{ "ticker": { "uuid": "3021899f-d3a7-459e-aa2b-a2664f256906", "symbol": "WBI", "name": "WaterBridge Infrastructure LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3021899f-d3a7-459e-aa2b-a2664f256906/", "api_url": "https://sharemaestro.com/factors/api/tickers/3021899f-d3a7-459e-aa2b-a2664f256906/" }, "ticker_metadata": { "id": 4315, "uuid": "3021899f-d3a7-459e-aa2b-a2664f256906", "symbol": "WBI", "name": "WaterBridge Infrastructure LLC", "asset_type": "equity", "market_cap": 1385093000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "WaterBridge Infrastructure LLC, water infrastructure company, provides water management solutions through integrated pipeline and water handling networks in the United States. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3021899f-d3a7-459e-aa2b-a2664f256906", "symbol": "WBI", "name": "WaterBridge Infrastructure LLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3021899f-d3a7-459e-aa2b-a2664f256906/", "api_url": "https://sharemaestro.com/factors/api/tickers/3021899f-d3a7-459e-aa2b-a2664f256906/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.29, "quality": 0.32, "momentum": 0.63, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 29.44, "market_cap": 1273717184, "pe_ratio": 81.3046, "earnings_yield": 0.0123, "ebitda_to_ev": 0.0926, "shareholder_yield": 0, "roe": 0.0239, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.4405 }, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.267978+00:00", "batch_id": "" }, "size": { "price_close": 29.44, "market_cap": 1273717184, "market_cap_usd": 1273717184, "enterprise_value": 2689534184, "shares_outstanding": 43264850, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 81.3046, "pb_ratio": 1.9397, "ptbv_ratio": null, "ps_ratio": 2.3225, "pcf_ratio": 3.3041, "pfcf_ratio": 1.1639, "ev_ebitda": 10.7987, "ev_ebit": 33.4099, "ev_sales": 4.9041, "ev_fcf": 2.4577, "earnings_yield": 0.0123, "fcf_yield": 0.4069, "price_to_sales": 2.3225, "price_to_book": 1.9397, "price_to_cashflow": 3.3041, "ebitda_to_ev": 0.0926, "sales_yield": 0.2039 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2445, "operating_margin": 0.1468, "net_margin": 0.0286, "ebitda_margin": 0.4541, "fcf_margin": 1.9954, "roe": 0.0239, "roa": 0.0042, "roic": 0.0291, "roc_greenblatt": null, "asset_turnover": 0.1462, "cash_conversion": 69.8547, "accruals_ratio": -0.0986, "sbc_to_revenue": 0.0144, "piotroski_f_score": 5, "altman_z_score": 0.6361, "earnings_stability_5y": 3.8529, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0357, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.9004, "net_debt_to_ebitda": 5.6846, "debt_to_assets": 0.3908, "interest_coverage": 0.8368, "current_ratio": 1.2994, "quick_ratio": 1.2994, "net_debt": 1415817000, "local_beta": 0.0004, "volatility_252d": 0.4405, "volatility_60d": 0.9696, "max_drawdown_12m": -0.2368, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.2063, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8747, "book_value_growth_1y": -0.1914, "revenue_growth": -0.2063, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0782, "price_return_3m": 0.1669, "price_return_6m": 0.2984, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.2984, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0537, "distance_from_52w_low": 0.4959, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 548424000, "gross_profit_ttm": 134096000, "ebit_ttm": 80501000, "ebitda_ttm": 249061000, "net_income_ttm": 15666000, "eps_diluted_ttm": 0.3621, "operating_cash_flow_ttm": 385492000, "capital_expenditure_ttm": 708852000, "fcf_ttm": 1094344000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 96196000, "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_current_liabilities": 199491000, "net_ppe": null, "total_assets": 3752471000, "total_debt": 1466485000, "total_equity": 656651000, "net_working_capital": 18159000, "book_value_per_share": 15.1775, "retained_earnings": -3202000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -308704000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 48, "rank_ptbv": 50, "rank_ps": 54, "rank_pcf": 10, "rank_ev_ebitda": 43, "rank_ev_ebit": 86, "rank_earnings_yield": 91, "rank_fcf_yield": 6, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 78, "rank_fcf_margin": 2, "rank_piotroski": 64, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 71, "quality_composite": 68, "momentum_composite": 37, "growth_composite": 88, "yield_composite": 94, "svqf_composite": 96, "vc1_composite": 34, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.3046, "os_score": 0.27, "value_percentile": 0.29, "quality_percentile": 0.32, "momentum_percentile": 0.63, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 72, "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": 5243, "ticker_id": 4315, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.267978+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.44, "market_cap": 1273717184, "market_cap_usd": 1273717184, "enterprise_value": 2689534184, "shares_outstanding": 43264850, "fx_rate_to_usd": null, "pe_ratio": 81.30455662, "pb_ratio": 1.93971712, "ptbv_ratio": null, "ps_ratio": 2.32250446, "pcf_ratio": 3.3041339, "pfcf_ratio": 1.16390932, "ev_ebitda": 10.79869664, "ev_ebit": 33.4099475, "ev_sales": 4.90411467, "ev_fcf": 2.45766796, "earnings_yield": 0.01229943, "fcf_yield": 0.40688979, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24451155, "operating_margin": 0.14678606, "net_margin": 0.02856549, "ebitda_margin": 0.4541395, "fcf_margin": 1.99543419, "roe": 0.02385742, "roa": 0.00417485, "roic": 0.0291323, "roc_greenblatt": null, "asset_turnover": 0.1461501, "cash_conversion": 69.85471722, "accruals_ratio": -0.09855533, "sbc_to_revenue": 0.01444503, "debt_to_equity": 2.90040828, "net_debt_to_ebitda": 5.68461943, "debt_to_assets": 0.39080515, "interest_coverage": 0.83684353, "current_ratio": 1.29936188, "quick_ratio": 1.29936188, "net_debt": 1415817000, "revenue_growth_1y": -0.20630992, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8746856, "book_value_growth_1y": -0.19144756, "piotroski_f_score": 5, "altman_z_score": 0.63611181, "earnings_stability_5y": 3.852885, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07816317, "price_return_3m": 0.16686484, "price_return_6m": 0.29837483, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.05366528, "distance_from_52w_low": 0.49589695, "relative_strength": null, "local_beta": 0.0004, "volatility_252d": 0.440451, "volatility_60d": 0.969607, "max_drawdown_12m": -0.23684088, "revenue_ttm": 548424000, "gross_profit_ttm": 134096000, "ebit_ttm": 80501000, "ebitda_ttm": 249061000, "net_income_ttm": 15666000, "eps_diluted_ttm": 0.36209533, "operating_cash_flow_ttm": 385492000, "capital_expenditure_ttm": 708852000, "fcf_ttm": 1094344000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 96196000, "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_current_liabilities": 199491000, "net_ppe": null, "total_assets": 3752471000, "total_debt": 1466485000, "total_equity": 656651000, "net_working_capital": 18159000, "book_value_per_share": 15.17747086, "retained_earnings": -3202000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -308704000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 92, "rank_pb": 48, "rank_ptbv": 50, "rank_ps": 54, "rank_pcf": 10, "rank_ev_ebitda": 43, "rank_ev_ebit": 86, "rank_earnings_yield": 91, "rank_fcf_yield": 6, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 78, "rank_fcf_margin": 2, "rank_piotroski": 64, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 71, "quality_composite": 68, "momentum_composite": 37, "growth_composite": 88, "yield_composite": 94, "svqf_composite": 96, "vc1_composite": 34, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 72, "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": 29.44, "os": 0.27, "value": 0.29, "quality": 0.32, "momentum": 0.63, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 81.3046, "earnings_yield": 0.0123, "shareholder_yield": 0, "roe": 0.0239, "momentum_12_1": null, "complete_fields": { "id": 5243, "ticker_id": 4315, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.267978+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.44, "market_cap": 1273717184, "market_cap_usd": 1273717184, "enterprise_value": 2689534184, "shares_outstanding": 43264850, "fx_rate_to_usd": null, "pe_ratio": 81.30455662, "pb_ratio": 1.93971712, "ptbv_ratio": null, "ps_ratio": 2.32250446, "pcf_ratio": 3.3041339, "pfcf_ratio": 1.16390932, "ev_ebitda": 10.79869664, "ev_ebit": 33.4099475, "ev_sales": 4.90411467, "ev_fcf": 2.45766796, "earnings_yield": 0.01229943, "fcf_yield": 0.40688979, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24451155, "operating_margin": 0.14678606, "net_margin": 0.02856549, "ebitda_margin": 0.4541395, "fcf_margin": 1.99543419, "roe": 0.02385742, "roa": 0.00417485, "roic": 0.0291323, "roc_greenblatt": null, "asset_turnover": 0.1461501, "cash_conversion": 69.85471722, "accruals_ratio": -0.09855533, "sbc_to_revenue": 0.01444503, "debt_to_equity": 2.90040828, "net_debt_to_ebitda": 5.68461943, "debt_to_assets": 0.39080515, "interest_coverage": 0.83684353, "current_ratio": 1.29936188, "quick_ratio": 1.29936188, "net_debt": 1415817000, "revenue_growth_1y": -0.20630992, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8746856, "book_value_growth_1y": -0.19144756, "piotroski_f_score": 5, "altman_z_score": 0.63611181, "earnings_stability_5y": 3.852885, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07816317, "price_return_3m": 0.16686484, "price_return_6m": 0.29837483, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.05366528, "distance_from_52w_low": 0.49589695, "relative_strength": null, "local_beta": 0.0004, "volatility_252d": 0.440451, "volatility_60d": 0.969607, "max_drawdown_12m": -0.23684088, "revenue_ttm": 548424000, "gross_profit_ttm": 134096000, "ebit_ttm": 80501000, "ebitda_ttm": 249061000, "net_income_ttm": 15666000, "eps_diluted_ttm": 0.36209533, "operating_cash_flow_ttm": 385492000, "capital_expenditure_ttm": 708852000, "fcf_ttm": 1094344000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 96196000, "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_current_liabilities": 199491000, "net_ppe": null, "total_assets": 3752471000, "total_debt": 1466485000, "total_equity": 656651000, "net_working_capital": 18159000, "book_value_per_share": 15.17747086, "retained_earnings": -3202000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -308704000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 92, "rank_pb": 48, "rank_ptbv": 50, "rank_ps": 54, "rank_pcf": 10, "rank_ev_ebitda": 43, "rank_ev_ebit": 86, "rank_earnings_yield": 91, "rank_fcf_yield": 6, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 67, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 78, "rank_fcf_margin": 2, "rank_piotroski": 64, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 71, "quality_composite": 68, "momentum_composite": 37, "growth_composite": 88, "yield_composite": 94, "svqf_composite": 96, "vc1_composite": 34, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "ebit": 63338000, "ebitda": 204237000, "pretax_income": -1056000, "tax_provision": -1065000, "net_income": -4537000, "net_income_to_common": -4537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 1444383000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352498, "ticker_id": 4315, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63338000", "ebitda": "204237000", "netIncome": "-4537000", "grossProfit": "142241000", "depreciation": "None", "totalRevenue": "525553000", "costOfRevenue": "383312000", "interestIncome": "None", "incomeBeforeTax": "-1056000", "interestExpense": "68940000", "operatingIncome": "78862000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1065000", "reportedCurrency": "USD", "netInterestIncome": "-68940000", "nonInterestIncome": "None", "operatingExpenses": "47237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140899000", "sellingGeneralAndAdministrative": "47237000", "netIncomeFromContinuingOperations": "9000" }, "balance": { "goodwill": "53127000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3700020000", "longTermDebt": "1431837000", "shortTermDebt": "12546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "935708000", "reportedCurrency": "USD", "retainedEarnings": "-4537000", "totalLiabilities": "1852411000", "otherCurrentAssets": "45303000", "totalCurrentAssets": "261125000", "currentLongTermDebt": "12546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3438895000", "currentAccountsPayable": "38732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12546000", "totalShareholderEquity": "602306000", "capitalLeaseObligations": "7401000", "otherCurrentLiabilities": "137662000", "totalCurrentLiabilities": "188940000", "otherNonCurrentLiabilities": "202382000", "totalNonCurrentLiabilities": "1663471000", "cashAndShortTermInvestments": "51543000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "935708000", "cashAndCashEquivalentsAtCarryingValue": "51543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "159695000", "capitalExpenditures": "278569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97187000", "cashflowFromInvestment": "-218623000", "stockBasedCompensation": "5338000", "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": "140899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525553000, "cost_of_revenue": 383312000, "gross_profit": 142241000, "research_and_development": null, "selling_general_admin": 47237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63338000, "depreciation_amortisation": 140899000, "ebitda": 204237000, "interest_expense": 68940000, "interest_income": null, "other_non_operating": null, "pretax_income": -1056000, "tax_provision": -1065000, "effective_tax_rate": null, "net_income": -4537000, "net_income_continuing_ops": 9000, "net_income_to_common": -4537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51543000, "short_term_investments": null, "net_receivables": 164279000, "inventory": null, "other_current_assets": null, "total_current_assets": 261125000, "net_ppe": null, "goodwill": 53127000, "intangible_assets": 935708000, "goodwill_and_intangibles": 988835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3438895000, "total_assets": 3700020000, "short_term_debt": 12546000, "accounts_payable": 38732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188940000, "long_term_debt": 1431837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1663471000, "total_liabilities": 1852411000, "total_debt": 1444383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4537000, "total_equity": 602306000, "shares_outstanding": 43264850, "operating_cash_flow": 159695000, "stock_based_compensation": 5338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97187000, "free_cash_flow": 438264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63338000", "ebitda": "204237000", "netIncome": "-4537000", "grossProfit": "142241000", "depreciation": "None", "totalRevenue": "525553000", "costOfRevenue": "383312000", "interestIncome": "None", "incomeBeforeTax": "-1056000", "interestExpense": "68940000", "operatingIncome": "78862000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1065000", "reportedCurrency": "USD", "netInterestIncome": "-68940000", "nonInterestIncome": "None", "operatingExpenses": "47237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "383312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140899000", "sellingGeneralAndAdministrative": "47237000", "netIncomeFromContinuingOperations": "9000" }, "balance": { "goodwill": "53127000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3700020000", "longTermDebt": "1431837000", "shortTermDebt": "12546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "935708000", "reportedCurrency": "USD", "retainedEarnings": "-4537000", "totalLiabilities": "1852411000", "otherCurrentAssets": "45303000", "totalCurrentAssets": "261125000", "currentLongTermDebt": "12546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3438895000", "currentAccountsPayable": "38732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12546000", "totalShareholderEquity": "602306000", "capitalLeaseObligations": "7401000", "otherCurrentLiabilities": "137662000", "totalCurrentLiabilities": "188940000", "otherNonCurrentLiabilities": "202382000", "totalNonCurrentLiabilities": "1663471000", "cashAndShortTermInvestments": "51543000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "935708000", "cashAndCashEquivalentsAtCarryingValue": "51543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "159695000", "capitalExpenditures": "278569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97187000", "cashflowFromInvestment": "-218623000", "stockBasedCompensation": "5338000", "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": "140899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 662164000, "cost_of_revenue": 544739000, "gross_profit": 117425000, "ebit": 49248000, "ebitda": 52111000, "pretax_income": -108321000, "tax_provision": -6555000, "net_income": -25243000, "net_income_to_common": -25243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13284000, "total_current_assets": 120338000, "total_assets": 1350587000, "short_term_debt": 0, "long_term_debt": 586417000, "total_debt": 586417000, "total_liabilities": 687538000, "total_equity": 663049000, "shares_outstanding": 38509850, "goodwill_and_intangibles": 107680000 }, "cash_flow": { "operating_cash_flow": 73859000, "capital_expenditure": 159921000, "free_cash_flow": 233780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352503, "ticker_id": 4315, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "52111000", "netIncome": "-25243000", "grossProfit": "117425000", "depreciation": "None", "totalRevenue": "662164000", "costOfRevenue": "544739000", "interestIncome": "53356000", "incomeBeforeTax": "-108321000", "interestExpense": "160432000", "operatingIncome": "49248000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6555000", "reportedCurrency": "USD", "netInterestIncome": "-160432000", "nonInterestIncome": "None", "operatingExpenses": "68177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "68442000", "netIncomeFromContinuingOperations": "-101766000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "663049000", "currentDebt": "None", "investments": "None", "totalAssets": "1350587000", "longTermDebt": "586417000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98589000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "687538000", "otherCurrentAssets": "1168000", "totalCurrentAssets": "120338000", "currentLongTermDebt": "6536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230249000", "currentAccountsPayable": "13202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1104354000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "663049000", "capitalLeaseObligations": "2826000", "otherCurrentLiabilities": "1759000", "totalCurrentLiabilities": "83468000", "otherNonCurrentLiabilities": "1836000", "totalNonCurrentLiabilities": "604070000", "cashAndShortTermInvestments": "13284000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "98589000", "cashAndCashEquivalentsAtCarryingValue": "13284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73859000", "capitalExpenditures": "159921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250217000", "cashflowFromInvestment": "-323661000", "stockBasedCompensation": "9529000", "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": "78315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662164000, "cost_of_revenue": 544739000, "gross_profit": 117425000, "research_and_development": null, "selling_general_admin": 68442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49248000, "depreciation_amortisation": null, "ebitda": 52111000, "interest_expense": 160432000, "interest_income": null, "other_non_operating": null, "pretax_income": -108321000, "tax_provision": -6555000, "effective_tax_rate": null, "net_income": -25243000, "net_income_continuing_ops": -101766000, "net_income_to_common": -25243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13284000, "short_term_investments": null, "net_receivables": 49472000, "inventory": null, "other_current_assets": null, "total_current_assets": 120338000, "net_ppe": null, "goodwill": 9091000, "intangible_assets": 98589000, "goodwill_and_intangibles": 107680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1230249000, "total_assets": 1350587000, "short_term_debt": 0, "accounts_payable": 13202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83468000, "long_term_debt": 586417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 604070000, "total_liabilities": 687538000, "total_debt": 586417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 663049000, "shares_outstanding": 38509850, "operating_cash_flow": 73859000, "stock_based_compensation": 9529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250217000, "free_cash_flow": 233780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "52111000", "netIncome": "-25243000", "grossProfit": "117425000", "depreciation": "None", "totalRevenue": "662164000", "costOfRevenue": "544739000", "interestIncome": "53356000", "incomeBeforeTax": "-108321000", "interestExpense": "160432000", "operatingIncome": "49248000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6555000", "reportedCurrency": "USD", "netInterestIncome": "-160432000", "nonInterestIncome": "None", "operatingExpenses": "68177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "68442000", "netIncomeFromContinuingOperations": "-101766000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "663049000", "currentDebt": "None", "investments": "None", "totalAssets": "1350587000", "longTermDebt": "586417000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98589000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "687538000", "otherCurrentAssets": "1168000", "totalCurrentAssets": "120338000", "currentLongTermDebt": "6536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230249000", "currentAccountsPayable": "13202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1104354000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "663049000", "capitalLeaseObligations": "2826000", "otherCurrentLiabilities": "1759000", "totalCurrentLiabilities": "83468000", "otherNonCurrentLiabilities": "1836000", "totalNonCurrentLiabilities": "604070000", "cashAndShortTermInvestments": "13284000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "98589000", "cashAndCashEquivalentsAtCarryingValue": "13284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73859000", "capitalExpenditures": "159921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250217000", "cashflowFromInvestment": "-323661000", "stockBasedCompensation": "9529000", "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": "78315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 200767000, "cost_of_revenue": 145465000, "gross_profit": 55302000, "ebit": 40491000, "ebitda": null, "pretax_income": 14778000, "tax_provision": null, "net_income": 14667000, "net_income_to_common": 14667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 83743000, "total_assets": 1074354000, "short_term_debt": 0, "long_term_debt": 337568000, "total_debt": 337568000, "total_liabilities": 423826000, "total_equity": 650528000, "shares_outstanding": 118700000, "goodwill_and_intangibles": 12693000 }, "cash_flow": { "operating_cash_flow": 48473000, "capital_expenditure": 147969000, "free_cash_flow": 196442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352505, "ticker_id": 4315, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "14667000", "grossProfit": "55302000", "depreciation": "None", "totalRevenue": "200767000", "costOfRevenue": "145465000", "interestIncome": "26236000", "incomeBeforeTax": "14778000", "interestExpense": "26236000", "operatingIncome": "40491000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26236000", "nonInterestIncome": "None", "operatingExpenses": "160276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "14693000", "netIncomeFromContinuingOperations": "14667000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "650528000", "currentDebt": "None", "investments": "None", "totalAssets": "1074354000", "longTermDebt": "337568000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3602000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "423826000", "otherCurrentAssets": "2077000", "totalCurrentAssets": "83743000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "958794000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "650528000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "65142000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "3602000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14667000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48473000", "capitalExpenditures": "147969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128787000", "cashflowFromInvestment": "-171280000", "stockBasedCompensation": "-359000", "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": "48436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200767000, "cost_of_revenue": 145465000, "gross_profit": 55302000, "research_and_development": null, "selling_general_admin": 14693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40491000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 26236000, "interest_income": null, "other_non_operating": null, "pretax_income": 14778000, "tax_provision": null, "effective_tax_rate": null, "net_income": 14667000, "net_income_continuing_ops": 14667000, "net_income_to_common": 14667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 41159000, "inventory": null, "other_current_assets": null, "total_current_assets": 83743000, "net_ppe": null, "goodwill": 9091000, "intangible_assets": 3602000, "goodwill_and_intangibles": 12693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1074354000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65142000, "long_term_debt": 337568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 423826000, "total_debt": 337568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 650528000, "shares_outstanding": 118700000, "operating_cash_flow": 48473000, "stock_based_compensation": -359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128787000, "free_cash_flow": 196442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "14667000", "grossProfit": "55302000", "depreciation": "None", "totalRevenue": "200767000", "costOfRevenue": "145465000", "interestIncome": "26236000", "incomeBeforeTax": "14778000", "interestExpense": "26236000", "operatingIncome": "40491000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26236000", "nonInterestIncome": "None", "operatingExpenses": "160276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "14693000", "netIncomeFromContinuingOperations": "14667000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "650528000", "currentDebt": "None", "investments": "None", "totalAssets": "1074354000", "longTermDebt": "337568000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3602000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "423826000", "otherCurrentAssets": "2077000", "totalCurrentAssets": "83743000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "958794000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "650528000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "65142000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "118700000", "intangibleAssetsExcludingGoodwill": "3602000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14667000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48473000", "capitalExpenditures": "147969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128787000", "cashflowFromInvestment": "-171280000", "stockBasedCompensation": "-359000", "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": "48436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "ebit": 30568000, "ebitda": 99515000, "pretax_income": 10576000, "tax_provision": 1055000, "net_income": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50668000, "total_current_assets": 259211000, "total_assets": 3752471000, "short_term_debt": 9107000, "long_term_debt": 1457378000, "total_debt": 1466485000, "total_liabilities": 1904556000, "total_equity": 656651000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 965355000 }, "cash_flow": { "operating_cash_flow": 95103000, "capital_expenditure": 110940000, "free_cash_flow": 206043000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352496, "ticker_id": 4315, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30568000", "ebitda": "99515000", "netIncome": "9521000", "grossProfit": "48192000", "depreciation": "None", "totalRevenue": "200977000", "costOfRevenue": "152785000", "interestIncome": "None", "incomeBeforeTax": "10576000", "interestExpense": "19992000", "operatingIncome": "30456000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1055000", "reportedCurrency": "USD", "netInterestIncome": "-19992000", "nonInterestIncome": "None", "operatingExpenses": "16811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68947000", "sellingGeneralAndAdministrative": "16811000", "netIncomeFromContinuingOperations": "9521000" }, "balance": { "goodwill": "53127000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3752471000", "longTermDebt": "1457378000", "shortTermDebt": "9107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "912228000", "reportedCurrency": "USD", "retainedEarnings": "-3202000", "totalLiabilities": "1904556000", "otherCurrentAssets": "50284000", "totalCurrentAssets": "259211000", "currentLongTermDebt": "9107000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3493260000", "currentAccountsPayable": "55660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9107000", "totalShareholderEquity": "656651000", "capitalLeaseObligations": "7123000", "otherCurrentLiabilities": "134724000", "totalCurrentLiabilities": "199491000", "otherNonCurrentLiabilities": "218130000", "totalNonCurrentLiabilities": "1705065000", "cashAndShortTermInvestments": "50668000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "912228000", "cashAndCashEquivalentsAtCarryingValue": "50668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9521000", "profitLoss": "None", "dividendPayout": "6217000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95103000", "capitalExpenditures": "110940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13719000", "cashflowFromInvestment": "-109697000", "stockBasedCompensation": "2584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6217000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200977000, "cost_of_revenue": 152785000, "gross_profit": 48192000, "research_and_development": null, "selling_general_admin": 16811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30568000, "depreciation_amortisation": 68947000, "ebitda": 99515000, "interest_expense": 19992000, "interest_income": null, "other_non_operating": null, "pretax_income": 10576000, "tax_provision": 1055000, "effective_tax_rate": null, "net_income": 9521000, "net_income_continuing_ops": 9521000, "net_income_to_common": 9521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50668000, "short_term_investments": null, "net_receivables": 158259000, "inventory": null, "other_current_assets": null, "total_current_assets": 259211000, "net_ppe": null, "goodwill": 53127000, "intangible_assets": 912228000, "goodwill_and_intangibles": 965355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3493260000, "total_assets": 3752471000, "short_term_debt": 9107000, "accounts_payable": 55660000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199491000, "long_term_debt": 1457378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1705065000, "total_liabilities": 1904556000, "total_debt": 1466485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3202000, "total_equity": 656651000, "shares_outstanding": 43264850, "operating_cash_flow": 95103000, "stock_based_compensation": 2584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109697000, "dividends_paid": 6217000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13719000, "free_cash_flow": 206043000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30568000", "ebitda": "99515000", "netIncome": "9521000", "grossProfit": "48192000", "depreciation": "None", "totalRevenue": "200977000", "costOfRevenue": "152785000", "interestIncome": "None", "incomeBeforeTax": "10576000", "interestExpense": "19992000", "operatingIncome": "30456000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1055000", "reportedCurrency": "USD", "netInterestIncome": "-19992000", "nonInterestIncome": "None", "operatingExpenses": "16811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68947000", "sellingGeneralAndAdministrative": "16811000", "netIncomeFromContinuingOperations": "9521000" }, "balance": { "goodwill": "53127000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3752471000", "longTermDebt": "1457378000", "shortTermDebt": "9107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "912228000", "reportedCurrency": "USD", "retainedEarnings": "-3202000", "totalLiabilities": "1904556000", "otherCurrentAssets": "50284000", "totalCurrentAssets": "259211000", "currentLongTermDebt": "9107000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3493260000", "currentAccountsPayable": "55660000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9107000", "totalShareholderEquity": "656651000", "capitalLeaseObligations": "7123000", "otherCurrentLiabilities": "134724000", "totalCurrentLiabilities": "199491000", "otherNonCurrentLiabilities": "218130000", "totalNonCurrentLiabilities": "1705065000", "cashAndShortTermInvestments": "50668000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "912228000", "cashAndCashEquivalentsAtCarryingValue": "50668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9521000", "profitLoss": "None", "dividendPayout": "6217000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95103000", "capitalExpenditures": "110940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13719000", "cashflowFromInvestment": "-109697000", "stockBasedCompensation": "2584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6217000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "ebit": 22283000, "ebitda": 90970000, "pretax_income": -3870000, "tax_provision": 1689000, "net_income": -109000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51543000, "total_current_assets": 261125000, "total_assets": 3700020000, "short_term_debt": 12546000, "long_term_debt": 1431837000, "total_debt": 1444383000, "total_liabilities": 1852411000, "total_equity": 602306000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 988835000 }, "cash_flow": { "operating_cash_flow": 159695000, "capital_expenditure": 278569000, "free_cash_flow": 438264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352497, "ticker_id": 4315, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22283000", "ebitda": "90970000", "netIncome": "-109000", "grossProfit": "29299000", "depreciation": "None", "totalRevenue": "27427000", "costOfRevenue": "-1872000", "interestIncome": "None", "incomeBeforeTax": "-3870000", "interestExpense": "25380000", "operatingIncome": "22283000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1689000", "reportedCurrency": "USD", "netInterestIncome": "-25380000", "nonInterestIncome": "None", "operatingExpenses": "-9079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68687000", "sellingGeneralAndAdministrative": "8202000", "netIncomeFromContinuingOperations": "-13583000" }, "balance": { "goodwill": "53127000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3700020000", "longTermDebt": "1431837000", "shortTermDebt": "12546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "935708000", "reportedCurrency": "USD", "retainedEarnings": "-4537000", "totalLiabilities": "1852411000", "otherCurrentAssets": "45303000", "totalCurrentAssets": "261125000", "currentLongTermDebt": "12546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3438895000", "currentAccountsPayable": "38732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12546000", "totalShareholderEquity": "602306000", "capitalLeaseObligations": "7401000", "otherCurrentLiabilities": "137662000", "totalCurrentLiabilities": "188940000", "otherNonCurrentLiabilities": "202382000", "totalNonCurrentLiabilities": "1663471000", "cashAndShortTermInvestments": "51543000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "935708000", "cashAndCashEquivalentsAtCarryingValue": "51543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "159695000", "capitalExpenditures": "278569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97187000", "cashflowFromInvestment": "-218623000", "stockBasedCompensation": "2745000", "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": "140899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27427000, "cost_of_revenue": -1872000, "gross_profit": 29299000, "research_and_development": null, "selling_general_admin": 8202000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22283000, "depreciation_amortisation": 68687000, "ebitda": 90970000, "interest_expense": 25380000, "interest_income": null, "other_non_operating": null, "pretax_income": -3870000, "tax_provision": 1689000, "effective_tax_rate": null, "net_income": -109000, "net_income_continuing_ops": -13583000, "net_income_to_common": -109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51543000, "short_term_investments": null, "net_receivables": 164279000, "inventory": null, "other_current_assets": null, "total_current_assets": 261125000, "net_ppe": null, "goodwill": 53127000, "intangible_assets": 935708000, "goodwill_and_intangibles": 988835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3438895000, "total_assets": 3700020000, "short_term_debt": 12546000, "accounts_payable": 38732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188940000, "long_term_debt": 1431837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1663471000, "total_liabilities": 1852411000, "total_debt": 1444383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4537000, "total_equity": 602306000, "shares_outstanding": 43264850, "operating_cash_flow": 159695000, "stock_based_compensation": 2745000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218623000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97187000, "free_cash_flow": 438264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22283000", "ebitda": "90970000", "netIncome": "-109000", "grossProfit": "29299000", "depreciation": "None", "totalRevenue": "27427000", "costOfRevenue": "-1872000", "interestIncome": "None", "incomeBeforeTax": "-3870000", "interestExpense": "25380000", "operatingIncome": "22283000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1689000", "reportedCurrency": "USD", "netInterestIncome": "-25380000", "nonInterestIncome": "None", "operatingExpenses": "-9079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68687000", "sellingGeneralAndAdministrative": "8202000", "netIncomeFromContinuingOperations": "-13583000" }, "balance": { "goodwill": "53127000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3700020000", "longTermDebt": "1431837000", "shortTermDebt": "12546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "935708000", "reportedCurrency": "USD", "retainedEarnings": "-4537000", "totalLiabilities": "1852411000", "otherCurrentAssets": "45303000", "totalCurrentAssets": "261125000", "currentLongTermDebt": "12546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3438895000", "currentAccountsPayable": "38732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12546000", "totalShareholderEquity": "602306000", "capitalLeaseObligations": "7401000", "otherCurrentLiabilities": "137662000", "totalCurrentLiabilities": "188940000", "otherNonCurrentLiabilities": "202382000", "totalNonCurrentLiabilities": "1663471000", "cashAndShortTermInvestments": "51543000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "935708000", "cashAndCashEquivalentsAtCarryingValue": "51543000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "676000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "159695000", "capitalExpenditures": "278569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97187000", "cashflowFromInvestment": "-218623000", "stockBasedCompensation": "2745000", "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": "140899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 123250000, "cost_of_revenue": 88255000, "gross_profit": 34995000, "ebit": 23725000, "ebitda": 53751000, "pretax_income": 4390000, "tax_provision": -366000, "net_income": 4756000, "net_income_to_common": 4756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346649000, "total_current_assets": 555090000, "total_assets": 3939207000, "short_term_debt": 33336000, "long_term_debt": 1682211000, "total_debt": 1715547000, "total_liabilities": 2079143000, "total_equity": 607701000, "shares_outstanding": 43264850, "goodwill_and_intangibles": 1019843000 }, "cash_flow": { "operating_cash_flow": 71515000, "capital_expenditure": 189360000, "free_cash_flow": 260875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352499, "ticker_id": 4315, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23725000", "ebitda": "53751000", "netIncome": "4756000", "grossProfit": "34995000", "depreciation": "None", "totalRevenue": "123250000", "costOfRevenue": "88255000", "interestIncome": "19335000", "incomeBeforeTax": "4390000", "interestExpense": "19335000", "operatingIncome": "23694000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-366000", "reportedCurrency": "USD", "netInterestIncome": "-19335000", "nonInterestIncome": "None", "operatingExpenses": "11301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30026000", "sellingGeneralAndAdministrative": "9004000", "netIncomeFromContinuingOperations": "4756000" }, "balance": { "goodwill": "52119000", "inventory": "None", "commonStock": "608368000", "currentDebt": "None", "investments": "None", "totalAssets": "3939207000", "longTermDebt": "1682211000", "shortTermDebt": "33336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "967724000", "reportedCurrency": "USD", "retainedEarnings": "-667000", "totalLiabilities": "2079143000", "otherCurrentAssets": "53234000", "totalCurrentAssets": "555090000", "currentLongTermDebt": "33336000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3384117000", "currentAccountsPayable": "43146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2207956000", "shortLongTermDebtTotal": "33336000", "totalShareholderEquity": "607701000", "capitalLeaseObligations": "7928000", "otherCurrentLiabilities": "88521000", "totalCurrentLiabilities": "165003000", "otherNonCurrentLiabilities": "1237000", "totalNonCurrentLiabilities": "1914140000", "cashAndShortTermInvestments": "346649000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "967724000", "cashAndCashEquivalentsAtCarryingValue": "346649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-667000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71515000", "capitalExpenditures": "189360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "391379000", "cashflowFromInvestment": "-129529000", "stockBasedCompensation": "1211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "685354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123250000, "cost_of_revenue": 88255000, "gross_profit": 34995000, "research_and_development": null, "selling_general_admin": 9004000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23725000, "depreciation_amortisation": 30026000, "ebitda": 53751000, "interest_expense": 19335000, "interest_income": null, "other_non_operating": null, "pretax_income": 4390000, "tax_provision": -366000, "effective_tax_rate": null, "net_income": 4756000, "net_income_continuing_ops": 4756000, "net_income_to_common": 4756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346649000, "short_term_investments": null, "net_receivables": 155207000, "inventory": null, "other_current_assets": null, "total_current_assets": 555090000, "net_ppe": null, "goodwill": 52119000, "intangible_assets": 967724000, "goodwill_and_intangibles": 1019843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3384117000, "total_assets": 3939207000, "short_term_debt": 33336000, "accounts_payable": 43146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165003000, "long_term_debt": 1682211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1914140000, "total_liabilities": 2079143000, "total_debt": 1715547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -667000, "total_equity": 607701000, "shares_outstanding": 43264850, "operating_cash_flow": 71515000, "stock_based_compensation": 1211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 391379000, "free_cash_flow": 260875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23725000", "ebitda": "53751000", "netIncome": "4756000", "grossProfit": "34995000", "depreciation": "None", "totalRevenue": "123250000", "costOfRevenue": "88255000", "interestIncome": "19335000", "incomeBeforeTax": "4390000", "interestExpense": "19335000", "operatingIncome": "23694000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-366000", "reportedCurrency": "USD", "netInterestIncome": "-19335000", "nonInterestIncome": "None", "operatingExpenses": "11301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30026000", "sellingGeneralAndAdministrative": "9004000", "netIncomeFromContinuingOperations": "4756000" }, "balance": { "goodwill": "52119000", "inventory": "None", "commonStock": "608368000", "currentDebt": "None", "investments": "None", "totalAssets": "3939207000", "longTermDebt": "1682211000", "shortTermDebt": "33336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "967724000", "reportedCurrency": "USD", "retainedEarnings": "-667000", "totalLiabilities": "2079143000", "otherCurrentAssets": "53234000", "totalCurrentAssets": "555090000", "currentLongTermDebt": "33336000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3384117000", "currentAccountsPayable": "43146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2207956000", "shortLongTermDebtTotal": "33336000", "totalShareholderEquity": "607701000", "capitalLeaseObligations": "7928000", "otherCurrentLiabilities": "88521000", "totalCurrentLiabilities": "165003000", "otherNonCurrentLiabilities": "1237000", "totalNonCurrentLiabilities": "1914140000", "cashAndShortTermInvestments": "346649000", "commonStockSharesOutstanding": "43264850", "intangibleAssetsExcludingGoodwill": "967724000", "cashAndCashEquivalentsAtCarryingValue": "346649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-667000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71515000", "capitalExpenditures": "189360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "391379000", "cashflowFromInvestment": "-129529000", "stockBasedCompensation": "1211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "685354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 196770000, "cost_of_revenue": 175160000, "gross_profit": 21610000, "ebit": 3925000, "ebitda": 4825000, "pretax_income": -26664000, "tax_provision": -2407000, "net_income": 1498000, "net_income_to_common": 1498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32006000, "total_current_assets": 215910000, "total_assets": 3350239000, "short_term_debt": 23083000, "long_term_debt": 1680800000, "total_debt": 1703883000, "total_liabilities": 1986224000, "total_equity": 1364015000, "shares_outstanding": 38509850, "goodwill_and_intangibles": 1015882000 }, "cash_flow": { "operating_cash_flow": 59179000, "capital_expenditure": 129983000, "free_cash_flow": 189162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352500, "ticker_id": 4315, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "4825000", "netIncome": "1498000", "grossProfit": "21610000", "depreciation": "None", "totalRevenue": "196770000", "costOfRevenue": "175160000", "interestIncome": "10168000", "incomeBeforeTax": "-26664000", "interestExpense": "31489000", "operatingIncome": "3925000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2407000", "reportedCurrency": "USD", "netInterestIncome": "-31489000", "nonInterestIncome": "None", "operatingExpenses": "17685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "15752000", "netIncomeFromContinuingOperations": "-24257000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "1364015000", "currentDebt": "None", "investments": "None", "totalAssets": "3350239000", "longTermDebt": "1680800000", "shortTermDebt": "23083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1006791000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1986224000", "otherCurrentAssets": "45789000", "totalCurrentAssets": "215910000", "currentLongTermDebt": "25827000", "longTermInvestments": "None", "shortTermInvestments": "104000", "currentNetReceivables": "138115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3134329000", "currentAccountsPayable": "61906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1200029000", "shortLongTermDebtTotal": "1791383000", "totalShareholderEquity": "1364015000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99245000", "totalCurrentLiabilities": "184234000", "otherNonCurrentLiabilities": "35606000", "totalNonCurrentLiabilities": "1801990000", "cashAndShortTermInvestments": "32006000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "1006791000", "cashAndCashEquivalentsAtCarryingValue": "32006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59179000", "capitalExpenditures": "129983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49726000", "cashflowFromInvestment": "-110287000", "stockBasedCompensation": "1382000", "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": "42186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196770000, "cost_of_revenue": 175160000, "gross_profit": 21610000, "research_and_development": null, "selling_general_admin": 15752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3925000, "depreciation_amortisation": null, "ebitda": 4825000, "interest_expense": 31489000, "interest_income": null, "other_non_operating": null, "pretax_income": -26664000, "tax_provision": -2407000, "effective_tax_rate": null, "net_income": 1498000, "net_income_continuing_ops": -24257000, "net_income_to_common": 1498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32006000, "short_term_investments": 104000, "net_receivables": 138115000, "inventory": null, "other_current_assets": null, "total_current_assets": 215910000, "net_ppe": null, "goodwill": 9091000, "intangible_assets": 1006791000, "goodwill_and_intangibles": 1015882000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3134329000, "total_assets": 3350239000, "short_term_debt": 23083000, "accounts_payable": 61906000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184234000, "long_term_debt": 1680800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1801990000, "total_liabilities": 1986224000, "total_debt": 1703883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1364015000, "shares_outstanding": 38509850, "operating_cash_flow": 59179000, "stock_based_compensation": 1382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110287000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49726000, "free_cash_flow": 189162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "4825000", "netIncome": "1498000", "grossProfit": "21610000", "depreciation": "None", "totalRevenue": "196770000", "costOfRevenue": "175160000", "interestIncome": "10168000", "incomeBeforeTax": "-26664000", "interestExpense": "31489000", "operatingIncome": "3925000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2407000", "reportedCurrency": "USD", "netInterestIncome": "-31489000", "nonInterestIncome": "None", "operatingExpenses": "17685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "15752000", "netIncomeFromContinuingOperations": "-24257000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "1364015000", "currentDebt": "None", "investments": "None", "totalAssets": "3350239000", "longTermDebt": "1680800000", "shortTermDebt": "23083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1006791000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1986224000", "otherCurrentAssets": "45789000", "totalCurrentAssets": "215910000", "currentLongTermDebt": "25827000", "longTermInvestments": "None", "shortTermInvestments": "104000", "currentNetReceivables": "138115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3134329000", "currentAccountsPayable": "61906000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1200029000", "shortLongTermDebtTotal": "1791383000", "totalShareholderEquity": "1364015000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99245000", "totalCurrentLiabilities": "184234000", "otherNonCurrentLiabilities": "35606000", "totalNonCurrentLiabilities": "1801990000", "cashAndShortTermInvestments": "32006000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "1006791000", "cashAndCashEquivalentsAtCarryingValue": "32006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59179000", "capitalExpenditures": "129983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49726000", "cashflowFromInvestment": "-110287000", "stockBasedCompensation": "1382000", "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": "42186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 178106000, "cost_of_revenue": 121769000, "gross_profit": 56337000, "ebit": 29007000, "ebitda": 29909000, "pretax_income": -10663000, "tax_provision": 19000, "net_income": -10682000, "net_income_to_common": -10682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40942000, "total_current_assets": 240072000, "total_assets": 2944170000, "short_term_debt": 14074000, "long_term_debt": 1659706000, "total_debt": 1673780000, "total_liabilities": 1864615000, "total_equity": 1079555000, "shares_outstanding": 38509850, "goodwill_and_intangibles": 317266000 }, "cash_flow": { "operating_cash_flow": 43212000, "capital_expenditure": 45503000, "free_cash_flow": 88715000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352501, "ticker_id": 4315, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "29909000", "netIncome": "-10682000", "grossProfit": "56337000", "depreciation": "None", "totalRevenue": "178106000", "costOfRevenue": "121769000", "interestIncome": "None", "incomeBeforeTax": "-10663000", "interestExpense": "40572000", "operatingIncome": "29007000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19000", "reportedCurrency": "USD", "netInterestIncome": "-40572000", "nonInterestIncome": "None", "operatingExpenses": "27330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "14279000", "netIncomeFromContinuingOperations": "-10682000" }, "balance": { "goodwill": "178487000", "inventory": "None", "commonStock": "984555000", "currentDebt": "None", "investments": "None", "totalAssets": "2944170000", "longTermDebt": "1659706000", "shortTermDebt": "14074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "138779000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1864615000", "otherCurrentAssets": "55024000", "totalCurrentAssets": "240072000", "currentLongTermDebt": "14074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2704098000", "currentAccountsPayable": "54725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1673780000", "totalShareholderEquity": "1079555000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102421000", "totalCurrentLiabilities": "171220000", "otherNonCurrentLiabilities": "33689000", "totalNonCurrentLiabilities": "1693395000", "cashAndShortTermInvestments": "40942000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "138779000", "cashAndCashEquivalentsAtCarryingValue": "40942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10682000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43212000", "capitalExpenditures": "45503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2827000", "cashflowFromInvestment": "None", "stockBasedCompensation": "324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178106000, "cost_of_revenue": 121769000, "gross_profit": 56337000, "research_and_development": null, "selling_general_admin": 14279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29007000, "depreciation_amortisation": null, "ebitda": 29909000, "interest_expense": 40572000, "interest_income": null, "other_non_operating": null, "pretax_income": -10663000, "tax_provision": 19000, "effective_tax_rate": null, "net_income": -10682000, "net_income_continuing_ops": -10682000, "net_income_to_common": -10682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40942000, "short_term_investments": null, "net_receivables": 144106000, "inventory": null, "other_current_assets": null, "total_current_assets": 240072000, "net_ppe": null, "goodwill": 178487000, "intangible_assets": 138779000, "goodwill_and_intangibles": 317266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2704098000, "total_assets": 2944170000, "short_term_debt": 14074000, "accounts_payable": 54725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171220000, "long_term_debt": 1659706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1693395000, "total_liabilities": 1864615000, "total_debt": 1673780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1079555000, "shares_outstanding": 38509850, "operating_cash_flow": 43212000, "stock_based_compensation": 324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2827000, "free_cash_flow": 88715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "29909000", "netIncome": "-10682000", "grossProfit": "56337000", "depreciation": "None", "totalRevenue": "178106000", "costOfRevenue": "121769000", "interestIncome": "None", "incomeBeforeTax": "-10663000", "interestExpense": "40572000", "operatingIncome": "29007000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19000", "reportedCurrency": "USD", "netInterestIncome": "-40572000", "nonInterestIncome": "None", "operatingExpenses": "27330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "14279000", "netIncomeFromContinuingOperations": "-10682000" }, "balance": { "goodwill": "178487000", "inventory": "None", "commonStock": "984555000", "currentDebt": "None", "investments": "None", "totalAssets": "2944170000", "longTermDebt": "1659706000", "shortTermDebt": "14074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "138779000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1864615000", "otherCurrentAssets": "55024000", "totalCurrentAssets": "240072000", "currentLongTermDebt": "14074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2704098000", "currentAccountsPayable": "54725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1673780000", "totalShareholderEquity": "1079555000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102421000", "totalCurrentLiabilities": "171220000", "otherNonCurrentLiabilities": "33689000", "totalNonCurrentLiabilities": "1693395000", "cashAndShortTermInvestments": "40942000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "138779000", "cashAndCashEquivalentsAtCarryingValue": "40942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10682000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43212000", "capitalExpenditures": "45503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2827000", "cashflowFromInvestment": "None", "stockBasedCompensation": "324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 316296000, "cost_of_revenue": 227848000, "gross_profit": 88448000, "ebit": 56417000, "ebitda": null, "pretax_income": 3312000, "tax_provision": null, "net_income": 2992000, "net_income_to_common": 2992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13284000, "total_current_assets": 120338000, "total_assets": 1350587000, "short_term_debt": null, "long_term_debt": 586417000, "total_debt": 586417000, "total_liabilities": 687538000, "total_equity": 663049000, "shares_outstanding": 38509850, "goodwill_and_intangibles": 127541000 }, "cash_flow": { "operating_cash_flow": 73859000, "capital_expenditure": 159921000, "free_cash_flow": 233780000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352502, "ticker_id": 4315, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "2992000", "grossProfit": "88448000", "depreciation": "None", "totalRevenue": "316296000", "costOfRevenue": "227848000", "interestIncome": "53356000", "incomeBeforeTax": "3312000", "interestExpense": "121592000", "operatingIncome": "56417000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-121592000", "nonInterestIncome": "None", "operatingExpenses": "259879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "33786000", "netIncomeFromContinuingOperations": "-104229000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1350587000", "longTermDebt": "586417000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118450000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "687538000", "otherCurrentAssets": "1168000", "totalCurrentAssets": "120338000", "currentLongTermDebt": "6536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230249000", "currentAccountsPayable": "13202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "663049000", "capitalLeaseObligations": "2826000", "otherCurrentLiabilities": "1759000", "totalCurrentLiabilities": "83468000", "otherNonCurrentLiabilities": "1836000", "totalNonCurrentLiabilities": "604070000", "cashAndShortTermInvestments": "13284000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "118450000", "cashAndCashEquivalentsAtCarryingValue": "13284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2992000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73859000", "capitalExpenditures": "159921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250217000", "cashflowFromInvestment": "-323661000", "stockBasedCompensation": "121000", "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": "78315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316296000, "cost_of_revenue": 227848000, "gross_profit": 88448000, "research_and_development": null, "selling_general_admin": 33786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56417000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 121592000, "interest_income": null, "other_non_operating": null, "pretax_income": 3312000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2992000, "net_income_continuing_ops": -104229000, "net_income_to_common": 2992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13284000, "short_term_investments": null, "net_receivables": 49472000, "inventory": null, "other_current_assets": null, "total_current_assets": 120338000, "net_ppe": null, "goodwill": 9091000, "intangible_assets": 118450000, "goodwill_and_intangibles": 127541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1230249000, "total_assets": 1350587000, "short_term_debt": null, "accounts_payable": 13202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83468000, "long_term_debt": 586417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 604070000, "total_liabilities": 687538000, "total_debt": 586417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 663049000, "shares_outstanding": 38509850, "operating_cash_flow": 73859000, "stock_based_compensation": 121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250217000, "free_cash_flow": 233780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "2992000", "grossProfit": "88448000", "depreciation": "None", "totalRevenue": "316296000", "costOfRevenue": "227848000", "interestIncome": "53356000", "incomeBeforeTax": "3312000", "interestExpense": "121592000", "operatingIncome": "56417000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-121592000", "nonInterestIncome": "None", "operatingExpenses": "259879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "33786000", "netIncomeFromContinuingOperations": "-104229000" }, "balance": { "goodwill": "9091000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1350587000", "longTermDebt": "586417000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "118450000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "687538000", "otherCurrentAssets": "1168000", "totalCurrentAssets": "120338000", "currentLongTermDebt": "6536000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1230249000", "currentAccountsPayable": "13202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "663049000", "capitalLeaseObligations": "2826000", "otherCurrentLiabilities": "1759000", "totalCurrentLiabilities": "83468000", "otherNonCurrentLiabilities": "1836000", "totalNonCurrentLiabilities": "604070000", "cashAndShortTermInvestments": "13284000", "commonStockSharesOutstanding": "38509850", "intangibleAssetsExcludingGoodwill": "118450000", "cashAndCashEquivalentsAtCarryingValue": "13284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2992000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73859000", "capitalExpenditures": "159921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250217000", "cashflowFromInvestment": "-323661000", "stockBasedCompensation": "121000", "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": "78315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "income_statement": { "revenue": 89803000, "cost_of_revenue": 42881000, "gross_profit": 46922000, "ebit": 18930000, "ebitda": 38337314, "pretax_income": 3419000, "tax_provision": 114000, "net_income": 3305000, "net_income_to_common": 3305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 352504, "ticker_id": 4315, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:52:27.117373+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18930000", "ebitda": "38337314", "netIncome": "3305000", "grossProfit": "46922000", "depreciation": "None", "totalRevenue": "89803000", "costOfRevenue": "42881000", "interestIncome": "None", "incomeBeforeTax": "3419000", "interestExpense": "15668000", "operatingIncome": "18838000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "114000", "reportedCurrency": "USD", "netInterestIncome": "-15668000", "nonInterestIncome": "None", "operatingExpenses": "28084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19407314", "sellingGeneralAndAdministrative": "6914000", "netIncomeFromContinuingOperations": "3305000" }, "cashflow": { "netIncome": "3305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "697000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89803000, "cost_of_revenue": 42881000, "gross_profit": 46922000, "research_and_development": null, "selling_general_admin": 6914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18930000, "depreciation_amortisation": 19407314, "ebitda": 38337314, "interest_expense": 15668000, "interest_income": null, "other_non_operating": null, "pretax_income": 3419000, "tax_provision": 114000, "effective_tax_rate": null, "net_income": 3305000, "net_income_continuing_ops": 3305000, "net_income_to_common": 3305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": 697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18930000", "ebitda": "38337314", "netIncome": "3305000", "grossProfit": "46922000", "depreciation": "None", "totalRevenue": "89803000", "costOfRevenue": "42881000", "interestIncome": "None", "incomeBeforeTax": "3419000", "interestExpense": "15668000", "operatingIncome": "18838000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "114000", "reportedCurrency": "USD", "netInterestIncome": "-15668000", "nonInterestIncome": "None", "operatingExpenses": "28084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19407314", "sellingGeneralAndAdministrative": "6914000", "netIncomeFromContinuingOperations": "3305000" }, "cashflow": { "netIncome": "3305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "697000", "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": "None", "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": "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": "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": 3, "quarterly_financial_periods": 7, "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" ] } } }