flow": 24272000, "capital_expenditure": 75538000, "free_cash_flow": 99810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168728, "ticker_id": 8207, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3178000", "ebitda": "24503000", "netIncome": "-6901000", "grossProfit": "53184000", "depreciation": "None", "totalRevenue": "87599000", "costOfRevenue": "34415000", "interestIncome": "None", "incomeBeforeTax": "-6846000", "interestExpense": "3668000", "operatingIncome": "-4176000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1542000", "reportedCurrency": "USD", "netInterestIncome": "-3668000", "nonInterestIncome": "None", "operatingExpenses": "57360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27681000", "sellingGeneralAndAdministrative": "28006000", "netIncomeFromContinuingOperations": "-5304000" }, "balance": { "goodwill": "71681000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1694809000", "longTermDebt": "335931000", "shortTermDebt": "11945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "91141000", "reportedCurrency": "USD", "retainedEarnings": "778992000", "totalLiabilities": "688433000", "otherCurrentAssets": "21889000", "totalCurrentAssets": "97514000", "currentLongTermDebt": "8628000", "longTermInvestments": "15369000", "shortTermInvestments": "None", "currentNetReceivables": "32526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1597295000", "currentAccountsPayable": "65952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "361149000", "totalShareholderEquity": "925358000", "capitalLeaseObligations": "16590000", "otherCurrentLiabilities": "30024000", "totalCurrentLiabilities": "123133000", "otherNonCurrentLiabilities": "4919000", "totalNonCurrentLiabilities": "565300000", "cashAndShortTermInvestments": "43099000", "commonStockSharesOutstanding": "54781000", "intangibleAssetsExcludingGoodwill": "91141000", "cashAndCashEquivalentsAtCarryingValue": "43099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24272000", "capitalExpenditures": "75538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47014000", "cashflowFromInvestment": "-71966000", "stockBasedCompensation": "1384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1671000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87599000, "cost_of_revenue": 34415000, "gross_profit": 53184000, "research_and_development": null, "selling_general_admin": 28006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3178000, "depreciation_amortisation": 27681000, "ebitda": 24503000, "interest_expense": 3668000, "interest_income": null, "other_non_operating": null, "pretax_income": -6846000, "tax_provision": -1542000, "effective_tax_rate": null, "net_income": -6901000, "net_income_continuing_ops": -5304000, "net_income_to_common": -6901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43099000, "short_term_investments": null, "net_receivables": 32526000, "inventory": null, "other_current_assets": null, "total_current_assets": 97514000, "net_ppe": null, "goodwill": 71681000, "intangible_assets": 91141000, "goodwill_and_intangibles": 162822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1597295000, "total_assets": 1694809000, "short_term_debt": 11945000, "accounts_payable": 65952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123133000, "long_term_debt": 335931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565300000, "total_liabilities": 688433000, "total_debt": 347876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 778992000, "total_equity": 925358000, "shares_outstanding": 54781000, "operating_cash_flow": 24272000, "stock_based_compensation": 1384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47014000, "free_cash_flow": 99810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3178000", "ebitda": "24503000", "netIncome": "-6901000", "grossProfit": "53184000", "depreciation": "None", "totalRevenue": "87599000", "costOfRevenue": "34415000", "interestIncome": "None", "incomeBeforeTax": "-6846000", "interestExpense": "3668000", "operatingIncome": "-4176000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1542000", "reportedCurrency": "USD", "netInterestIncome": "-3668000", "nonInterestIncome": "None", "operatingExpenses": "57360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27681000", "sellingGeneralAndAdministrative": "28006000", "netIncomeFromContinuingOperations": "-5304000" }, "balance": { "goodwill": "71681000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1694809000", "longTermDebt": "335931000", "shortTermDebt": "11945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "91141000", "reportedCurrency": "USD", "retainedEarnings": "778992000", "totalLiabilities": "688433000", "otherCurrentAssets": "21889000", "totalCurrentAssets": "97514000", "currentLongTermDebt": "8628000", "longTermInvestments": "15369000", "shortTermInvestments": "None", "currentNetReceivables": "32526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1597295000", "currentAccountsPayable": "65952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "361149000", "totalShareholderEquity": "925358000", "capitalLeaseObligations": "16590000", "otherCurrentLiabilities": "30024000", "totalCurrentLiabilities": "123133000", "otherNonCurrentLiabilities": "4919000", "totalNonCurrentLiabilities": "565300000", "cashAndShortTermInvestments": "43099000", "commonStockSharesOutstanding": "54781000", "intangibleAssetsExcludingGoodwill": "91141000", "cashAndCashEquivalentsAtCarryingValue": "43099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24272000", "capitalExpenditures": "75538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47014000", "cashflowFromInvestment": "-71966000", "stockBasedCompensation": "1384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1671000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27681000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 85799000, "cost_of_revenue": 34541000, "gross_profit": 51258000, "ebit": -13977000, "ebitda": 11602000, "pretax_income": -17973000, "tax_provision": -5200000, "net_income": -12872000, "net_income_to_common": -12872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43779000, "total_current_assets": 99522000, "total_assets": 1656333000, "short_term_debt": 11864000, "long_term_debt": 288570000, "total_debt": 300434000, "total_liabilities": 643871000, "total_equity": 933082000, "shares_outstanding": 54730000, "goodwill_and_intangibles": 169489000 }, "cash_flow": { "operating_cash_flow": 2541000, "capital_expenditure": 80861000, "free_cash_flow": 83402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168729, "ticker_id": 8207, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13977000", "ebitda": "11602000", "netIncome": "-12872000", "grossProfit": "51258000", "depreciation": "None", "totalRevenue": "85799000", "costOfRevenue": "34541000", "interestIncome": "None", "incomeBeforeTax": "-17973000", "interestExpense": "3996000", "operatingIncome": "-15885000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5200000", "reportedCurrency": "USD", "netInterestIncome": "-3996000", "nonInterestIncome": "None", "operatingExpenses": "67143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25579000", "sellingGeneralAndAdministrative": "30239000", "netIncomeFromContinuingOperations": "-12773000" }, "balance": { "goodwill": "77874000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1656333000", "longTermDebt": "288570000", "shortTermDebt": "11864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "91615000", "reportedCurrency": "USD", "retainedEarnings": "785893000", "totalLiabilities": "643871000", "otherCurrentAssets": "20567000", "totalCurrentAssets": "99522000", "currentLongTermDebt": "8726000", "longTermInvestments": "15135000", "shortTermInvestments": "None", "currentNetReceivables": "35176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1556811000", "currentAccountsPayable": "57725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "313427000", "totalShareholderEquity": "933082000", "capitalLeaseObligations": "16131000", "otherCurrentLiabilities": "27572000", "totalCurrentLiabilities": "112089000", "otherNonCurrentLiabilities": "1012000", "totalNonCurrentLiabilities": "531782000", "cashAndShortTermInvestments": "43779000", "commonStockSharesOutstanding": "54730000", "intangibleAssetsExcludingGoodwill": "91615000", "cashAndCashEquivalentsAtCarryingValue": "43779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2541000", "capitalExpenditures": "80861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73117000", "cashflowFromInvestment": "-421614000", "stockBasedCompensation": "2270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85799000, "cost_of_revenue": 34541000, "gross_profit": 51258000, "research_and_development": null, "selling_general_admin": 30239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13977000, "depreciation_amortisation": 25579000, "ebitda": 11602000, "interest_expense": 3996000, "interest_income": null, "other_non_operating": null, "pretax_income": -17973000, "tax_provision": -5200000, "effective_tax_rate": null, "net_income": -12872000, "net_income_continuing_ops": -12773000, "net_income_to_common": -12872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43779000, "short_term_investments": null, "net_receivables": 35176000, "inventory": null, "other_current_assets": null, "total_current_assets": 99522000, "net_ppe": null, "goodwill": 77874000, "intangible_assets": 91615000, "goodwill_and_intangibles": 169489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1556811000, "total_assets": 1656333000, "short_term_debt": 11864000, "accounts_payable": 57725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112089000, "long_term_debt": 288570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 531782000, "total_liabilities": 643871000, "total_debt": 300434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 785893000, "total_equity": 933082000, "shares_outstanding": 54730000, "operating_cash_flow": 2541000, "stock_based_compensation": 2270000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -421614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73117000, "free_cash_flow": 83402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13977000", "ebitda": "11602000", "netIncome": "-12872000", "grossProfit": "51258000", "depreciation": "None", "totalRevenue": "85799000", "costOfRevenue": "34541000", "interestIncome": "None", "incomeBeforeTax": "-17973000", "interestExpense": "3996000", "operatingIncome": "-15885000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5200000", "reportedCurrency": "USD", "netInterestIncome": "-3996000", "nonInterestIncome": "None", "operatingExpenses": "67143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25579000", "sellingGeneralAndAdministrative": "30239000", "netIncomeFromContinuingOperations": "-12773000" }, "balance": { "goodwill": "77874000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1656333000", "longTermDebt": "288570000", "shortTermDebt": "11864000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "91615000", "reportedCurrency": "USD", "retainedEarnings": "785893000", "totalLiabilities": "643871000", "otherCurrentAssets": "20567000", "totalCurrentAssets": "99522000", "currentLongTermDebt": "8726000", "longTermInvestments": "15135000", "shortTermInvestments": "None", "currentNetReceivables": "35176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1556811000", "currentAccountsPayable": "57725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "313427000", "totalShareholderEquity": "933082000", "capitalLeaseObligations": "16131000", "otherCurrentLiabilities": "27572000", "totalCurrentLiabilities": "112089000", "otherNonCurrentLiabilities": "1012000", "totalNonCurrentLiabilities": "531782000", "cashAndShortTermInvestments": "43779000", "commonStockSharesOutstanding": "54730000", "intangibleAssetsExcludingGoodwill": "91615000", "cashAndCashEquivalentsAtCarryingValue": "43779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2541000", "capitalExpenditures": "80861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73117000", "cashflowFromInvestment": "-421614000", "stockBasedCompensation": "2270000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25579000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 69248000, "cost_of_revenue": 25985000, "gross_profit": 43263000, "ebit": -1040000, "ebitda": 16403000, "pretax_income": -5116000, "tax_provision": -1026000, "net_income": 214696000, "net_income_to_common": 214696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389735000, "total_current_assets": 426167000, "total_assets": 1445922000, "short_term_debt": 10145000, "long_term_debt": 290716000, "total_debt": 300861000, "total_liabilities": 574279000, "total_equity": 871643000, "shares_outstanding": 51011000, "goodwill_and_intangibles": 81083000 }, "cash_flow": { "operating_cash_flow": 15158000, "capital_expenditure": 70053000, "free_cash_flow": 85211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168730, "ticker_id": 8207, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1040000", "ebitda": "16403000", "netIncome": "214696000", "grossProfit": "43263000", "depreciation": "None", "totalRevenue": "69248000", "costOfRevenue": "25985000", "interestIncome": "None", "incomeBeforeTax": "-5116000", "interestExpense": "4076000", "operatingIncome": "-2776000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1026000", "reportedCurrency": "USD", "netInterestIncome": "-4076000", "nonInterestIncome": "None", "operatingExpenses": "46039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17443000", "sellingGeneralAndAdministrative": "28596000", "netIncomeFromContinuingOperations": "-4090000" }, "balance": { "goodwill": "3244000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1445922000", "longTermDebt": "290716000", "shortTermDebt": "10145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "77839000", "reportedCurrency": "USD", "retainedEarnings": "798765000", "totalLiabilities": "574279000", "otherCurrentAssets": "15586000", "totalCurrentAssets": "426167000", "currentLongTermDebt": "7879000", "longTermInvestments": "13408000", "shortTermInvestments": "2626000", "currentNetReceivables": "20846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1019755000", "currentAccountsPayable": "50281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310529000", "totalShareholderEquity": "871643000", "capitalLeaseObligations": "11934000", "otherCurrentLiabilities": "18340000", "totalCurrentLiabilities": "91033000", "otherNonCurrentLiabilities": "629000", "totalNonCurrentLiabilities": "483246000", "cashAndShortTermInvestments": "389735000", "commonStockSharesOutstanding": "51011000", "intangibleAssetsExcludingGoodwill": "77839000", "cashAndCashEquivalentsAtCarryingValue": "389735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15158000", "capitalExpenditures": "70053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3162000", "cashflowFromInvestment": "238484000", "stockBasedCompensation": "3966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69248000, "cost_of_revenue": 25985000, "gross_profit": 43263000, "research_and_development": null, "selling_general_admin": 28596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1040000, "depreciation_amortisation": 17443000, "ebitda": 16403000, "interest_expense": 4076000, "interest_income": null, "other_non_operating": null, "pretax_income": -5116000, "tax_provision": -1026000, "effective_tax_rate": null, "net_income": 214696000, "net_income_continuing_ops": -4090000, "net_income_to_common": 214696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389735000, "short_term_investments": 2626000, "net_receivables": 20846000, "inventory": 1, "other_current_assets": null, "total_current_assets": 426167000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 77839000, "goodwill_and_intangibles": 81083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1019755000, "total_assets": 1445922000, "short_term_debt": 10145000, "accounts_payable": 50281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91033000, "long_term_debt": 290716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 483246000, "total_liabilities": 574279000, "total_debt": 300861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 798765000, "total_equity": 871643000, "shares_outstanding": 51011000, "operating_cash_flow": 15158000, "stock_based_compensation": 3966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 238484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3162000, "free_cash_flow": 85211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1040000", "ebitda": "16403000", "netIncome": "214696000", "grossProfit": "43263000", "depreciation": "None", "totalRevenue": "69248000", "costOfRevenue": "25985000", "interestIncome": "None", "incomeBeforeTax": "-5116000", "interestExpense": "4076000", "operatingIncome": "-2776000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1026000", "reportedCurrency": "USD", "netInterestIncome": "-4076000", "nonInterestIncome": "None", "operatingExpenses": "46039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17443000", "sellingGeneralAndAdministrative": "28596000", "netIncomeFromContinuingOperations": "-4090000" }, "balance": { "goodwill": "3244000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1445922000", "longTermDebt": "290716000", "shortTermDebt": "10145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "77839000", "reportedCurrency": "USD", "retainedEarnings": "798765000", "totalLiabilities": "574279000", "otherCurrentAssets": "15586000", "totalCurrentAssets": "426167000", "currentLongTermDebt": "7879000", "longTermInvestments": "13408000", "shortTermInvestments": "2626000", "currentNetReceivables": "20846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1019755000", "currentAccountsPayable": "50281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310529000", "totalShareholderEquity": "871643000", "capitalLeaseObligations": "11934000", "otherCurrentLiabilities": "18340000", "totalCurrentLiabilities": "91033000", "otherNonCurrentLiabilities": "629000", "totalNonCurrentLiabilities": "483246000", "cashAndShortTermInvestments": "389735000", "commonStockSharesOutstanding": "51011000", "intangibleAssetsExcludingGoodwill": "77839000", "cashAndCashEquivalentsAtCarryingValue": "389735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15158000", "capitalExpenditures": "70053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3162000", "cashflowFromInvestment": "238484000", "stockBasedCompensation": "3966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17443000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 67913000, "cost_of_revenue": 24399000, "gross_profit": 43514000, "ebit": 1900000, "ebitda": 18231000, "pretax_income": -182000, "tax_provision": -2039000, "net_income": 2589000, "net_income_to_common": 2589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139255000, "total_current_assets": 176071000, "total_assets": 1214229000, "short_term_debt": 9317000, "long_term_debt": 292804000, "total_debt": 302121000, "total_liabilities": 561559000, "total_equity": 652670000, "shares_outstanding": 50971000, "goodwill_and_intangibles": 81123000 }, "cash_flow": { "operating_cash_flow": 22085000, "capital_expenditure": 66196000, "free_cash_flow": 88281000, "dividends_paid": 4523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168731, "ticker_id": 8207, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1900000", "ebitda": "18231000", "netIncome": "2589000", "grossProfit": "43514000", "depreciation": "None", "totalRevenue": "67913000", "costOfRevenue": "24399000", "interestIncome": "None", "incomeBeforeTax": "-182000", "interestExpense": "1117000", "operatingIncome": "563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2039000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16331000", "sellingGeneralAndAdministrative": "13883000", "netIncomeFromContinuingOperations": "2589000" }, "balance": { "goodwill": "3244000", "inventory": "9836000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1214229000", "longTermDebt": "292804000", "shortTermDebt": "9317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77879000", "reportedCurrency": "USD", "retainedEarnings": "584069000", "totalLiabilities": "561559000", "otherCurrentAssets": "12343000", "totalCurrentAssets": "176071000", "currentLongTermDebt": "7095000", "longTermInvestments": "13198000", "shortTermInvestments": "1443000", "currentNetReceivables": "24473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038158000", "currentAccountsPayable": "53546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310701000", "totalShareholderEquity": "652670000", "capitalLeaseObligations": "52834000", "otherCurrentLiabilities": "23098000", "totalCurrentLiabilities": "98355000", "otherNonCurrentLiabilities": "294000", "totalNonCurrentLiabilities": "463204000", "cashAndShortTermInvestments": "139255000", "commonStockSharesOutstanding": "50971000", "intangibleAssetsExcludingGoodwill": "77879000", "cashAndCashEquivalentsAtCarryingValue": "139255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1857000", "profitLoss": "None", "dividendPayout": "4523000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3545000", "operatingCashflow": "22085000", "capitalExpenditures": "66196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145407000", "cashflowFromInvestment": "-64203000", "stockBasedCompensation": "1669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67913000, "cost_of_revenue": 24399000, "gross_profit": 43514000, "research_and_development": null, "selling_general_admin": 13883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1900000, "depreciation_amortisation": 16331000, "ebitda": 18231000, "interest_expense": 1117000, "interest_income": null, "other_non_operating": null, "pretax_income": -182000, "tax_provision": -2039000, "effective_tax_rate": null, "net_income": 2589000, "net_income_continuing_ops": 2589000, "net_income_to_common": 2589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139255000, "short_term_investments": 1443000, "net_receivables": 24473000, "inventory": 9836000, "other_current_assets": null, "total_current_assets": 176071000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 77879000, "goodwill_and_intangibles": 81123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1038158000, "total_assets": 1214229000, "short_term_debt": 9317000, "accounts_payable": 53546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98355000, "long_term_debt": 292804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463204000, "total_liabilities": 561559000, "total_debt": 302121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 584069000, "total_equity": 652670000, "shares_outstanding": 50971000, "operating_cash_flow": 22085000, "stock_based_compensation": 1669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64203000, "dividends_paid": 4523000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145407000, "free_cash_flow": 88281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1900000", "ebitda": "18231000", "netIncome": "2589000", "grossProfit": "43514000", "depreciation": "None", "totalRevenue": "67913000", "costOfRevenue": "24399000", "interestIncome": "None", "incomeBeforeTax": "-182000", "interestExpense": "1117000", "operatingIncome": "563000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2039000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16331000", "sellingGeneralAndAdministrative": "13883000", "netIncomeFromContinuingOperations": "2589000" }, "balance": { "goodwill": "3244000", "inventory": "9836000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1214229000", "longTermDebt": "292804000", "shortTermDebt": "9317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77879000", "reportedCurrency": "USD", "retainedEarnings": "584069000", "totalLiabilities": "561559000", "otherCurrentAssets": "12343000", "totalCurrentAssets": "176071000", "currentLongTermDebt": "7095000", "longTermInvestments": "13198000", "shortTermInvestments": "1443000", "currentNetReceivables": "24473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1038158000", "currentAccountsPayable": "53546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310701000", "totalShareholderEquity": "652670000", "capitalLeaseObligations": "52834000", "otherCurrentLiabilities": "23098000", "totalCurrentLiabilities": "98355000", "otherNonCurrentLiabilities": "294000", "totalNonCurrentLiabilities": "463204000", "cashAndShortTermInvestments": "139255000", "commonStockSharesOutstanding": "50971000", "intangibleAssetsExcludingGoodwill": "77879000", "cashAndCashEquivalentsAtCarryingValue": "139255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1857000", "profitLoss": "None", "dividendPayout": "4523000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3545000", "operatingCashflow": "22085000", "capitalExpenditures": "66196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145407000", "cashflowFromInvestment": "-64203000", "stockBasedCompensation": "1669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4523000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16331000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 67409000, "cost_of_revenue": 26268000, "gross_profit": 41141000, "ebit": 1414000, "ebitda": 17535000, "pretax_income": 216000, "tax_provision": 399000, "net_income": 1593000, "net_income_to_common": 1593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35966000, "total_current_assets": 71417000, "total_assets": 1058710000, "short_term_debt": 5538000, "long_term_debt": 147494000, "total_debt": 153032000, "total_liabilities": 404347000, "total_equity": 654363000, "shares_outstanding": 50836000, "goodwill_and_intangibles": 81187000 }, "cash_flow": { "operating_cash_flow": 21889000, "capital_expenditure": 54082000, "free_cash_flow": 75971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168733, "ticker_id": 8207, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1414000", "ebitda": "17535000", "netIncome": "1593000", "grossProfit": "41141000", "depreciation": "None", "totalRevenue": "67409000", "costOfRevenue": "26268000", "interestIncome": "None", "incomeBeforeTax": "216000", "interestExpense": "1198000", "operatingIncome": "-610000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "399000", "reportedCurrency": "USD", "netInterestIncome": "-1198000", "nonInterestIncome": "None", "operatingExpenses": "41751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16121000", "sellingGeneralAndAdministrative": "24402000", "netIncomeFromContinuingOperations": "1593000" }, "balance": { "goodwill": "3244000", "inventory": "-4647000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1058710000", "longTermDebt": "147494000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "77943000", "reportedCurrency": "USD", "retainedEarnings": "586003000", "totalLiabilities": "404347000", "otherCurrentAssets": "11953000", "totalCurrentAssets": "71417000", "currentLongTermDebt": "2412000", "longTermInvestments": "12918000", "shortTermInvestments": "1321000", "currentNetReceivables": "23498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987293000", "currentAccountsPayable": "43360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203931000", "totalShareholderEquity": "654363000", "capitalLeaseObligations": "52628000", "otherCurrentLiabilities": "35523000", "totalCurrentLiabilities": "84421000", "otherNonCurrentLiabilities": "20078000", "totalNonCurrentLiabilities": "319926000", "cashAndShortTermInvestments": "35966000", "commonStockSharesOutstanding": "50836000", "intangibleAssetsExcludingGoodwill": "77943000", "cashAndCashEquivalentsAtCarryingValue": "35966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "578000", "operatingCashflow": "21889000", "capitalExpenditures": "54082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24611000", "cashflowFromInvestment": "-36838000", "stockBasedCompensation": "2044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67409000, "cost_of_revenue": 26268000, "gross_profit": 41141000, "research_and_development": null, "selling_general_admin": 24402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1414000, "depreciation_amortisation": 16121000, "ebitda": 17535000, "interest_expense": 1198000, "interest_income": null, "other_non_operating": null, "pretax_income": 216000, "tax_provision": 399000, "effective_tax_rate": null, "net_income": 1593000, "net_income_continuing_ops": 1593000, "net_income_to_common": 1593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35966000, "short_term_investments": 1321000, "net_receivables": 23498000, "inventory": -4647000, "other_current_assets": null, "total_current_assets": 71417000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 77943000, "goodwill_and_intangibles": 81187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 987293000, "total_assets": 1058710000, "short_term_debt": 5538000, "accounts_payable": 43360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84421000, "long_term_debt": 147494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319926000, "total_liabilities": 404347000, "total_debt": 153032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 586003000, "total_equity": 654363000, "shares_outstanding": 50836000, "operating_cash_flow": 21889000, "stock_based_compensation": 2044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24611000, "free_cash_flow": 75971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1414000", "ebitda": "17535000", "netIncome": "1593000", "grossProfit": "41141000", "depreciation": "None", "totalRevenue": "67409000", "costOfRevenue": "26268000", "interestIncome": "None", "incomeBeforeTax": "216000", "interestExpense": "1198000", "operatingIncome": "-610000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "399000", "reportedCurrency": "USD", "netInterestIncome": "-1198000", "nonInterestIncome": "None", "operatingExpenses": "41751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26268000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16121000", "sellingGeneralAndAdministrative": "24402000", "netIncomeFromContinuingOperations": "1593000" }, "balance": { "goodwill": "3244000", "inventory": "-4647000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1058710000", "longTermDebt": "147494000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "77943000", "reportedCurrency": "USD", "retainedEarnings": "586003000", "totalLiabilities": "404347000", "otherCurrentAssets": "11953000", "totalCurrentAssets": "71417000", "currentLongTermDebt": "2412000", "longTermInvestments": "12918000", "shortTermInvestments": "1321000", "currentNetReceivables": "23498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987293000", "currentAccountsPayable": "43360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203931000", "totalShareholderEquity": "654363000", "capitalLeaseObligations": "52628000", "otherCurrentLiabilities": "35523000", "totalCurrentLiabilities": "84421000", "otherNonCurrentLiabilities": "20078000", "totalNonCurrentLiabilities": "319926000", "cashAndShortTermInvestments": "35966000", "commonStockSharesOutstanding": "50836000", "intangibleAssetsExcludingGoodwill": "77943000", "cashAndCashEquivalentsAtCarryingValue": "35966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "578000", "operatingCashflow": "21889000", "capitalExpenditures": "54082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24611000", "cashflowFromInvestment": "-36838000", "stockBasedCompensation": "2044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16121000", "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": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "income_statement": { "revenue": 66644000, "cost_of_revenue": 24753000, "gross_profit": 41891000, "ebit": 1018999, "ebitda": 16666000, "pretax_income": 59000, "tax_provision": 1459000, "net_income": 1790000, "net_income_to_common": 1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26304000, "total_current_assets": 75885000, "total_assets": 1027458000, "short_term_debt": 4131999, "long_term_debt": 123795000, "total_debt": 127926999, "total_liabilities": 378033000, "total_equity": 649425000, "shares_outstanding": 50693000, "goodwill_and_intangibles": 81270000 }, "cash_flow": { "operating_cash_flow": 21476000, "capital_expenditure": 67793000, "free_cash_flow": 89269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168734, "ticker_id": 8207, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:43.124829+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1018999", "ebitda": "16666000", "netIncome": "1790000", "grossProfit": "41891000", "depreciation": "None", "totalRevenue": "66644000", "costOfRevenue": "24753000", "interestIncome": "None", "incomeBeforeTax": "59000", "interestExpense": "905000", "operatingIncome": "-118000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1459000", "reportedCurrency": "USD", "netInterestIncome": "-905000", "nonInterestIncome": "None", "operatingExpenses": "42009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "177000", "costofGoodsAndServicesSold": "24753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15647001", "sellingGeneralAndAdministrative": "25691000", "netIncomeFromContinuingOperations": "1790000" }, "balance": { "goodwill": "3244000", "inventory": "29598000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1027458000", "longTermDebt": "123795000", "shortTermDebt": "4131999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "78026000", "reportedCurrency": "USD", "retainedEarnings": "584410000", "totalLiabilities": "378033000", "otherCurrentAssets": "29590000", "totalCurrentAssets": "75885000", "currentLongTermDebt": "1056000", "longTermInvestments": "13016000", "shortTermInvestments": "None", "currentNetReceivables": "19991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951573000", "currentAccountsPayable": "41238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "786446000", "shortLongTermDebtTotal": "179213000", "totalShareholderEquity": "649425000", "capitalLeaseObligations": "52948000", "otherCurrentLiabilities": "36461000", "totalCurrentLiabilities": "81831000", "otherNonCurrentLiabilities": "172407000", "totalNonCurrentLiabilities": "296202000", "cashAndShortTermInvestments": "26304000", "commonStockSharesOutstanding": "50693000", "intangibleAssetsExcludingGoodwill": "78026000", "cashAndCashEquivalentsAtCarryingValue": "26304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2967000", "operatingCashflow": "21476000", "capitalExpenditures": "67793000", "changeInReceivables": "11000", "changeInExchangeRate": "None", "cashflowFromFinancing": "24512000", "cashflowFromInvestment": "-68080000", "stockBasedCompensation": "2603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22092000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66644000, "cost_of_revenue": 24753000, "gross_profit": 41891000, "research_and_development": null, "selling_general_admin": 25691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1018999, "depreciation_amortisation": 15647001, "ebitda": 16666000, "interest_expense": 905000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000, "tax_provision": 1459000, "effective_tax_rate": null, "net_income": 1790000, "net_income_continuing_ops": 1790000, "net_income_to_common": 1790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26304000, "short_term_investments": null, "net_receivables": 19991000, "inventory": 29598000, "other_current_assets": null, "total_current_assets": 75885000, "net_ppe": null, "goodwill": 3244000, "intangible_assets": 78026000, "goodwill_and_intangibles": 81270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 951573000, "total_assets": 1027458000, "short_term_debt": 4131999, "accounts_payable": 41238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81831000, "long_term_debt": 123795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 296202000, "total_liabilities": 378033000, "total_debt": 127926999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 584410000, "total_equity": 649425000, "shares_outstanding": 50693000, "operating_cash_flow": 21476000, "stock_based_compensation": 2603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24512000, "free_cash_flow": 89269000, "net_change_in_cash": -22092000 }, "raw_data": { "income": { "ebit": "1018999", "ebitda": "16666000", "netIncome": "1790000", "grossProfit": "41891000", "depreciation": "None", "totalRevenue": "66644000", "costOfRevenue": "24753000", "interestIncome": "None", "incomeBeforeTax": "59000", "interestExpense": "905000", "operatingIncome": "-118000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1459000", "reportedCurrency": "USD", "netInterestIncome": "-905000", "nonInterestIncome": "None", "operatingExpenses": "42009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "177000", "costofGoodsAndServicesSold": "24753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15647001", "sellingGeneralAndAdministrative": "25691000", "netIncomeFromContinuingOperations": "1790000" }, "balance": { "goodwill": "3244000", "inventory": "29598000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1027458000", "longTermDebt": "123795000", "shortTermDebt": "4131999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "78026000", "reportedCurrency": "USD", "retainedEarnings": "584410000", "totalLiabilities": "378033000", "otherCurrentAssets": "29590000", "totalCurrentAssets": "75885000", "currentLongTermDebt": "1056000", "longTermInvestments": "13016000", "shortTermInvestments": "None", "currentNetReceivables": "19991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951573000", "currentAccountsPayable": "41238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "786446000", "shortLongTermDebtTotal": "179213000", "totalShareholderEquity": "649425000", "capitalLeaseObligations": "52948000", "otherCurrentLiabilities": "36461000", "totalCurrentLiabilities": "81831000", "otherNonCurrentLiabilities": "172407000", "totalNonCurrentLiabilities": "296202000", "cashAndShortTermInvestments": "26304000", "commonStockSharesOutstanding": "50693000", "intangibleAssetsExcludingGoodwill": "78026000", "cashAndCashEquivalentsAtCarryingValue": "26304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2967000", "operatingCashflow": "21476000", "capitalExpenditures": "67793000", "changeInReceivables": "11000", "changeInExchangeRate": "None", "cashflowFromFinancing": "24512000", "cashflowFromInvestment": "-68080000", "stockBasedCompensation": "2603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22092000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15647000", "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" ] } } }