{ "ticker": { "uuid": "31ac43e1-3a03-4afa-ac5c-ec896d9c2e67", "symbol": "RWT", "name": "Redwood Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/31ac43e1-3a03-4afa-ac5c-ec896d9c2e67/", "api_url": "https://sharemaestro.com/factors/api/tickers/31ac43e1-3a03-4afa-ac5c-ec896d9c2e67/" }, "ticker_metadata": { "id": 3471, "uuid": "31ac43e1-3a03-4afa-ac5c-ec896d9c2e67", "symbol": "RWT", "name": "Redwood Trust Inc", "asset_type": "equity", "market_cap": 678669000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "Redwood Trust, Inc., is a specialized finance company in the United States. The company is headquartered in Mill Valley, California.", "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": "31ac43e1-3a03-4afa-ac5c-ec896d9c2e67", "symbol": "RWT", "name": "Redwood Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/31ac43e1-3a03-4afa-ac5c-ec896d9c2e67/", "api_url": "https://sharemaestro.com/factors/api/tickers/31ac43e1-3a03-4afa-ac5c-ec896d9c2e67/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.29, "quality": 0.01, "momentum": 0.29, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 5.33, "market_cap": 665018770, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0092, "shareholder_yield": 0.157, "roe": -0.0958, "piotroski_f_score": 4, "momentum_12_1": 0.1207, "volatility_252d": 0.3335 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.071904+00:00", "batch_id": "" }, "size": { "price_close": 5.33, "market_cap": 665018770, "market_cap_usd": 665018770, "enterprise_value": 25609281770, "shares_outstanding": 124769000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6949, "ptbv_ratio": 0.7868, "ps_ratio": 0.5903, "pcf_ratio": null, "pfcf_ratio": -0.0526, "ev_ebitda": 108.8076, "ev_ebit": 113.4248, "ev_sales": 22.7317, "ev_fcf": -2.0245, "earnings_yield": null, "fcf_yield": -0.4939, "price_to_sales": 0.5903, "price_to_book": 0.6949, "price_to_cashflow": null, "ebitda_to_ev": 0.0092, "sales_yield": 0.044 }, "yield": { "dividend_yield": 0.157, "buyback_yield": 0, "shareholder_yield": 0.157, "debt_paydown_yield": null, "total_yield": 0.157 }, "quality": { "gross_margin": 0.2131, "operating_margin": 0.2004, "net_margin": -0.0814, "ebitda_margin": 0.2089, "fcf_margin": -11.2282, "roe": -0.0958, "roa": -0.0034, "roic": 0.0065, "roc_greenblatt": null, "asset_turnover": 0.042, "cash_conversion": 137.9817, "accruals_ratio": 0.4683, "sbc_to_revenue": 0.0162, "piotroski_f_score": 4, "altman_z_score": -0.1367, "earnings_stability_5y": 6.0175, "revenue_stability_5y": 1.5499, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.009, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 27.0209, "net_debt_to_ebitda": 105.9821, "debt_to_assets": 0.9377, "interest_coverage": 0.1916, "current_ratio": 0.0602, "quick_ratio": 0.0602, "net_debt": 24944263000, "local_beta": 0.0003, "volatility_252d": 0.3335, "volatility_60d": 0.7522, "max_drawdown_12m": -0.1882, "risk_adjusted_momentum": 0.3619 }, "growth": { "revenue_growth_1y": 1.3668, "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": null, "book_value_growth_1y": -0.1608, "revenue_growth": 1.3668, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0431, "price_return_3m": -0.083, "price_return_6m": 0.0074, "price_return_9m": -0.0787, "price_return_12m": 0.0724, "price_return_12m_ex1m": 0.1207, "momentum_6m": 0.0074, "momentum_12m": 0.0724, "momentum_12_1": 0.1207, "distance_from_52w_high": -0.1637, "distance_from_52w_low": 0.1139, "relative_strength": -0.0276 }, "raw_ttm": { "revenue_ttm": 1126589000, "gross_profit_ttm": 240044000, "ebit_ttm": 225782000, "ebitda_ttm": 235363000, "net_income_ttm": -91676000, "eps_diluted_ttm": -0.7348, "operating_cash_flow_ttm": -12649607000, "capital_expenditure_ttm": 0, "fcf_ttm": -12649607000, "dividends_paid_ttm": 104392000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1178279000, "cash_and_equivalents": 202000000, "total_current_assets": 202000000, "total_current_liabilities": 3355621000, "net_ppe": null, "total_assets": 26816000000, "total_debt": 25146263000, "total_equity": 957000000, "net_working_capital": 0, "book_value_per_share": 7.6702, "retained_earnings": -1548389000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 845241000, "tangible_book_per_share": 6.7744 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 99, "rank_dividend_yield": 4, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 80, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 81, "rank_fcf_margin": 98, "rank_piotroski": 82, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 55 }, "composites": { "value_composite": 71, "quality_composite": 99, "momentum_composite": 71, "growth_composite": 12, "yield_composite": 3, "svqf_composite": 32, "vc1_composite": 29, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.0539, "os_score": 0.06, "value_percentile": 0.29, "quality_percentile": 0.01, "momentum_percentile": 0.29, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 25, "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": 4834, "ticker_id": 3471, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.071904+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.33, "market_cap": 665018770, "market_cap_usd": 665018770, "enterprise_value": 25609281770, "shares_outstanding": 124769000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.69489945, "ptbv_ratio": 0.78678007, "ps_ratio": 0.59029404, "pcf_ratio": null, "pfcf_ratio": -0.05257229, "ev_ebitda": 108.8075941, "ev_ebit": 113.42481584, "ev_sales": 22.73169876, "ev_fcf": -2.02451205, "earnings_yield": null, "fcf_yield": -0.49394618, "dividend_yield": 0.15697602, "buyback_yield": 0, "shareholder_yield": 0.15697602, "debt_paydown_yield": null, "total_yield": 0.15697602, "gross_margin": 0.21307149, "operating_margin": 0.20041204, "net_margin": -0.08137484, "ebitda_margin": 0.20891647, "fcf_margin": -11.22823585, "roe": -0.09579519, "roa": -0.00341871, "roic": 0.00653777, "roc_greenblatt": null, "asset_turnover": 0.04201182, "cash_conversion": 137.98166369, "accruals_ratio": 0.46829993, "sbc_to_revenue": 0.0162242, "debt_to_equity": 27.02089864, "net_debt_to_ebitda": 105.98209149, "debt_to_assets": 0.93773355, "interest_coverage": 0.19162015, "current_ratio": 0.0601975, "quick_ratio": 0.0601975, "net_debt": 24944263000, "revenue_growth_1y": 1.36683831, "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": null, "book_value_growth_1y": -0.16079086, "piotroski_f_score": 4, "altman_z_score": -0.13673337, "earnings_stability_5y": 6.017496, "revenue_stability_5y": 1.549903, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04308797, "price_return_3m": -0.08296342, "price_return_6m": 0.00744717, "price_return_9m": -0.07869946, "price_return_12m": 0.07239145, "price_return_12m_ex1m": 0.12067925, "distance_from_52w_high": -0.16367231, "distance_from_52w_low": 0.1138976, "relative_strength": -0.02757213, "local_beta": 0.0003, "volatility_252d": 0.333456, "volatility_60d": 0.752178, "max_drawdown_12m": -0.18816588, "revenue_ttm": 1126589000, "gross_profit_ttm": 240044000, "ebit_ttm": 225782000, "ebitda_ttm": 235363000, "net_income_ttm": -91676000, "eps_diluted_ttm": -0.73476585, "operating_cash_flow_ttm": -12649607000, "capital_expenditure_ttm": 0, "fcf_ttm": -12649607000, "dividends_paid_ttm": 104392000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1178279000, "cash_and_equivalents": 202000000, "total_current_assets": 202000000, "total_current_liabilities": 3355621000, "net_ppe": null, "total_assets": 26816000000, "total_debt": 25146263000, "total_equity": 957000000, "net_working_capital": 0, "book_value_per_share": 7.67017448, "retained_earnings": -1548389000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 845241000, "tangible_book_per_share": 6.77444718, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 99, "rank_dividend_yield": 4, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 80, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 81, "rank_fcf_margin": 98, "rank_piotroski": 82, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 55, "value_composite": 71, "quality_composite": 99, "momentum_composite": 71, "growth_composite": 12, "yield_composite": 3, "svqf_composite": 32, "vc1_composite": 29, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 25, "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": 5.33, "os": 0.06, "value": 0.29, "quality": 0.01, "momentum": 0.29, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.157, "roe": -0.0958, "momentum_12_1": 0.1207, "complete_fields": { "id": 4834, "ticker_id": 3471, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:23.071904+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.33, "market_cap": 665018770, "market_cap_usd": 665018770, "enterprise_value": 25609281770, "shares_outstanding": 124769000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.69489945, "ptbv_ratio": 0.78678007, "ps_ratio": 0.59029404, "pcf_ratio": null, "pfcf_ratio": -0.05257229, "ev_ebitda": 108.8075941, "ev_ebit": 113.42481584, "ev_sales": 22.73169876, "ev_fcf": -2.02451205, "earnings_yield": null, "fcf_yield": -0.49394618, "dividend_yield": 0.15697602, "buyback_yield": 0, "shareholder_yield": 0.15697602, "debt_paydown_yield": null, "total_yield": 0.15697602, "gross_margin": 0.21307149, "operating_margin": 0.20041204, "net_margin": -0.08137484, "ebitda_margin": 0.20891647, "fcf_margin": -11.22823585, "roe": -0.09579519, "roa": -0.00341871, "roic": 0.00653777, "roc_greenblatt": null, "asset_turnover": 0.04201182, "cash_conversion": 137.98166369, "accruals_ratio": 0.46829993, "sbc_to_revenue": 0.0162242, "debt_to_equity": 27.02089864, "net_debt_to_ebitda": 105.98209149, "debt_to_assets": 0.93773355, "interest_coverage": 0.19162015, "current_ratio": 0.0601975, "quick_ratio": 0.0601975, "net_debt": 24944263000, "revenue_growth_1y": 1.36683831, "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": null, "book_value_growth_1y": -0.16079086, "piotroski_f_score": 4, "altman_z_score": -0.13673337, "earnings_stability_5y": 6.017496, "revenue_stability_5y": 1.549903, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04308797, "price_return_3m": -0.08296342, "price_return_6m": 0.00744717, "price_return_9m": -0.07869946, "price_return_12m": 0.07239145, "price_return_12m_ex1m": 0.12067925, "distance_from_52w_high": -0.16367231, "distance_from_52w_low": 0.1138976, "relative_strength": -0.02757213, "local_beta": 0.0003, "volatility_252d": 0.333456, "volatility_60d": 0.752178, "max_drawdown_12m": -0.18816588, "revenue_ttm": 1126589000, "gross_profit_ttm": 240044000, "ebit_ttm": 225782000, "ebitda_ttm": 235363000, "net_income_ttm": -91676000, "eps_diluted_ttm": -0.73476585, "operating_cash_flow_ttm": -12649607000, "capital_expenditure_ttm": 0, "fcf_ttm": -12649607000, "dividends_paid_ttm": 104392000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1178279000, "cash_and_equivalents": 202000000, "total_current_assets": 202000000, "total_current_liabilities": 3355621000, "net_ppe": null, "total_assets": 26816000000, "total_debt": 25146263000, "total_equity": 957000000, "net_working_capital": 0, "book_value_per_share": 7.67017448, "retained_earnings": -1548389000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 845241000, "tangible_book_per_share": 6.77444718, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 11, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 97, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 99, "rank_dividend_yield": 4, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 80, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 81, "rank_fcf_margin": 98, "rank_piotroski": 82, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 55, "value_composite": 71, "quality_composite": 99, "momentum_composite": 71, "growth_composite": 12, "yield_composite": 3, "svqf_composite": 32, "vc1_composite": 29, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 25, "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 1107001000, "cost_of_revenue": 48382000, "gross_profit": 1058619000, "ebit": 1055388000, "ebitda": 1065450000, "pretax_income": -44841000, "tax_provision": 25185000, "net_income": -70026000, "net_income_to_common": -70026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255664000, "total_current_assets": 1003081000, "total_assets": 23701114000, "short_term_debt": 3278814000, "long_term_debt": 18873693000, "total_debt": 22152507000, "total_liabilities": 22718498000, "total_equity": 982616000, "shares_outstanding": 130250167, "goodwill_and_intangibles": 33996000 }, "cash_flow": { "operating_cash_flow": -10094521000, "capital_expenditure": 0, "free_cash_flow": -10094521000, "dividends_paid": 105987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324905, "ticker_id": 3471, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1055388000", "ebitda": "1065450000", "netIncome": "-70026000", "grossProfit": "1058619000", "depreciation": "None", "totalRevenue": "1107001000", "costOfRevenue": "48382000", "interestIncome": "1182926000", "incomeBeforeTax": "-44841000", "interestExpense": "1100229000", "operatingIncome": "1055387999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25185000", "reportedCurrency": "USD", "netInterestIncome": "82697000", "nonInterestIncome": "None", "operatingExpenses": "3231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10062000", "sellingGeneralAndAdministrative": "43185000", "netIncomeFromContinuingOperations": "-70026000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "23701114000", "longTermDebt": "18873693000", "shortTermDebt": "3278814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10623000", "reportedCurrency": "USD", "retainedEarnings": "-1517381000", "totalLiabilities": "22718498000", "otherCurrentAssets": "193446000", "totalCurrentAssets": "1003081000", "currentLongTermDebt": "3247947000", "longTermInvestments": "827204000", "shortTermInvestments": "423016000", "currentNetReceivables": "130955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22698033000", "currentAccountsPayable": "91549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15256000", "shortLongTermDebtTotal": "22163173000", "totalShareholderEquity": "982616000", "capitalLeaseObligations": "10666000", "otherCurrentLiabilities": "181973000", "totalCurrentLiabilities": "3552336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19166162000", "cashAndShortTermInvestments": "255664000", "commonStockSharesOutstanding": "130250167", "intangibleAssetsExcludingGoodwill": "10623000", "cashAndCashEquivalentsAtCarryingValue": "255664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70027000", "profitLoss": "None", "dividendPayout": "105987000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10094521000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5698664000", "cashflowFromInvestment": "4532040000", "stockBasedCompensation": "17167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107001000, "cost_of_revenue": 48382000, "gross_profit": 1058619000, "research_and_development": null, "selling_general_admin": 43185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1055388000, "depreciation_amortisation": 10062000, "ebitda": 1065450000, "interest_expense": 1100229000, "interest_income": null, "other_non_operating": null, "pretax_income": -44841000, "tax_provision": 25185000, "effective_tax_rate": null, "net_income": -70026000, "net_income_continuing_ops": -70026000, "net_income_to_common": -70026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255664000, "short_term_investments": 423016000, "net_receivables": 130955000, "inventory": null, "other_current_assets": null, "total_current_assets": 1003081000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 10623000, "goodwill_and_intangibles": 33996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22698033000, "total_assets": 23701114000, "short_term_debt": 3278814000, "accounts_payable": 91549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3552336000, "long_term_debt": 18873693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19166162000, "total_liabilities": 22718498000, "total_debt": 22152507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1517381000, "total_equity": 982616000, "shares_outstanding": 130250167, "operating_cash_flow": -10094521000, "stock_based_compensation": 17167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4532040000, "dividends_paid": 105987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5698664000, "free_cash_flow": -10094521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1055388000", "ebitda": "1065450000", "netIncome": "-70026000", "grossProfit": "1058619000", "depreciation": "None", "totalRevenue": "1107001000", "costOfRevenue": "48382000", "interestIncome": "1182926000", "incomeBeforeTax": "-44841000", "interestExpense": "1100229000", "operatingIncome": "1055387999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25185000", "reportedCurrency": "USD", "netInterestIncome": "82697000", "nonInterestIncome": "None", "operatingExpenses": "3231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10062000", "sellingGeneralAndAdministrative": "43185000", "netIncomeFromContinuingOperations": "-70026000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "23701114000", "longTermDebt": "18873693000", "shortTermDebt": "3278814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10623000", "reportedCurrency": "USD", "retainedEarnings": "-1517381000", "totalLiabilities": "22718498000", "otherCurrentAssets": "193446000", "totalCurrentAssets": "1003081000", "currentLongTermDebt": "3247947000", "longTermInvestments": "827204000", "shortTermInvestments": "423016000", "currentNetReceivables": "130955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22698033000", "currentAccountsPayable": "91549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15256000", "shortLongTermDebtTotal": "22163173000", "totalShareholderEquity": "982616000", "capitalLeaseObligations": "10666000", "otherCurrentLiabilities": "181973000", "totalCurrentLiabilities": "3552336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19166162000", "cashAndShortTermInvestments": "255664000", "commonStockSharesOutstanding": "130250167", "intangibleAssetsExcludingGoodwill": "10623000", "cashAndCashEquivalentsAtCarryingValue": "255664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70027000", "profitLoss": "None", "dividendPayout": "105987000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10094521000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5698664000", "cashflowFromInvestment": "4532040000", "stockBasedCompensation": "17167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10062000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 242497000, "cost_of_revenue": 33590000, "gross_profit": 208907000, "ebit": 915397000, "ebitda": 927313000, "pretax_income": 72841000, "tax_provision": 18837000, "net_income": 54004000, "net_income_to_common": 54004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245165000, "total_current_assets": 670577000, "total_assets": 18258344000, "short_term_debt": 1750089000, "long_term_debt": 14633783000, "total_debt": 16383872000, "total_liabilities": 17070481000, "total_equity": 1187863000, "shares_outstanding": 132139000, "goodwill_and_intangibles": 42422000 }, "cash_flow": { "operating_cash_flow": -5862524000, "capital_expenditure": 0, "free_cash_flow": -5862524000, "dividends_paid": 99911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324910, "ticker_id": 3471, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "915397000", "ebitda": "927313000", "netIncome": "54004000", "grossProfit": "208907000", "depreciation": "None", "totalRevenue": "242497000", "costOfRevenue": "33590000", "interestIncome": "945164000", "incomeBeforeTax": "72841000", "interestExpense": "842556000", "operatingIncome": "74514000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18837000", "reportedCurrency": "USD", "netInterestIncome": "102608000", "nonInterestIncome": "None", "operatingExpenses": "134393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11916000", "sellingGeneralAndAdministrative": "109368000", "netIncomeFromContinuingOperations": "54004000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "18258344000", "longTermDebt": "14633783000", "shortTermDebt": "1750089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19049000", "reportedCurrency": "USD", "retainedEarnings": "1191401000", "totalLiabilities": "17070481000", "otherCurrentAssets": "-670577000", "totalCurrentAssets": "670577000", "currentLongTermDebt": "1750089000", "longTermInvestments": "781029000", "shortTermInvestments": "211474000", "currentNetReceivables": "213938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "77791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13841000", "shortLongTermDebtTotal": "16394900000", "totalShareholderEquity": "1187863000", "capitalLeaseObligations": "11028000", "otherCurrentLiabilities": "-1827880000", "totalCurrentLiabilities": "172728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16896275000", "cashAndShortTermInvestments": "245165000", "commonStockSharesOutstanding": "132139000", "intangibleAssetsExcludingGoodwill": "19049000", "cashAndCashEquivalentsAtCarryingValue": "245165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54004000", "profitLoss": "None", "dividendPayout": "99911000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5862524000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3268264000", "cashflowFromInvestment": "2538399000", "stockBasedCompensation": "20742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242497000, "cost_of_revenue": 33590000, "gross_profit": 208907000, "research_and_development": null, "selling_general_admin": 109368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 915397000, "depreciation_amortisation": 11916000, "ebitda": 927313000, "interest_expense": 842556000, "interest_income": null, "other_non_operating": null, "pretax_income": 72841000, "tax_provision": 18837000, "effective_tax_rate": null, "net_income": 54004000, "net_income_continuing_ops": 54004000, "net_income_to_common": 54004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245165000, "short_term_investments": 211474000, "net_receivables": 213938000, "inventory": null, "other_current_assets": null, "total_current_assets": 670577000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 19049000, "goodwill_and_intangibles": 42422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23373000, "total_assets": 18258344000, "short_term_debt": 1750089000, "accounts_payable": 77791000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172728000, "long_term_debt": 14633783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16896275000, "total_liabilities": 17070481000, "total_debt": 16383872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1191401000, "total_equity": 1187863000, "shares_outstanding": 132139000, "operating_cash_flow": -5862524000, "stock_based_compensation": 20742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2538399000, "dividends_paid": 99911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3268264000, "free_cash_flow": -5862524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "915397000", "ebitda": "927313000", "netIncome": "54004000", "grossProfit": "208907000", "depreciation": "None", "totalRevenue": "242497000", "costOfRevenue": "33590000", "interestIncome": "945164000", "incomeBeforeTax": "72841000", "interestExpense": "842556000", "operatingIncome": "74514000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18837000", "reportedCurrency": "USD", "netInterestIncome": "102608000", "nonInterestIncome": "None", "operatingExpenses": "134393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11916000", "sellingGeneralAndAdministrative": "109368000", "netIncomeFromContinuingOperations": "54004000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "18258344000", "longTermDebt": "14633783000", "shortTermDebt": "1750089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19049000", "reportedCurrency": "USD", "retainedEarnings": "1191401000", "totalLiabilities": "17070481000", "otherCurrentAssets": "-670577000", "totalCurrentAssets": "670577000", "currentLongTermDebt": "1750089000", "longTermInvestments": "781029000", "shortTermInvestments": "211474000", "currentNetReceivables": "213938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "77791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13841000", "shortLongTermDebtTotal": "16394900000", "totalShareholderEquity": "1187863000", "capitalLeaseObligations": "11028000", "otherCurrentLiabilities": "-1827880000", "totalCurrentLiabilities": "172728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16896275000", "cashAndShortTermInvestments": "245165000", "commonStockSharesOutstanding": "132139000", "intangibleAssetsExcludingGoodwill": "19049000", "cashAndCashEquivalentsAtCarryingValue": "245165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54004000", "profitLoss": "None", "dividendPayout": "99911000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5862524000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3268264000", "cashflowFromInvestment": "2538399000", "stockBasedCompensation": "20742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11916000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 158598000, "cost_of_revenue": 21737000, "gross_profit": 136861000, "ebit": -14854000, "ebitda": 12430000, "pretax_income": -639000, "tax_provision": 1635000, "net_income": -2274000, "net_income_to_common": -2274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293104000, "total_current_assets": 540658000, "total_assets": 14504327000, "short_term_debt": 1351048000, "long_term_debt": 11617333000, "total_debt": 12968381000, "total_liabilities": 13301634000, "total_equity": 1202693000, "shares_outstanding": 116283000, "goodwill_and_intangibles": 51835000 }, "cash_flow": { "operating_cash_flow": -2015825000, "capital_expenditure": 0, "free_cash_flow": -2015825000, "dividends_paid": 93575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324915, "ticker_id": 3471, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14854000", "ebitda": "12430000", "netIncome": "-2274000", "grossProfit": "136861000", "depreciation": "None", "totalRevenue": "158598000", "costOfRevenue": "21737000", "interestIncome": "707908000", "incomeBeforeTax": "-639000", "interestExpense": "631519000", "operatingIncome": "10566000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1635000", "reportedCurrency": "USD", "netInterestIncome": "99813000", "nonInterestIncome": "None", "operatingExpenses": "126295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14854000", "sellingGeneralAndAdministrative": "101441000", "netIncomeFromContinuingOperations": "-67375000" }, "balance": { "goodwill": "23373000", "inventory": "93599000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "14504327000", "longTermDebt": "11617333000", "shortTermDebt": "1351048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28462000", "reportedCurrency": "USD", "retainedEarnings": "1144412000", "totalLiabilities": "13301634000", "otherCurrentAssets": "-550265000", "totalCurrentAssets": "540658000", "currentLongTermDebt": "1351048000", "longTermInvestments": "471727000", "shortTermInvestments": "87373000", "currentNetReceivables": "169788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523562000", "currentAccountsPayable": "57747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20361000", "shortLongTermDebtTotal": "12844293000", "totalShareholderEquity": "1202693000", "capitalLeaseObligations": "14725000", "otherCurrentLiabilities": "-1408795000", "totalCurrentLiabilities": "1558222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11609627000", "cashAndShortTermInvestments": "293104000", "commonStockSharesOutstanding": "116283000", "intangibleAssetsExcludingGoodwill": "28462000", "cashAndCashEquivalentsAtCarryingValue": "293104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2274000", "profitLoss": "None", "dividendPayout": "93575000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51490000", "operatingCashflow": "-2015825000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1146529000", "cashflowFromInvestment": "908720000", "stockBasedCompensation": "19062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158598000, "cost_of_revenue": 21737000, "gross_profit": 136861000, "research_and_development": null, "selling_general_admin": 101441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14854000, "depreciation_amortisation": 14854000, "ebitda": 12430000, "interest_expense": 631519000, "interest_income": null, "other_non_operating": null, "pretax_income": -639000, "tax_provision": 1635000, "effective_tax_rate": null, "net_income": -2274000, "net_income_continuing_ops": -67375000, "net_income_to_common": -2274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293104000, "short_term_investments": 87373000, "net_receivables": 169788000, "inventory": 93599000, "other_current_assets": null, "total_current_assets": 540658000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 28462000, "goodwill_and_intangibles": 51835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 523562000, "total_assets": 14504327000, "short_term_debt": 1351048000, "accounts_payable": 57747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1558222000, "long_term_debt": 11617333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11609627000, "total_liabilities": 13301634000, "total_debt": 12968381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1144412000, "total_equity": 1202693000, "shares_outstanding": 116283000, "operating_cash_flow": -2015825000, "stock_based_compensation": 19062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 908720000, "dividends_paid": 93575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1146529000, "free_cash_flow": -2015825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14854000", "ebitda": "12430000", "netIncome": "-2274000", "grossProfit": "136861000", "depreciation": "None", "totalRevenue": "158598000", "costOfRevenue": "21737000", "interestIncome": "707908000", "incomeBeforeTax": "-639000", "interestExpense": "631519000", "operatingIncome": "10566000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1635000", "reportedCurrency": "USD", "netInterestIncome": "99813000", "nonInterestIncome": "None", "operatingExpenses": "126295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14854000", "sellingGeneralAndAdministrative": "101441000", "netIncomeFromContinuingOperations": "-67375000" }, "balance": { "goodwill": "23373000", "inventory": "93599000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "14504327000", "longTermDebt": "11617333000", "shortTermDebt": "1351048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28462000", "reportedCurrency": "USD", "retainedEarnings": "1144412000", "totalLiabilities": "13301634000", "otherCurrentAssets": "-550265000", "totalCurrentAssets": "540658000", "currentLongTermDebt": "1351048000", "longTermInvestments": "471727000", "shortTermInvestments": "87373000", "currentNetReceivables": "169788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523562000", "currentAccountsPayable": "57747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20361000", "shortLongTermDebtTotal": "12844293000", "totalShareholderEquity": "1202693000", "capitalLeaseObligations": "14725000", "otherCurrentLiabilities": "-1408795000", "totalCurrentLiabilities": "1558222000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11609627000", "cashAndShortTermInvestments": "293104000", "commonStockSharesOutstanding": "116283000", "intangibleAssetsExcludingGoodwill": "28462000", "cashAndCashEquivalentsAtCarryingValue": "293104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2274000", "profitLoss": "None", "dividendPayout": "93575000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "51490000", "operatingCashflow": "-2015825000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1146529000", "cashflowFromInvestment": "908720000", "stockBasedCompensation": "19062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5353000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": -22104000, "cost_of_revenue": 19717000, "gross_profit": -41821000, "ebit": 382929000, "ebitda": 398851000, "pretax_income": -183440000, "tax_provision": -19920000, "net_income": -163520000, "net_income_to_common": -163520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259000000, "total_current_assets": 662000000, "total_assets": 13031000000, "short_term_debt": 2030000000, "long_term_debt": 9720000000, "total_debt": 11750000000, "total_liabilities": 11947000000, "total_equity": 1084000000, "shares_outstanding": 117227846, "goodwill_and_intangibles": 64265000 }, "cash_flow": { "operating_cash_flow": -139140000, "capital_expenditure": 0, "free_cash_flow": -139140000, "dividends_paid": 111673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324920, "ticker_id": 3471, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "382929000", "ebitda": "398851000", "netIncome": "-163520000", "grossProfit": "-41821000", "depreciation": "None", "totalRevenue": "-22104000", "costOfRevenue": "19717000", "interestIncome": "708000000", "incomeBeforeTax": "-183440000", "interestExpense": "552000000", "operatingIncome": "-175728999", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-19920000", "reportedCurrency": "USD", "netInterestIncome": "156000000", "nonInterestIncome": "None", "operatingExpenses": "133907999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15922000", "sellingGeneralAndAdministrative": "110807000", "netIncomeFromContinuingOperations": "-164000000" }, "balance": { "goodwill": "23373000", "inventory": "6455000", "commonStock": "1135000", "currentDebt": "None", "investments": "None", "totalAssets": "13031000000", "longTermDebt": "9720000000", "shortTermDebt": "2030000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "40892000", "reportedCurrency": "USD", "retainedEarnings": "1153370000", "totalLiabilities": "11947000000", "otherCurrentAssets": "-450536000", "totalCurrentAssets": "662000000", "currentLongTermDebt": "2030000000", "longTermInvestments": "391000000", "shortTermInvestments": "132146000", "currentNetReceivables": "114717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64265000", "currentAccountsPayable": "50846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28793000", "shortLongTermDebtTotal": "11767032000", "totalShareholderEquity": "1084000000", "capitalLeaseObligations": "18563000", "otherCurrentLiabilities": "-50846000", "totalCurrentLiabilities": "2030000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9917000000", "cashAndShortTermInvestments": "259000000", "commonStockSharesOutstanding": "117227846", "intangibleAssetsExcludingGoodwill": "40892000", "cashAndCashEquivalentsAtCarryingValue": "259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163520000", "profitLoss": "None", "dividendPayout": "111673000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "36593000", "operatingCashflow": "-139140000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276866000", "cashflowFromInvestment": "213886000", "stockBasedCompensation": "23940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-202120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -22104000, "cost_of_revenue": 19717000, "gross_profit": -41821000, "research_and_development": 0.25, "selling_general_admin": 110807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 382929000, "depreciation_amortisation": 15922000, "ebitda": 398851000, "interest_expense": 552000000, "interest_income": null, "other_non_operating": null, "pretax_income": -183440000, "tax_provision": -19920000, "effective_tax_rate": null, "net_income": -163520000, "net_income_continuing_ops": -164000000, "net_income_to_common": -163520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259000000, "short_term_investments": 132146000, "net_receivables": 114717000, "inventory": 6455000, "other_current_assets": null, "total_current_assets": 662000000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 40892000, "goodwill_and_intangibles": 64265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64265000, "total_assets": 13031000000, "short_term_debt": 2030000000, "accounts_payable": 50846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2030000000, "long_term_debt": 9720000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9917000000, "total_liabilities": 11947000000, "total_debt": 11750000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1153370000, "total_equity": 1084000000, "shares_outstanding": 117227846, "operating_cash_flow": -139140000, "stock_based_compensation": 23940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 213886000, "dividends_paid": 111673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276866000, "free_cash_flow": -139140000, "net_change_in_cash": -202120000 }, "raw_data": { "income": { "ebit": "382929000", "ebitda": "398851000", "netIncome": "-163520000", "grossProfit": "-41821000", "depreciation": "None", "totalRevenue": "-22104000", "costOfRevenue": "19717000", "interestIncome": "708000000", "incomeBeforeTax": "-183440000", "interestExpense": "552000000", "operatingIncome": "-175728999", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-19920000", "reportedCurrency": "USD", "netInterestIncome": "156000000", "nonInterestIncome": "None", "operatingExpenses": "133907999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15922000", "sellingGeneralAndAdministrative": "110807000", "netIncomeFromContinuingOperations": "-164000000" }, "balance": { "goodwill": "23373000", "inventory": "6455000", "commonStock": "1135000", "currentDebt": "None", "investments": "None", "totalAssets": "13031000000", "longTermDebt": "9720000000", "shortTermDebt": "2030000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "40892000", "reportedCurrency": "USD", "retainedEarnings": "1153370000", "totalLiabilities": "11947000000", "otherCurrentAssets": "-450536000", "totalCurrentAssets": "662000000", "currentLongTermDebt": "2030000000", "longTermInvestments": "391000000", "shortTermInvestments": "132146000", "currentNetReceivables": "114717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64265000", "currentAccountsPayable": "50846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28793000", "shortLongTermDebtTotal": "11767032000", "totalShareholderEquity": "1084000000", "capitalLeaseObligations": "18563000", "otherCurrentLiabilities": "-50846000", "totalCurrentLiabilities": "2030000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9917000000", "cashAndShortTermInvestments": "259000000", "commonStockSharesOutstanding": "117227846", "intangibleAssetsExcludingGoodwill": "40892000", "cashAndCashEquivalentsAtCarryingValue": "259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163520000", "profitLoss": "None", "dividendPayout": "111673000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "36593000", "operatingCashflow": "-139140000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276866000", "cashflowFromInvestment": "213886000", "stockBasedCompensation": "23940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-202120000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 539601000, "cost_of_revenue": 21977000, "gross_profit": 517624000, "ebit": 768653000, "ebitda": 800741000, "pretax_income": 338091000, "tax_provision": 18478000, "net_income": 319613000, "net_income_to_common": 319613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450000000, "total_current_assets": 794357000, "total_assets": 14707000000, "short_term_debt": 2177000000, "long_term_debt": 10897707000, "total_debt": 13074707000, "total_liabilities": 13321000000, "total_equity": 1386000000, "shares_outstanding": 142070301, "goodwill_and_intangibles": 62428000 }, "cash_flow": { "operating_cash_flow": -5694565000, "capital_expenditure": 0, "free_cash_flow": -5694565000, "dividends_paid": 91672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324925, "ticker_id": 3471, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "768653000", "ebitda": "800741000", "netIncome": "319613000", "grossProfit": "517624000", "depreciation": "None", "totalRevenue": "539601000", "costOfRevenue": "21977000", "interestIncome": "575000000", "incomeBeforeTax": "338091000", "interestExpense": "427000000", "operatingIncome": "356219000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18478000", "reportedCurrency": "USD", "netInterestIncome": "148000000", "nonInterestIncome": "None", "operatingExpenses": "161405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32088000", "sellingGeneralAndAdministrative": "141467000", "netIncomeFromContinuingOperations": "319613000" }, "balance": { "goodwill": "20867000", "inventory": "36126000", "commonStock": "1149000", "currentDebt": "None", "investments": "None", "totalAssets": "14707000000", "longTermDebt": "10897707000", "shortTermDebt": "2177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "41561000", "reportedCurrency": "USD", "retainedEarnings": "-922934000", "totalLiabilities": "13321000000", "otherCurrentAssets": "-705175000", "totalCurrentAssets": "794357000", "currentLongTermDebt": "2177000000", "longTermInvestments": "668436000", "shortTermInvestments": "206792000", "currentNetReceivables": "137565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711352000", "currentAccountsPayable": "39297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27791000", "shortLongTermDebtTotal": "13074707000", "totalShareholderEquity": "1386000000", "capitalLeaseObligations": "20960000", "otherCurrentLiabilities": "-2216297000", "totalCurrentLiabilities": "2216297000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10895000000", "cashAndShortTermInvestments": "450000000", "commonStockSharesOutstanding": "142070301", "intangibleAssetsExcludingGoodwill": "41561000", "cashAndCashEquivalentsAtCarryingValue": "450000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319613000", "profitLoss": "None", "dividendPayout": "91672000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "22867999", "operatingCashflow": "-5694565000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4277503000", "cashflowFromInvestment": "1404096000", "stockBasedCompensation": "18902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19162482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539601000, "cost_of_revenue": 21977000, "gross_profit": 517624000, "research_and_development": 0.5, "selling_general_admin": 141467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 768653000, "depreciation_amortisation": 32088000, "ebitda": 800741000, "interest_expense": 427000000, "interest_income": null, "other_non_operating": null, "pretax_income": 338091000, "tax_provision": 18478000, "effective_tax_rate": null, "net_income": 319613000, "net_income_continuing_ops": 319613000, "net_income_to_common": 319613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450000000, "short_term_investments": 206792000, "net_receivables": 137565000, "inventory": 36126000, "other_current_assets": null, "total_current_assets": 794357000, "net_ppe": null, "goodwill": 20867000, "intangible_assets": 41561000, "goodwill_and_intangibles": 62428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 711352000, "total_assets": 14707000000, "short_term_debt": 2177000000, "accounts_payable": 39297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2216297000, "long_term_debt": 10897707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10895000000, "total_liabilities": 13321000000, "total_debt": 13074707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -922934000, "total_equity": 1386000000, "shares_outstanding": 142070301, "operating_cash_flow": -5694565000, "stock_based_compensation": 18902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1404096000, "dividends_paid": 91672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4277503000, "free_cash_flow": -5694565000, "net_change_in_cash": -12966000 }, "raw_data": { "income": { "ebit": "768653000", "ebitda": "800741000", "netIncome": "319613000", "grossProfit": "517624000", "depreciation": "None", "totalRevenue": "539601000", "costOfRevenue": "21977000", "interestIncome": "575000000", "incomeBeforeTax": "338091000", "interestExpense": "427000000", "operatingIncome": "356219000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18478000", "reportedCurrency": "USD", "netInterestIncome": "148000000", "nonInterestIncome": "None", "operatingExpenses": "161405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.50", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32088000", "sellingGeneralAndAdministrative": "141467000", "netIncomeFromContinuingOperations": "319613000" }, "balance": { "goodwill": "20867000", "inventory": "36126000", "commonStock": "1149000", "currentDebt": "None", "investments": "None", "totalAssets": "14707000000", "longTermDebt": "10897707000", "shortTermDebt": "2177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "41561000", "reportedCurrency": "USD", "retainedEarnings": "-922934000", "totalLiabilities": "13321000000", "otherCurrentAssets": "-705175000", "totalCurrentAssets": "794357000", "currentLongTermDebt": "2177000000", "longTermInvestments": "668436000", "shortTermInvestments": "206792000", "currentNetReceivables": "137565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711352000", "currentAccountsPayable": "39297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27791000", "shortLongTermDebtTotal": "13074707000", "totalShareholderEquity": "1386000000", "capitalLeaseObligations": "20960000", "otherCurrentLiabilities": "-2216297000", "totalCurrentLiabilities": "2216297000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10895000000", "cashAndShortTermInvestments": "450000000", "commonStockSharesOutstanding": "142070301", "intangibleAssetsExcludingGoodwill": "41561000", "cashAndCashEquivalentsAtCarryingValue": "450000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319613000", "profitLoss": "None", "dividendPayout": "91672000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "22867999", "operatingCashflow": "-5694565000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4277503000", "cashflowFromInvestment": "1404096000", "stockBasedCompensation": "18902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19162482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": -318034000, "cost_of_revenue": 12729000, "gross_profit": -330763000, "ebit": -48115000, "ebitda": -30750000, "pretax_income": -586455000, "tax_provision": -4608000, "net_income": -581847000, "net_income_to_common": -581847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461000000, "total_current_assets": 766837000, "total_assets": 10355000000, "short_term_debt": 523000000, "long_term_debt": 8542218000, "total_debt": 9065218000, "total_liabilities": 9244000000, "total_equity": 1111000000, "shares_outstanding": 113935605, "goodwill_and_intangibles": 56865000 }, "cash_flow": { "operating_cash_flow": -505467000, "capital_expenditure": 0, "free_cash_flow": -505467000, "dividends_paid": 83985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324930, "ticker_id": 3471, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48115000", "ebitda": "-30750000", "netIncome": "-581847000", "grossProfit": "-330763000", "depreciation": "None", "totalRevenue": "-318034000", "costOfRevenue": "12729000", "interestIncome": "572000000", "incomeBeforeTax": "-586455000", "interestExpense": "448000000", "operatingIncome": "-439413000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4608000", "reportedCurrency": "USD", "netInterestIncome": "124000000", "nonInterestIncome": "None", "operatingExpenses": "108650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.45", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17365000", "sellingGeneralAndAdministrative": "96211000", "netIncomeFromContinuingOperations": "-581847000" }, "balance": { "goodwill": "None", "inventory": "8413000", "commonStock": "1121000", "currentDebt": "None", "investments": "None", "totalAssets": "10355000000", "longTermDebt": "8542218000", "shortTermDebt": "523000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "56865000", "reportedCurrency": "USD", "retainedEarnings": "-1150875000", "totalLiabilities": "9244000000", "otherCurrentAssets": "-640242000", "totalCurrentAssets": "766837000", "currentLongTermDebt": "523000000", "longTermInvestments": "9279038000", "shortTermInvestments": "218458000", "currentNetReceivables": "87379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424080000", "currentAccountsPayable": "41313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19215000", "shortLongTermDebtTotal": "9065218000", "totalShareholderEquity": "1111000000", "capitalLeaseObligations": "16687000", "otherCurrentLiabilities": "-564313000", "totalCurrentLiabilities": "564313000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8526000000", "cashAndShortTermInvestments": "461000000", "commonStockSharesOutstanding": "113935605", "intangibleAssetsExcludingGoodwill": "56865000", "cashAndCashEquivalentsAtCarryingValue": "461000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-581847000", "profitLoss": "None", "dividendPayout": "83985000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-232874000", "operatingCashflow": "-505467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3311330000", "cashflowFromInvestment": "4070414000", "stockBasedCompensation": "15298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "253617000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -318034000, "cost_of_revenue": 12729000, "gross_profit": -330763000, "research_and_development": 1.45, "selling_general_admin": 96211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48115000, "depreciation_amortisation": 17365000, "ebitda": -30750000, "interest_expense": 448000000, "interest_income": null, "other_non_operating": null, "pretax_income": -586455000, "tax_provision": -4608000, "effective_tax_rate": null, "net_income": -581847000, "net_income_continuing_ops": -581847000, "net_income_to_common": -581847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 461000000, "short_term_investments": 218458000, "net_receivables": 87379000, "inventory": 8413000, "other_current_assets": null, "total_current_assets": 766837000, "net_ppe": null, "goodwill": null, "intangible_assets": 56865000, "goodwill_and_intangibles": 56865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 424080000, "total_assets": 10355000000, "short_term_debt": 523000000, "accounts_payable": 41313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 564313000, "long_term_debt": 8542218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8526000000, "total_liabilities": 9244000000, "total_debt": 9065218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1150875000, "total_equity": 1111000000, "shares_outstanding": 113935605, "operating_cash_flow": -505467000, "stock_based_compensation": 15298000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4070414000, "dividends_paid": 83985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3311330000, "free_cash_flow": -505467000, "net_change_in_cash": 253617000 }, "raw_data": { "income": { "ebit": "-48115000", "ebitda": "-30750000", "netIncome": "-581847000", "grossProfit": "-330763000", "depreciation": "None", "totalRevenue": "-318034000", "costOfRevenue": "12729000", "interestIncome": "572000000", "incomeBeforeTax": "-586455000", "interestExpense": "448000000", "operatingIncome": "-439413000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4608000", "reportedCurrency": "USD", "netInterestIncome": "124000000", "nonInterestIncome": "None", "operatingExpenses": "108650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.45", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17365000", "sellingGeneralAndAdministrative": "96211000", "netIncomeFromContinuingOperations": "-581847000" }, "balance": { "goodwill": "None", "inventory": "8413000", "commonStock": "1121000", "currentDebt": "None", "investments": "None", "totalAssets": "10355000000", "longTermDebt": "8542218000", "shortTermDebt": "523000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "56865000", "reportedCurrency": "USD", "retainedEarnings": "-1150875000", "totalLiabilities": "9244000000", "otherCurrentAssets": "-640242000", "totalCurrentAssets": "766837000", "currentLongTermDebt": "523000000", "longTermInvestments": "9279038000", "shortTermInvestments": "218458000", "currentNetReceivables": "87379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424080000", "currentAccountsPayable": "41313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19215000", "shortLongTermDebtTotal": "9065218000", "totalShareholderEquity": "1111000000", "capitalLeaseObligations": "16687000", "otherCurrentLiabilities": "-564313000", "totalCurrentLiabilities": "564313000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8526000000", "cashAndShortTermInvestments": "461000000", "commonStockSharesOutstanding": "113935605", "intangibleAssetsExcludingGoodwill": "56865000", "cashAndCashEquivalentsAtCarryingValue": "461000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-581847000", "profitLoss": "None", "dividendPayout": "83985000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-232874000", "operatingCashflow": "-505467000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3311330000", "cashflowFromInvestment": "4070414000", "stockBasedCompensation": "15298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "253617000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 327173000, "cost_of_revenue": 9935000, "gross_profit": 317238000, "ebit": 577979000, "ebitda": 675075000, "pretax_income": 176623000, "tax_provision": 7440000, "net_income": 169183000, "net_income_to_common": 169183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197000000, "total_current_assets": 740498000, "total_assets": 17995000000, "short_term_debt": 2329000000, "long_term_debt": 13632171000, "total_debt": 15961171000, "total_liabilities": 16168000000, "total_equity": 1827000000, "shares_outstanding": 136780594, "goodwill_and_intangibles": 161464000 }, "cash_flow": { "operating_cash_flow": -1165577000, "capital_expenditure": 1260789000, "free_cash_flow": 95212000, "dividends_paid": 129452000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324935, "ticker_id": 3471, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577979000", "ebitda": "675075000", "netIncome": "169183000", "grossProfit": "317238000", "depreciation": "None", "totalRevenue": "327173000", "costOfRevenue": "9935000", "interestIncome": "622281000", "incomeBeforeTax": "176623000", "interestExpense": "480000000", "operatingIncome": "211511000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7440000", "reportedCurrency": "USD", "netInterestIncome": "142473000", "nonInterestIncome": "None", "operatingExpenses": "105727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97096000", "sellingGeneralAndAdministrative": "92325000", "netIncomeFromContinuingOperations": "169183000" }, "balance": { "goodwill": "88675000", "inventory": "9462000", "commonStock": "1144000", "currentDebt": "None", "investments": "None", "totalAssets": "17995000000", "longTermDebt": "13632171000", "shortTermDebt": "2329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "72789000", "reportedCurrency": "USD", "retainedEarnings": "-485043000", "totalLiabilities": "16168000000", "otherCurrentAssets": "-604459000", "totalCurrentAssets": "740498000", "currentLongTermDebt": "1152566000", "longTermInvestments": "16023948000", "shortTermInvestments": "239334000", "currentNetReceivables": "304164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1636231000", "currentAccountsPayable": "60655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16767000", "shortLongTermDebtTotal": "15961171000", "totalShareholderEquity": "1827000000", "capitalLeaseObligations": "13443000", "otherCurrentLiabilities": "-2389655000", "totalCurrentLiabilities": "2389655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13473152000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "136780594", "intangibleAssetsExcludingGoodwill": "72789000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169183000", "profitLoss": "None", "dividendPayout": "129452000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "78708000", "operatingCashflow": "-1165577000", "capitalExpenditures": "1260789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225471000", "cashflowFromInvestment": "1025862000", "stockBasedCompensation": "14957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129452000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8236745000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327173000, "cost_of_revenue": 9935000, "gross_profit": 317238000, "research_and_development": 0.23, "selling_general_admin": 92325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577979000, "depreciation_amortisation": 97096000, "ebitda": 675075000, "interest_expense": 480000000, "interest_income": null, "other_non_operating": null, "pretax_income": 176623000, "tax_provision": 7440000, "effective_tax_rate": null, "net_income": 169183000, "net_income_continuing_ops": 169183000, "net_income_to_common": 169183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197000000, "short_term_investments": 239334000, "net_receivables": 304164000, "inventory": 9462000, "other_current_assets": null, "total_current_assets": 740498000, "net_ppe": null, "goodwill": 88675000, "intangible_assets": 72789000, "goodwill_and_intangibles": 161464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1636231000, "total_assets": 17995000000, "short_term_debt": 2329000000, "accounts_payable": 60655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2389655000, "long_term_debt": 13632171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13473152000, "total_liabilities": 16168000000, "total_debt": 15961171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485043000, "total_equity": 1827000000, "shares_outstanding": 136780594, "operating_cash_flow": -1165577000, "stock_based_compensation": 14957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1260789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1025862000, "dividends_paid": 129452000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 225471000, "free_cash_flow": 95212000, "net_change_in_cash": 85756000 }, "raw_data": { "income": { "ebit": "577979000", "ebitda": "675075000", "netIncome": "169183000", "grossProfit": "317238000", "depreciation": "None", "totalRevenue": "327173000", "costOfRevenue": "9935000", "interestIncome": "622281000", "incomeBeforeTax": "176623000", "interestExpense": "480000000", "operatingIncome": "211511000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7440000", "reportedCurrency": "USD", "netInterestIncome": "142473000", "nonInterestIncome": "None", "operatingExpenses": "105727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97096000", "sellingGeneralAndAdministrative": "92325000", "netIncomeFromContinuingOperations": "169183000" }, "balance": { "goodwill": "88675000", "inventory": "9462000", "commonStock": "1144000", "currentDebt": "None", "investments": "None", "totalAssets": "17995000000", "longTermDebt": "13632171000", "shortTermDebt": "2329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "72789000", "reportedCurrency": "USD", "retainedEarnings": "-485043000", "totalLiabilities": "16168000000", "otherCurrentAssets": "-604459000", "totalCurrentAssets": "740498000", "currentLongTermDebt": "1152566000", "longTermInvestments": "16023948000", "shortTermInvestments": "239334000", "currentNetReceivables": "304164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1636231000", "currentAccountsPayable": "60655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16767000", "shortLongTermDebtTotal": "15961171000", "totalShareholderEquity": "1827000000", "capitalLeaseObligations": "13443000", "otherCurrentLiabilities": "-2389655000", "totalCurrentLiabilities": "2389655000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13473152000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "136780594", "intangibleAssetsExcludingGoodwill": "72789000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169183000", "profitLoss": "None", "dividendPayout": "129452000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "78708000", "operatingCashflow": "-1165577000", "capitalExpenditures": "1260789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225471000", "cashflowFromInvestment": "1025862000", "stockBasedCompensation": "14957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129452000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8236745000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 216174000, "cost_of_revenue": 7484000, "gross_profit": 208690000, "ebit": 369816000, "ebitda": 371124000, "pretax_income": 130687999, "tax_provision": 11088000, "net_income": 119600000, "net_income_to_common": 119600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176000000, "total_current_assets": 175764000, "total_assets": 11937000000, "short_term_debt": 2400000000, "long_term_debt": 8067086000, "total_debt": 10467086000, "total_liabilities": 10588000000, "total_equity": 1349000000, "shares_outstanding": 110027770, "goodwill_and_intangibles": 60281000 }, "cash_flow": { "operating_cash_flow": -1611733000, "capital_expenditure": 25489000, "free_cash_flow": -1586244000, "dividends_paid": 96802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324940, "ticker_id": 3471, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369816000", "ebitda": "371124000", "netIncome": "119600000", "grossProfit": "208690000", "depreciation": "None", "totalRevenue": "216174000", "costOfRevenue": "7484000", "interestIncome": "378717000", "incomeBeforeTax": "130687999", "interestExpense": "239000000", "operatingIncome": "133392000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11088000", "reportedCurrency": "USD", "netInterestIncome": "139678000", "nonInterestIncome": "None", "operatingExpenses": "75298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1308000", "sellingGeneralAndAdministrative": "62910000", "netIncomeFromContinuingOperations": "119600000" }, "balance": { "goodwill": "None", "inventory": "3943000", "commonStock": "849000", "currentDebt": "None", "investments": "None", "totalAssets": "11937000000", "longTermDebt": "8067086000", "shortTermDebt": "2400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60281000", "reportedCurrency": "USD", "retainedEarnings": "-524774000", "totalLiabilities": "10588000000", "otherCurrentAssets": "-154837000", "totalCurrentAssets": "175764000", "currentLongTermDebt": "1411389000", "longTermInvestments": "10014905000", "shortTermInvestments": "12000", "currentNetReceivables": "154837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10262043000", "currentAccountsPayable": "42528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5106000", "shortLongTermDebtTotal": "10467086000", "totalShareholderEquity": "1349000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1152464000", "totalCurrentLiabilities": "2606381000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7982231000", "cashAndShortTermInvestments": "176000000", "commonStockSharesOutstanding": "110027770", "intangibleAssetsExcludingGoodwill": "60281000", "cashAndCashEquivalentsAtCarryingValue": "176000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119600000", "profitLoss": "None", "dividendPayout": "96802000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2430617000", "operatingCashflow": "-1611733000", "capitalExpenditures": "25489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1682755000", "cashflowFromInvestment": "-12752000", "stockBasedCompensation": "13736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58270000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216174000, "cost_of_revenue": 7484000, "gross_profit": 208690000, "research_and_development": 0.31, "selling_general_admin": 62910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369816000, "depreciation_amortisation": 1308000, "ebitda": 371124000, "interest_expense": 239000000, "interest_income": null, "other_non_operating": null, "pretax_income": 130687999, "tax_provision": 11088000, "effective_tax_rate": null, "net_income": 119600000, "net_income_continuing_ops": 119600000, "net_income_to_common": 119600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176000000, "short_term_investments": 12000, "net_receivables": 154837000, "inventory": 3943000, "other_current_assets": null, "total_current_assets": 175764000, "net_ppe": null, "goodwill": null, "intangible_assets": 60281000, "goodwill_and_intangibles": 60281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10262043000, "total_assets": 11937000000, "short_term_debt": 2400000000, "accounts_payable": 42528000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2606381000, "long_term_debt": 8067086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7982231000, "total_liabilities": 10588000000, "total_debt": 10467086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524774000, "total_equity": 1349000000, "shares_outstanding": 110027770, "operating_cash_flow": -1611733000, "stock_based_compensation": 13736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12752000, "dividends_paid": 96802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1682755000, "free_cash_flow": -1586244000, "net_change_in_cash": 58270000 }, "raw_data": { "income": { "ebit": "369816000", "ebitda": "371124000", "netIncome": "119600000", "grossProfit": "208690000", "depreciation": "None", "totalRevenue": "216174000", "costOfRevenue": "7484000", "interestIncome": "378717000", "incomeBeforeTax": "130687999", "interestExpense": "239000000", "operatingIncome": "133392000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11088000", "reportedCurrency": "USD", "netInterestIncome": "139678000", "nonInterestIncome": "None", "operatingExpenses": "75298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1308000", "sellingGeneralAndAdministrative": "62910000", "netIncomeFromContinuingOperations": "119600000" }, "balance": { "goodwill": "None", "inventory": "3943000", "commonStock": "849000", "currentDebt": "None", "investments": "None", "totalAssets": "11937000000", "longTermDebt": "8067086000", "shortTermDebt": "2400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60281000", "reportedCurrency": "USD", "retainedEarnings": "-524774000", "totalLiabilities": "10588000000", "otherCurrentAssets": "-154837000", "totalCurrentAssets": "175764000", "currentLongTermDebt": "1411389000", "longTermInvestments": "10014905000", "shortTermInvestments": "12000", "currentNetReceivables": "154837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10262043000", "currentAccountsPayable": "42528000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5106000", "shortLongTermDebtTotal": "10467086000", "totalShareholderEquity": "1349000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1152464000", "totalCurrentLiabilities": "2606381000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7982231000", "cashAndShortTermInvestments": "176000000", "commonStockSharesOutstanding": "110027770", "intangibleAssetsExcludingGoodwill": "60281000", "cashAndCashEquivalentsAtCarryingValue": "176000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119600000", "profitLoss": "None", "dividendPayout": "96802000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2430617000", "operatingCashflow": "-1611733000", "capitalExpenditures": "25489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1682755000", "cashflowFromInvestment": "-12752000", "stockBasedCompensation": "13736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "58270000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1308000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 370679000, "cost_of_revenue": 322202000, "gross_profit": 48477000, "ebit": -8006000, "ebitda": -5734000, "pretax_income": -8006000, "tax_provision": -2503000, "net_income": -5503000, "net_income_to_common": -5503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202000000, "total_current_assets": 202000000, "total_assets": 26816000000, "short_term_debt": 3355621000, "long_term_debt": 21790642000, "total_debt": 25146263000, "total_liabilities": 25859000000, "total_equity": 957000000, "shares_outstanding": 124769000, "goodwill_and_intangibles": 111759000 }, "cash_flow": { "operating_cash_flow": -4507591000, "capital_expenditure": 0, "free_cash_flow": -4507591000, "dividends_paid": 25505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324903, "ticker_id": 3471, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8006000", "ebitda": "-5734000", "netIncome": "-5503000", "grossProfit": "48477000", "depreciation": "None", "totalRevenue": "370679000", "costOfRevenue": "322202000", "interestIncome": "356919000", "incomeBeforeTax": "-8006000", "interestExpense": "322202000", "operatingIncome": "-8006000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2503000", "reportedCurrency": "USD", "netInterestIncome": "34717000", "nonInterestIncome": "None", "operatingExpenses": "56483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2272000", "sellingGeneralAndAdministrative": "47425000", "netIncomeFromContinuingOperations": "-5503000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "26816000000", "longTermDebt": "21790642000", "shortTermDebt": "3355621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "88386000", "reportedCurrency": "USD", "retainedEarnings": "-1548389000", "totalLiabilities": "25859000000", "otherCurrentAssets": "-779512000", "totalCurrentAssets": "202000000", "currentLongTermDebt": "3251160000", "longTermInvestments": "803038000", "shortTermInvestments": "476387000", "currentNetReceivables": "302711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26614000000", "currentAccountsPayable": "116807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25285000000", "totalShareholderEquity": "957000000", "capitalLeaseObligations": "9713000", "otherCurrentLiabilities": "-119307000", "totalCurrentLiabilities": "3355621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22503465000", "cashAndShortTermInvestments": "202000000", "commonStockSharesOutstanding": "124769000", "intangibleAssetsExcludingGoodwill": "88386000", "cashAndCashEquivalentsAtCarryingValue": "202000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5500000", "profitLoss": "None", "dividendPayout": "25505000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4507591000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3124417000", "cashflowFromInvestment": "1228763000", "stockBasedCompensation": "6215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370679000, "cost_of_revenue": 322202000, "gross_profit": 48477000, "research_and_development": null, "selling_general_admin": 47425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8006000, "depreciation_amortisation": 2272000, "ebitda": -5734000, "interest_expense": 322202000, "interest_income": null, "other_non_operating": null, "pretax_income": -8006000, "tax_provision": -2503000, "effective_tax_rate": null, "net_income": -5503000, "net_income_continuing_ops": -5503000, "net_income_to_common": -5503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202000000, "short_term_investments": 476387000, "net_receivables": 302711000, "inventory": null, "other_current_assets": null, "total_current_assets": 202000000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 88386000, "goodwill_and_intangibles": 111759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26614000000, "total_assets": 26816000000, "short_term_debt": 3355621000, "accounts_payable": 116807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3355621000, "long_term_debt": 21790642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22503465000, "total_liabilities": 25859000000, "total_debt": 25146263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1548389000, "total_equity": 957000000, "shares_outstanding": 124769000, "operating_cash_flow": -4507591000, "stock_based_compensation": 6215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1228763000, "dividends_paid": 25505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3124417000, "free_cash_flow": -4507591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8006000", "ebitda": "-5734000", "netIncome": "-5503000", "grossProfit": "48477000", "depreciation": "None", "totalRevenue": "370679000", "costOfRevenue": "322202000", "interestIncome": "356919000", "incomeBeforeTax": "-8006000", "interestExpense": "322202000", "operatingIncome": "-8006000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2503000", "reportedCurrency": "USD", "netInterestIncome": "34717000", "nonInterestIncome": "None", "operatingExpenses": "56483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2272000", "sellingGeneralAndAdministrative": "47425000", "netIncomeFromContinuingOperations": "-5503000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "26816000000", "longTermDebt": "21790642000", "shortTermDebt": "3355621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "88386000", "reportedCurrency": "USD", "retainedEarnings": "-1548389000", "totalLiabilities": "25859000000", "otherCurrentAssets": "-779512000", "totalCurrentAssets": "202000000", "currentLongTermDebt": "3251160000", "longTermInvestments": "803038000", "shortTermInvestments": "476387000", "currentNetReceivables": "302711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26614000000", "currentAccountsPayable": "116807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25285000000", "totalShareholderEquity": "957000000", "capitalLeaseObligations": "9713000", "otherCurrentLiabilities": "-119307000", "totalCurrentLiabilities": "3355621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22503465000", "cashAndShortTermInvestments": "202000000", "commonStockSharesOutstanding": "124769000", "intangibleAssetsExcludingGoodwill": "88386000", "cashAndCashEquivalentsAtCarryingValue": "202000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5500000", "profitLoss": "None", "dividendPayout": "25505000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4507591000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3124417000", "cashflowFromInvestment": "1228763000", "stockBasedCompensation": "6215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2272000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 210746000, "cost_of_revenue": 9304000, "gross_profit": 201442000, "ebit": 329069000, "ebitda": 331342000, "pretax_income": 28031000, "tax_provision": 8007999, "net_income": 20023000, "net_income_to_common": 20023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255664000, "total_current_assets": 1003081000, "total_assets": 23701114000, "short_term_debt": 3278814000, "long_term_debt": 18873693000, "total_debt": 22152507000, "total_liabilities": 22718498000, "total_equity": 982616000, "shares_outstanding": 126570000, "goodwill_and_intangibles": 33996000 }, "cash_flow": { "operating_cash_flow": -3360636000, "capital_expenditure": 0, "free_cash_flow": -3360636000, "dividends_paid": 25759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324904, "ticker_id": 3471, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329069000", "ebitda": "331342000", "netIncome": "20023000", "grossProfit": "201442000", "depreciation": "None", "totalRevenue": "210746000", "costOfRevenue": "9304000", "interestIncome": "326965000", "incomeBeforeTax": "28031000", "interestExpense": "301038000", "operatingIncome": "329069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8007999", "reportedCurrency": "USD", "netInterestIncome": "25927000", "nonInterestIncome": "None", "operatingExpenses": "-127627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2273000", "sellingGeneralAndAdministrative": "40800000", "netIncomeFromContinuingOperations": "20023000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "23701114000", "longTermDebt": "18873693000", "shortTermDebt": "3278814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10623000", "reportedCurrency": "USD", "retainedEarnings": "-1517381000", "totalLiabilities": "22718498000", "otherCurrentAssets": "193446000", "totalCurrentAssets": "1003081000", "currentLongTermDebt": "3247947000", "longTermInvestments": "827204000", "shortTermInvestments": "423016000", "currentNetReceivables": "130955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22698033000", "currentAccountsPayable": "91549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15256000", "shortLongTermDebtTotal": "22163173000", "totalShareholderEquity": "982616000", "capitalLeaseObligations": "10666000", "otherCurrentLiabilities": "181973000", "totalCurrentLiabilities": "3552336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19166162000", "cashAndShortTermInvestments": "255664000", "commonStockSharesOutstanding": "126570000", "intangibleAssetsExcludingGoodwill": "10623000", "cashAndCashEquivalentsAtCarryingValue": "255664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "25759000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3360636000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1868960000", "cashflowFromInvestment": "1610597000", "stockBasedCompensation": "2363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210746000, "cost_of_revenue": 9304000, "gross_profit": 201442000, "research_and_development": null, "selling_general_admin": 40800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329069000, "depreciation_amortisation": 2273000, "ebitda": 331342000, "interest_expense": 301038000, "interest_income": null, "other_non_operating": null, "pretax_income": 28031000, "tax_provision": 8007999, "effective_tax_rate": null, "net_income": 20023000, "net_income_continuing_ops": 20023000, "net_income_to_common": 20023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255664000, "short_term_investments": 423016000, "net_receivables": 130955000, "inventory": null, "other_current_assets": null, "total_current_assets": 1003081000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 10623000, "goodwill_and_intangibles": 33996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22698033000, "total_assets": 23701114000, "short_term_debt": 3278814000, "accounts_payable": 91549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3552336000, "long_term_debt": 18873693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19166162000, "total_liabilities": 22718498000, "total_debt": 22152507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1517381000, "total_equity": 982616000, "shares_outstanding": 126570000, "operating_cash_flow": -3360636000, "stock_based_compensation": 2363000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1610597000, "dividends_paid": 25759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1868960000, "free_cash_flow": -3360636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329069000", "ebitda": "331342000", "netIncome": "20023000", "grossProfit": "201442000", "depreciation": "None", "totalRevenue": "210746000", "costOfRevenue": "9304000", "interestIncome": "326965000", "incomeBeforeTax": "28031000", "interestExpense": "301038000", "operatingIncome": "329069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8007999", "reportedCurrency": "USD", "netInterestIncome": "25927000", "nonInterestIncome": "None", "operatingExpenses": "-127627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2273000", "sellingGeneralAndAdministrative": "40800000", "netIncomeFromContinuingOperations": "20023000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "23701114000", "longTermDebt": "18873693000", "shortTermDebt": "3278814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10623000", "reportedCurrency": "USD", "retainedEarnings": "-1517381000", "totalLiabilities": "22718498000", "otherCurrentAssets": "193446000", "totalCurrentAssets": "1003081000", "currentLongTermDebt": "3247947000", "longTermInvestments": "827204000", "shortTermInvestments": "423016000", "currentNetReceivables": "130955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22698033000", "currentAccountsPayable": "91549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15256000", "shortLongTermDebtTotal": "22163173000", "totalShareholderEquity": "982616000", "capitalLeaseObligations": "10666000", "otherCurrentLiabilities": "181973000", "totalCurrentLiabilities": "3552336000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19166162000", "cashAndShortTermInvestments": "255664000", "commonStockSharesOutstanding": "126570000", "intangibleAssetsExcludingGoodwill": "10623000", "cashAndCashEquivalentsAtCarryingValue": "255664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "25759000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3360636000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1868960000", "cashflowFromInvestment": "1610597000", "stockBasedCompensation": "2363000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2273000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 327574000, "cost_of_revenue": 284537000, "gross_profit": 43037000, "ebit": -1351000, "ebitda": 978000, "pretax_income": -1351000, "tax_provision": 6353000, "net_income": -7704000, "net_income_to_common": -7704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226321000, "total_current_assets": 226321000, "total_assets": 22600766000, "short_term_debt": 3042216000, "long_term_debt": 17972984000, "total_debt": 21015200000, "total_liabilities": 21601752000, "total_equity": 999014000, "shares_outstanding": 129018000, "goodwill_and_intangibles": 66563000 }, "cash_flow": { "operating_cash_flow": -2668137000, "capital_expenditure": 0, "free_cash_flow": -2668137000, "dividends_paid": 26046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324906, "ticker_id": 3471, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1351000", "ebitda": "978000", "netIncome": "-7704000", "grossProfit": "43037000", "depreciation": "None", "totalRevenue": "327574000", "costOfRevenue": "284537000", "interestIncome": "299531000", "incomeBeforeTax": "-1351000", "interestExpense": "284537000", "operatingIncome": "-1351000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6353000", "reportedCurrency": "USD", "netInterestIncome": "14994000", "nonInterestIncome": "None", "operatingExpenses": "44388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2329000", "sellingGeneralAndAdministrative": "37673000", "netIncomeFromContinuingOperations": "-7704000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1268000", "currentDebt": "None", "investments": "None", "totalAssets": "22600766000", "longTermDebt": "17972984000", "shortTermDebt": "3042216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "43190000", "reportedCurrency": "USD", "retainedEarnings": "1096095000", "totalLiabilities": "21601752000", "otherCurrentAssets": "-765456000", "totalCurrentAssets": "226321000", "currentLongTermDebt": "3042216000", "longTermInvestments": "753111000", "shortTermInvestments": "284372000", "currentNetReceivables": "254763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "102813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15543000", "shortLongTermDebtTotal": "21026800000", "totalShareholderEquity": "999014000", "capitalLeaseObligations": "11600000", "otherCurrentLiabilities": "-218846000", "totalCurrentLiabilities": "2939701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "226321000", "commonStockSharesOutstanding": "129018000", "intangibleAssetsExcludingGoodwill": "43190000", "cashAndCashEquivalentsAtCarryingValue": "226321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7704000", "profitLoss": "None", "dividendPayout": "26046000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2668137000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1266491000", "cashflowFromInvestment": "1283609000", "stockBasedCompensation": "5071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327574000, "cost_of_revenue": 284537000, "gross_profit": 43037000, "research_and_development": null, "selling_general_admin": 37673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1351000, "depreciation_amortisation": 2329000, "ebitda": 978000, "interest_expense": 284537000, "interest_income": null, "other_non_operating": null, "pretax_income": -1351000, "tax_provision": 6353000, "effective_tax_rate": null, "net_income": -7704000, "net_income_continuing_ops": -7704000, "net_income_to_common": -7704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226321000, "short_term_investments": 284372000, "net_receivables": 254763000, "inventory": null, "other_current_assets": null, "total_current_assets": 226321000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 43190000, "goodwill_and_intangibles": 66563000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23373000, "total_assets": 22600766000, "short_term_debt": 3042216000, "accounts_payable": 102813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2939701000, "long_term_debt": 17972984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 21601752000, "total_debt": 21015200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1096095000, "total_equity": 999014000, "shares_outstanding": 129018000, "operating_cash_flow": -2668137000, "stock_based_compensation": 5071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1283609000, "dividends_paid": 26046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1266491000, "free_cash_flow": -2668137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1351000", "ebitda": "978000", "netIncome": "-7704000", "grossProfit": "43037000", "depreciation": "None", "totalRevenue": "327574000", "costOfRevenue": "284537000", "interestIncome": "299531000", "incomeBeforeTax": "-1351000", "interestExpense": "284537000", "operatingIncome": "-1351000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6353000", "reportedCurrency": "USD", "netInterestIncome": "14994000", "nonInterestIncome": "None", "operatingExpenses": "44388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2329000", "sellingGeneralAndAdministrative": "37673000", "netIncomeFromContinuingOperations": "-7704000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1268000", "currentDebt": "None", "investments": "None", "totalAssets": "22600766000", "longTermDebt": "17972984000", "shortTermDebt": "3042216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "43190000", "reportedCurrency": "USD", "retainedEarnings": "1096095000", "totalLiabilities": "21601752000", "otherCurrentAssets": "-765456000", "totalCurrentAssets": "226321000", "currentLongTermDebt": "3042216000", "longTermInvestments": "753111000", "shortTermInvestments": "284372000", "currentNetReceivables": "254763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "102813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15543000", "shortLongTermDebtTotal": "21026800000", "totalShareholderEquity": "999014000", "capitalLeaseObligations": "11600000", "otherCurrentLiabilities": "-218846000", "totalCurrentLiabilities": "2939701000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "226321000", "commonStockSharesOutstanding": "129018000", "intangibleAssetsExcludingGoodwill": "43190000", "cashAndCashEquivalentsAtCarryingValue": "226321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7704000", "profitLoss": "None", "dividendPayout": "26046000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2668137000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1266491000", "cashflowFromInvestment": "1283609000", "stockBasedCompensation": "5071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2329000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 217590000, "cost_of_revenue": 270502000, "gross_profit": -52912000, "ebit": -93930000, "ebitda": -91223000, "pretax_income": -93930000, "tax_provision": 4562000, "net_income": -98492000, "net_income_to_common": -98492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 301979000, "total_current_assets": 301979000, "total_assets": 21333020000, "short_term_debt": 2333551000, "long_term_debt": 17164842000, "total_debt": 19498393000, "total_liabilities": 20279557000, "total_equity": 1053463000, "shares_outstanding": 133006000, "goodwill_and_intangibles": 69857000 }, "cash_flow": { "operating_cash_flow": -2113243000, "capital_expenditure": 0, "free_cash_flow": -2113243000, "dividends_paid": 27082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324907, "ticker_id": 3471, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93930000", "ebitda": "-91223000", "netIncome": "-98492000", "grossProfit": "-52912000", "depreciation": "None", "totalRevenue": "217590000", "costOfRevenue": "270502000", "interestIncome": "284336000", "incomeBeforeTax": "-93930000", "interestExpense": "270502000", "operatingIncome": "-93930000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4562000", "reportedCurrency": "USD", "netInterestIncome": "13834000", "nonInterestIncome": "None", "operatingExpenses": "41018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2707000", "sellingGeneralAndAdministrative": "35467000", "netIncomeFromContinuingOperations": "-98492000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1316000", "currentDebt": "None", "investments": "None", "totalAssets": "21333020000", "longTermDebt": "17164842000", "shortTermDebt": "2333551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "46484000", "reportedCurrency": "USD", "retainedEarnings": "1105549000", "totalLiabilities": "20279557000", "otherCurrentAssets": "-690065000", "totalCurrentAssets": "301979000", "currentLongTermDebt": "2333551000", "longTermInvestments": "609417000", "shortTermInvestments": "114499000", "currentNetReceivables": "273587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "92484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15302000", "shortLongTermDebtTotal": "19510737000", "totalShareholderEquity": "1053463000", "capitalLeaseObligations": "12344000", "otherCurrentLiabilities": "-2434189000", "totalCurrentLiabilities": "1600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17522583000", "cashAndShortTermInvestments": "301979000", "commonStockSharesOutstanding": "133006000", "intangibleAssetsExcludingGoodwill": "46484000", "cashAndCashEquivalentsAtCarryingValue": "301979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98492000", "profitLoss": "None", "dividendPayout": "27082000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2113243000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1235917000", "cashflowFromInvestment": "979077000", "stockBasedCompensation": "4629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7513000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217590000, "cost_of_revenue": 270502000, "gross_profit": -52912000, "research_and_development": null, "selling_general_admin": 35467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93930000, "depreciation_amortisation": 2707000, "ebitda": -91223000, "interest_expense": 270502000, "interest_income": null, "other_non_operating": null, "pretax_income": -93930000, "tax_provision": 4562000, "effective_tax_rate": null, "net_income": -98492000, "net_income_continuing_ops": -98492000, "net_income_to_common": -98492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 301979000, "short_term_investments": 114499000, "net_receivables": 273587000, "inventory": null, "other_current_assets": null, "total_current_assets": 301979000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 46484000, "goodwill_and_intangibles": 69857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23373000, "total_assets": 21333020000, "short_term_debt": 2333551000, "accounts_payable": 92484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1600000, "long_term_debt": 17164842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17522583000, "total_liabilities": 20279557000, "total_debt": 19498393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1105549000, "total_equity": 1053463000, "shares_outstanding": 133006000, "operating_cash_flow": -2113243000, "stock_based_compensation": 4629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 979077000, "dividends_paid": 27082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1235917000, "free_cash_flow": -2113243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93930000", "ebitda": "-91223000", "netIncome": "-98492000", "grossProfit": "-52912000", "depreciation": "None", "totalRevenue": "217590000", "costOfRevenue": "270502000", "interestIncome": "284336000", "incomeBeforeTax": "-93930000", "interestExpense": "270502000", "operatingIncome": "-93930000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4562000", "reportedCurrency": "USD", "netInterestIncome": "13834000", "nonInterestIncome": "None", "operatingExpenses": "41018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2707000", "sellingGeneralAndAdministrative": "35467000", "netIncomeFromContinuingOperations": "-98492000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1316000", "currentDebt": "None", "investments": "None", "totalAssets": "21333020000", "longTermDebt": "17164842000", "shortTermDebt": "2333551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "46484000", "reportedCurrency": "USD", "retainedEarnings": "1105549000", "totalLiabilities": "20279557000", "otherCurrentAssets": "-690065000", "totalCurrentAssets": "301979000", "currentLongTermDebt": "2333551000", "longTermInvestments": "609417000", "shortTermInvestments": "114499000", "currentNetReceivables": "273587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "92484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15302000", "shortLongTermDebtTotal": "19510737000", "totalShareholderEquity": "1053463000", "capitalLeaseObligations": "12344000", "otherCurrentLiabilities": "-2434189000", "totalCurrentLiabilities": "1600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17522583000", "cashAndShortTermInvestments": "301979000", "commonStockSharesOutstanding": "133006000", "intangibleAssetsExcludingGoodwill": "46484000", "cashAndCashEquivalentsAtCarryingValue": "301979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98492000", "profitLoss": "None", "dividendPayout": "27082000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2113243000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1235917000", "cashflowFromInvestment": "979077000", "stockBasedCompensation": "4629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7513000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2707000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 307941000, "cost_of_revenue": 244152000, "gross_profit": 63789000, "ebit": 22409000, "ebitda": 25162000, "pretax_income": 22409000, "tax_provision": 6262000, "net_income": 16147000, "net_income_to_common": 16147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259918000, "total_current_assets": 259918000, "total_assets": 19871775000, "short_term_debt": 2020455000, "long_term_debt": 15823277000, "total_debt": 17843732000, "total_liabilities": 18688281000, "total_equity": 1183494000, "shares_outstanding": 132766000, "goodwill_and_intangibles": 73003000 }, "cash_flow": { "operating_cash_flow": -1952505000, "capital_expenditure": 0, "free_cash_flow": -1952505000, "dividends_paid": 27100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324908, "ticker_id": 3471, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22409000", "ebitda": "25162000", "netIncome": "16147000", "grossProfit": "63789000", "depreciation": "None", "totalRevenue": "307941000", "costOfRevenue": "244152000", "interestIncome": "272094000", "incomeBeforeTax": "22409000", "interestExpense": "244152000", "operatingIncome": "22409000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6262000", "reportedCurrency": "USD", "netInterestIncome": "27942000", "nonInterestIncome": "None", "operatingExpenses": "41380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2753000", "sellingGeneralAndAdministrative": "35872000", "netIncomeFromContinuingOperations": "16147000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "19871775000", "longTermDebt": "15823277000", "shortTermDebt": "2020455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "49630000", "reportedCurrency": "USD", "retainedEarnings": "1205798000", "totalLiabilities": "18688281000", "otherCurrentAssets": "-656258000", "totalCurrentAssets": "259918000", "currentLongTermDebt": "2020455000", "longTermInvestments": "726341000", "shortTermInvestments": "204602000", "currentNetReceivables": "191738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "91894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15434000", "shortLongTermDebtTotal": "17856801000", "totalShareholderEquity": "1183494000", "capitalLeaseObligations": "13069000", "otherCurrentLiabilities": "-2117893000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15861099000", "cashAndShortTermInvestments": "259918000", "commonStockSharesOutstanding": "132766000", "intangibleAssetsExcludingGoodwill": "49630000", "cashAndCashEquivalentsAtCarryingValue": "259918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16147000", "profitLoss": "None", "dividendPayout": "27100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1952505000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1327296000", "cashflowFromInvestment": "658757000", "stockBasedCompensation": "5104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307941000, "cost_of_revenue": 244152000, "gross_profit": 63789000, "research_and_development": null, "selling_general_admin": 35872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22409000, "depreciation_amortisation": 2753000, "ebitda": 25162000, "interest_expense": 244152000, "interest_income": null, "other_non_operating": null, "pretax_income": 22409000, "tax_provision": 6262000, "effective_tax_rate": null, "net_income": 16147000, "net_income_continuing_ops": 16147000, "net_income_to_common": 16147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259918000, "short_term_investments": 204602000, "net_receivables": 191738000, "inventory": null, "other_current_assets": null, "total_current_assets": 259918000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 49630000, "goodwill_and_intangibles": 73003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23373000, "total_assets": 19871775000, "short_term_debt": 2020455000, "accounts_payable": 91894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 15823277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15861099000, "total_liabilities": 18688281000, "total_debt": 17843732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1205798000, "total_equity": 1183494000, "shares_outstanding": 132766000, "operating_cash_flow": -1952505000, "stock_based_compensation": 5104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 658757000, "dividends_paid": 27100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1327296000, "free_cash_flow": -1952505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22409000", "ebitda": "25162000", "netIncome": "16147000", "grossProfit": "63789000", "depreciation": "None", "totalRevenue": "307941000", "costOfRevenue": "244152000", "interestIncome": "272094000", "incomeBeforeTax": "22409000", "interestExpense": "244152000", "operatingIncome": "22409000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6262000", "reportedCurrency": "USD", "netInterestIncome": "27942000", "nonInterestIncome": "None", "operatingExpenses": "41380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2753000", "sellingGeneralAndAdministrative": "35872000", "netIncomeFromContinuingOperations": "16147000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1330000", "currentDebt": "None", "investments": "None", "totalAssets": "19871775000", "longTermDebt": "15823277000", "shortTermDebt": "2020455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "49630000", "reportedCurrency": "USD", "retainedEarnings": "1205798000", "totalLiabilities": "18688281000", "otherCurrentAssets": "-656258000", "totalCurrentAssets": "259918000", "currentLongTermDebt": "2020455000", "longTermInvestments": "726341000", "shortTermInvestments": "204602000", "currentNetReceivables": "191738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "91894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15434000", "shortLongTermDebtTotal": "17856801000", "totalShareholderEquity": "1183494000", "capitalLeaseObligations": "13069000", "otherCurrentLiabilities": "-2117893000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15861099000", "cashAndShortTermInvestments": "259918000", "commonStockSharesOutstanding": "132766000", "intangibleAssetsExcludingGoodwill": "49630000", "cashAndCashEquivalentsAtCarryingValue": "259918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16147000", "profitLoss": "None", "dividendPayout": "27100000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1952505000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1327296000", "cashflowFromInvestment": "658757000", "stockBasedCompensation": "5104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2753000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 30879000, "cost_of_revenue": 9696000, "gross_profit": 21183000, "ebit": 238401000, "ebitda": 241186000, "pretax_income": -356000, "tax_provision": 6262000, "net_income": -6618000, "net_income_to_common": -6618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 245165000, "total_current_assets": 670577000, "total_assets": 18258344000, "short_term_debt": 1750089000, "long_term_debt": 14633783000, "total_debt": 16383872000, "total_liabilities": 17070481000, "total_equity": 1187863000, "shares_outstanding": 132294000, "goodwill_and_intangibles": 42422000 }, "cash_flow": { "operating_cash_flow": -853984000, "capital_expenditure": 0, "free_cash_flow": -853984000, "dividends_paid": 26843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324909, "ticker_id": 3471, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238401000", "ebitda": "241186000", "netIncome": "-6618000", "grossProfit": "21183000", "depreciation": "None", "totalRevenue": "30879000", "costOfRevenue": "9696000", "interestIncome": "266364000", "incomeBeforeTax": "-356000", "interestExpense": "238757000", "operatingIncome": "-11348999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6262000", "reportedCurrency": "USD", "netInterestIncome": "27607000", "nonInterestIncome": "None", "operatingExpenses": "32531999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2785000", "sellingGeneralAndAdministrative": "24507000", "netIncomeFromContinuingOperations": "-6618000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "18258344000", "longTermDebt": "14633783000", "shortTermDebt": "1750089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19049000", "reportedCurrency": "USD", "retainedEarnings": "1191401000", "totalLiabilities": "17070481000", "otherCurrentAssets": "-670577000", "totalCurrentAssets": "670577000", "currentLongTermDebt": "1750089000", "longTermInvestments": "781029000", "shortTermInvestments": "211474000", "currentNetReceivables": "213938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "77791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13841000", "shortLongTermDebtTotal": "16394900000", "totalShareholderEquity": "1187863000", "capitalLeaseObligations": "11028000", "otherCurrentLiabilities": "-1827880000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16896275000", "cashAndShortTermInvestments": "245165000", "commonStockSharesOutstanding": "132294000", "intangibleAssetsExcludingGoodwill": "19049000", "cashAndCashEquivalentsAtCarryingValue": "245165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6618000", "profitLoss": "None", "dividendPayout": "26843000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-853984000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160052000", "cashflowFromInvestment": "1000996000", "stockBasedCompensation": "3793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2785000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30879000, "cost_of_revenue": 9696000, "gross_profit": 21183000, "research_and_development": null, "selling_general_admin": 24507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238401000, "depreciation_amortisation": 2785000, "ebitda": 241186000, "interest_expense": 238757000, "interest_income": null, "other_non_operating": null, "pretax_income": -356000, "tax_provision": 6262000, "effective_tax_rate": null, "net_income": -6618000, "net_income_continuing_ops": -6618000, "net_income_to_common": -6618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 245165000, "short_term_investments": 211474000, "net_receivables": 213938000, "inventory": null, "other_current_assets": null, "total_current_assets": 670577000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 19049000, "goodwill_and_intangibles": 42422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23373000, "total_assets": 18258344000, "short_term_debt": 1750089000, "accounts_payable": 77791000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 14633783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16896275000, "total_liabilities": 17070481000, "total_debt": 16383872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1191401000, "total_equity": 1187863000, "shares_outstanding": 132294000, "operating_cash_flow": -853984000, "stock_based_compensation": 3793000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000996000, "dividends_paid": 26843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160052000, "free_cash_flow": -853984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238401000", "ebitda": "241186000", "netIncome": "-6618000", "grossProfit": "21183000", "depreciation": "None", "totalRevenue": "30879000", "costOfRevenue": "9696000", "interestIncome": "266364000", "incomeBeforeTax": "-356000", "interestExpense": "238757000", "operatingIncome": "-11348999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6262000", "reportedCurrency": "USD", "netInterestIncome": "27607000", "nonInterestIncome": "None", "operatingExpenses": "32531999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2785000", "sellingGeneralAndAdministrative": "24507000", "netIncomeFromContinuingOperations": "-6618000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "18258344000", "longTermDebt": "14633783000", "shortTermDebt": "1750089000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "19049000", "reportedCurrency": "USD", "retainedEarnings": "1191401000", "totalLiabilities": "17070481000", "otherCurrentAssets": "-670577000", "totalCurrentAssets": "670577000", "currentLongTermDebt": "1750089000", "longTermInvestments": "781029000", "shortTermInvestments": "211474000", "currentNetReceivables": "213938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23373000", "currentAccountsPayable": "77791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13841000", "shortLongTermDebtTotal": "16394900000", "totalShareholderEquity": "1187863000", "capitalLeaseObligations": "11028000", "otherCurrentLiabilities": "-1827880000", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16896275000", "cashAndShortTermInvestments": "245165000", "commonStockSharesOutstanding": "132294000", "intangibleAssetsExcludingGoodwill": "19049000", "cashAndCashEquivalentsAtCarryingValue": "245165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6618000", "profitLoss": "None", "dividendPayout": "26843000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-853984000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160052000", "cashflowFromInvestment": "1000996000", "stockBasedCompensation": "3793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2785000", "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": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 69722000, "cost_of_revenue": 9532000, "gross_profit": 60190000, "ebit": 245099000, "ebitda": 247915000, "pretax_income": 21954000, "tax_provision": 7128000, "net_income": 14826000, "net_income_to_common": 14826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253673000, "total_current_assets": 459034000, "total_assets": 18427426000, "short_term_debt": 2042326000, "long_term_debt": 16820962000, "total_debt": 18863288000, "total_liabilities": 17204426000, "total_equity": 1223000000, "shares_outstanding": 132358000, "goodwill_and_intangibles": 104710000 }, "cash_flow": { "operating_cash_flow": -2088369000, "capital_expenditure": 0, "free_cash_flow": -2088369000, "dividends_paid": 25315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324911, "ticker_id": 3471, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245099000", "ebitda": "247915000", "netIncome": "14826000", "grossProfit": "60190000", "depreciation": "None", "totalRevenue": "69722000", "costOfRevenue": "9532000", "interestIncome": "248643000", "incomeBeforeTax": "21954000", "interestExpense": "223145000", "operatingIncome": "245099000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7128000", "reportedCurrency": "USD", "netInterestIncome": "25498000", "nonInterestIncome": "None", "operatingExpenses": "36008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2816000", "sellingGeneralAndAdministrative": "32008000", "netIncomeFromContinuingOperations": "14826000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1322000", "currentDebt": "None", "investments": "None", "totalAssets": "18427426000", "longTermDebt": "16820962000", "shortTermDebt": "2042326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "81337000", "reportedCurrency": "USD", "retainedEarnings": "-1307907000", "totalLiabilities": "17204426000", "otherCurrentAssets": "-656735000", "totalCurrentAssets": "459034000", "currentLongTermDebt": "None", "longTermInvestments": "615693000", "shortTermInvestments": "205361000", "currentNetReceivables": "197701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367064000", "currentAccountsPayable": "80601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15899000", "shortLongTermDebtTotal": "16832669000", "totalShareholderEquity": "1223000000", "capitalLeaseObligations": "11707000", "otherCurrentLiabilities": "-91767000", "totalCurrentLiabilities": "2366806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16979969000", "cashAndShortTermInvestments": "253673000", "commonStockSharesOutstanding": "132358000", "intangibleAssetsExcludingGoodwill": "81337000", "cashAndCashEquivalentsAtCarryingValue": "253673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14826000", "profitLoss": "None", "dividendPayout": "25315000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2088369000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1439332000", "cashflowFromInvestment": "635624000", "stockBasedCompensation": "4699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69722000, "cost_of_revenue": 9532000, "gross_profit": 60190000, "research_and_development": null, "selling_general_admin": 32008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245099000, "depreciation_amortisation": 2816000, "ebitda": 247915000, "interest_expense": 223145000, "interest_income": null, "other_non_operating": null, "pretax_income": 21954000, "tax_provision": 7128000, "effective_tax_rate": null, "net_income": 14826000, "net_income_continuing_ops": 14826000, "net_income_to_common": 14826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253673000, "short_term_investments": 205361000, "net_receivables": 197701000, "inventory": null, "other_current_assets": null, "total_current_assets": 459034000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 81337000, "goodwill_and_intangibles": 104710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1367064000, "total_assets": 18427426000, "short_term_debt": 2042326000, "accounts_payable": 80601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2366806000, "long_term_debt": 16820962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16979969000, "total_liabilities": 17204426000, "total_debt": 18863288000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1307907000, "total_equity": 1223000000, "shares_outstanding": 132358000, "operating_cash_flow": -2088369000, "stock_based_compensation": 4699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 635624000, "dividends_paid": 25315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1439332000, "free_cash_flow": -2088369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245099000", "ebitda": "247915000", "netIncome": "14826000", "grossProfit": "60190000", "depreciation": "None", "totalRevenue": "69722000", "costOfRevenue": "9532000", "interestIncome": "248643000", "incomeBeforeTax": "21954000", "interestExpense": "223145000", "operatingIncome": "245099000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7128000", "reportedCurrency": "USD", "netInterestIncome": "25498000", "nonInterestIncome": "None", "operatingExpenses": "36008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2816000", "sellingGeneralAndAdministrative": "32008000", "netIncomeFromContinuingOperations": "14826000" }, "balance": { "goodwill": "23373000", "inventory": "None", "commonStock": "1322000", "currentDebt": "None", "investments": "None", "totalAssets": "18427426000", "longTermDebt": "16820962000", "shortTermDebt": "2042326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "81337000", "reportedCurrency": "USD", "retainedEarnings": "-1307907000", "totalLiabilities": "17204426000", "otherCurrentAssets": "-656735000", "totalCurrentAssets": "459034000", "currentLongTermDebt": "None", "longTermInvestments": "615693000", "shortTermInvestments": "205361000", "currentNetReceivables": "197701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1367064000", "currentAccountsPayable": "80601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15899000", "shortLongTermDebtTotal": "16832669000", "totalShareholderEquity": "1223000000", "capitalLeaseObligations": "11707000", "otherCurrentLiabilities": "-91767000", "totalCurrentLiabilities": "2366806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16979969000", "cashAndShortTermInvestments": "253673000", "commonStockSharesOutstanding": "132358000", "intangibleAssetsExcludingGoodwill": "81337000", "cashAndCashEquivalentsAtCarryingValue": "253673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14826000", "profitLoss": "None", "dividendPayout": "25315000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2088369000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1439332000", "cashflowFromInvestment": "635624000", "stockBasedCompensation": "4699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 67447000, "cost_of_revenue": 8528000, "gross_profit": 58919000, "ebit": 220582000, "ebitda": 225630000, "pretax_income": 20458000, "tax_provision": 4924000, "net_income": 15534000, "net_income_to_common": 15534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275581000, "total_current_assets": 275581000, "total_assets": 16491104000, "short_term_debt": 1521106000, "long_term_debt": 14970176000, "total_debt": 16491282000, "total_liabilities": 15270366000, "total_equity": 1220738000, "shares_outstanding": 132124000, "goodwill_and_intangibles": 110234000 }, "cash_flow": { "operating_cash_flow": -1966000000, "capital_expenditure": 0, "free_cash_flow": -1966000000, "dividends_paid": 23893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324912, "ticker_id": 3471, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220582000", "ebitda": "225630000", "netIncome": "15534000", "grossProfit": "58919000", "depreciation": "None", "totalRevenue": "67447000", "costOfRevenue": "8528000", "interestIncome": "225417000", "incomeBeforeTax": "20458000", "interestExpense": "200124000", "operatingIncome": "25635000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4924000", "reportedCurrency": "USD", "netInterestIncome": "25293000", "nonInterestIncome": "None", "operatingExpenses": "33284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5048000", "sellingGeneralAndAdministrative": "25946000", "netIncomeFromContinuingOperations": "15534000" }, "balance": { "goodwill": "23373000", "inventory": "0", "commonStock": "1322000", "currentDebt": "None", "investments": "None", "totalAssets": "16491104000", "longTermDebt": "14970176000", "shortTermDebt": "1521106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "86861000", "reportedCurrency": "USD", "retainedEarnings": "-1297418000", "totalLiabilities": "15270366000", "otherCurrentAssets": "-584506000", "totalCurrentAssets": "275581000", "currentLongTermDebt": "None", "longTermInvestments": "550900000", "shortTermInvestments": "144777000", "currentNetReceivables": "164148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1703800000", "currentAccountsPayable": "64758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14982832000", "totalShareholderEquity": "1220738000", "capitalLeaseObligations": "12656000", "otherCurrentLiabilities": "-68836000", "totalCurrentLiabilities": "1521106000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16482209000", "cashAndShortTermInvestments": "275581000", "commonStockSharesOutstanding": "132124000", "intangibleAssetsExcludingGoodwill": "86861000", "cashAndCashEquivalentsAtCarryingValue": "275581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15534000", "profitLoss": "None", "dividendPayout": "23893000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1966000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1413501000", "cashflowFromInvestment": "551492000", "stockBasedCompensation": "5553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67447000, "cost_of_revenue": 8528000, "gross_profit": 58919000, "research_and_development": null, "selling_general_admin": 25946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220582000, "depreciation_amortisation": 5048000, "ebitda": 225630000, "interest_expense": 200124000, "interest_income": null, "other_non_operating": null, "pretax_income": 20458000, "tax_provision": 4924000, "effective_tax_rate": null, "net_income": 15534000, "net_income_continuing_ops": 15534000, "net_income_to_common": 15534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275581000, "short_term_investments": 144777000, "net_receivables": 164148000, "inventory": 0, "other_current_assets": null, "total_current_assets": 275581000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 86861000, "goodwill_and_intangibles": 110234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1703800000, "total_assets": 16491104000, "short_term_debt": 1521106000, "accounts_payable": 64758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1521106000, "long_term_debt": 14970176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16482209000, "total_liabilities": 15270366000, "total_debt": 16491282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1297418000, "total_equity": 1220738000, "shares_outstanding": 132124000, "operating_cash_flow": -1966000000, "stock_based_compensation": 5553000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 551492000, "dividends_paid": 23893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1413501000, "free_cash_flow": -1966000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220582000", "ebitda": "225630000", "netIncome": "15534000", "grossProfit": "58919000", "depreciation": "None", "totalRevenue": "67447000", "costOfRevenue": "8528000", "interestIncome": "225417000", "incomeBeforeTax": "20458000", "interestExpense": "200124000", "operatingIncome": "25635000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4924000", "reportedCurrency": "USD", "netInterestIncome": "25293000", "nonInterestIncome": "None", "operatingExpenses": "33284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5048000", "sellingGeneralAndAdministrative": "25946000", "netIncomeFromContinuingOperations": "15534000" }, "balance": { "goodwill": "23373000", "inventory": "0", "commonStock": "1322000", "currentDebt": "None", "investments": "None", "totalAssets": "16491104000", "longTermDebt": "14970176000", "shortTermDebt": "1521106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "86861000", "reportedCurrency": "USD", "retainedEarnings": "-1297418000", "totalLiabilities": "15270366000", "otherCurrentAssets": "-584506000", "totalCurrentAssets": "275581000", "currentLongTermDebt": "None", "longTermInvestments": "550900000", "shortTermInvestments": "144777000", "currentNetReceivables": "164148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1703800000", "currentAccountsPayable": "64758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14982832000", "totalShareholderEquity": "1220738000", "capitalLeaseObligations": "12656000", "otherCurrentLiabilities": "-68836000", "totalCurrentLiabilities": "1521106000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "16482209000", "cashAndShortTermInvestments": "275581000", "commonStockSharesOutstanding": "132124000", "intangibleAssetsExcludingGoodwill": "86861000", "cashAndCashEquivalentsAtCarryingValue": "275581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15534000", "profitLoss": "None", "dividendPayout": "23893000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1966000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1413501000", "cashflowFromInvestment": "551492000", "stockBasedCompensation": "5553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 74549000, "cost_of_revenue": 5834000, "gross_profit": 68715000, "ebit": 211315000, "ebitda": 217589000, "pretax_income": 30785000, "tax_provision": 523000, "net_income": 30262000, "net_income_to_common": 30262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275394000, "total_current_assets": 13818087000, "total_assets": 15057974000, "short_term_debt": 946853000, "long_term_debt": 12420436000, "total_debt": 13367289000, "total_liabilities": 13833811000, "total_equity": 1224163000, "shares_outstanding": 131570000, "goodwill_and_intangibles": 112569000 }, "cash_flow": { "operating_cash_flow": -954171000, "capital_expenditure": 0, "free_cash_flow": -954171000, "dividends_paid": 23860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324913, "ticker_id": 3471, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211315000", "ebitda": "217589000", "netIncome": "30262000", "grossProfit": "68715000", "depreciation": "None", "totalRevenue": "74549000", "costOfRevenue": "5834000", "interestIncome": "204740000", "incomeBeforeTax": "30785000", "interestExpense": "180530000", "operatingIncome": "36146000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "523000", "reportedCurrency": "USD", "netInterestIncome": "24210000", "nonInterestIncome": "None", "operatingExpenses": "32569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6274000", "sellingGeneralAndAdministrative": "27569000", "netIncomeFromContinuingOperations": "30262000" }, "balance": { "goodwill": "23373000", "inventory": "91313000", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "15057974000", "longTermDebt": "12420436000", "shortTermDebt": "946853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "89196000", "reportedCurrency": "USD", "retainedEarnings": "-1289059000", "totalLiabilities": "13833811000", "otherCurrentAssets": "-536432000", "totalCurrentAssets": "13818087000", "currentLongTermDebt": "946853000", "longTermInvestments": "486113000", "shortTermInvestments": "110087000", "currentNetReceivables": "150951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1561000000", "currentAccountsPayable": "65406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13380948000", "totalShareholderEquity": "1224163000", "capitalLeaseObligations": "13659000", "otherCurrentLiabilities": "-1012259000", "totalCurrentLiabilities": "1369484000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12583000000", "cashAndShortTermInvestments": "275394000", "commonStockSharesOutstanding": "131570000", "intangibleAssetsExcludingGoodwill": "89196000", "cashAndCashEquivalentsAtCarryingValue": "275394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30262000", "profitLoss": "None", "dividendPayout": "23860000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-954171000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "575483000", "cashflowFromInvestment": "350287000", "stockBasedCompensation": "6697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74549000, "cost_of_revenue": 5834000, "gross_profit": 68715000, "research_and_development": null, "selling_general_admin": 27569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211315000, "depreciation_amortisation": 6274000, "ebitda": 217589000, "interest_expense": 180530000, "interest_income": null, "other_non_operating": null, "pretax_income": 30785000, "tax_provision": 523000, "effective_tax_rate": null, "net_income": 30262000, "net_income_continuing_ops": 30262000, "net_income_to_common": 30262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275394000, "short_term_investments": 110087000, "net_receivables": 150951000, "inventory": 91313000, "other_current_assets": null, "total_current_assets": 13818087000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 89196000, "goodwill_and_intangibles": 112569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1561000000, "total_assets": 15057974000, "short_term_debt": 946853000, "accounts_payable": 65406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369484000, "long_term_debt": 12420436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12583000000, "total_liabilities": 13833811000, "total_debt": 13367289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1289059000, "total_equity": 1224163000, "shares_outstanding": 131570000, "operating_cash_flow": -954171000, "stock_based_compensation": 6697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 350287000, "dividends_paid": 23860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 575483000, "free_cash_flow": -954171000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211315000", "ebitda": "217589000", "netIncome": "30262000", "grossProfit": "68715000", "depreciation": "None", "totalRevenue": "74549000", "costOfRevenue": "5834000", "interestIncome": "204740000", "incomeBeforeTax": "30785000", "interestExpense": "180530000", "operatingIncome": "36146000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "523000", "reportedCurrency": "USD", "netInterestIncome": "24210000", "nonInterestIncome": "None", "operatingExpenses": "32569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6274000", "sellingGeneralAndAdministrative": "27569000", "netIncomeFromContinuingOperations": "30262000" }, "balance": { "goodwill": "23373000", "inventory": "91313000", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "15057974000", "longTermDebt": "12420436000", "shortTermDebt": "946853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "89196000", "reportedCurrency": "USD", "retainedEarnings": "-1289059000", "totalLiabilities": "13833811000", "otherCurrentAssets": "-536432000", "totalCurrentAssets": "13818087000", "currentLongTermDebt": "946853000", "longTermInvestments": "486113000", "shortTermInvestments": "110087000", "currentNetReceivables": "150951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1561000000", "currentAccountsPayable": "65406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13380948000", "totalShareholderEquity": "1224163000", "capitalLeaseObligations": "13659000", "otherCurrentLiabilities": "-1012259000", "totalCurrentLiabilities": "1369484000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12583000000", "cashAndShortTermInvestments": "275394000", "commonStockSharesOutstanding": "131570000", "intangibleAssetsExcludingGoodwill": "89196000", "cashAndCashEquivalentsAtCarryingValue": "275394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30262000", "profitLoss": "None", "dividendPayout": "23860000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-954171000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "575483000", "cashflowFromInvestment": "350287000", "stockBasedCompensation": "6697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 57040000, "cost_of_revenue": 6853000, "gross_profit": 50187000, "ebit": 207016000, "ebitda": 198602000, "pretax_income": 22036000, "tax_provision": 993000, "net_income": 21043000, "net_income_to_common": 21043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293104000, "total_current_assets": 13291514000, "total_assets": 14504327000, "short_term_debt": 1351048000, "long_term_debt": 11617333000, "total_debt": 12968381000, "total_liabilities": 13301634000, "total_equity": 1202693000, "shares_outstanding": 116283000, "goodwill_and_intangibles": 51835000 }, "cash_flow": { "operating_cash_flow": -1148364000, "capital_expenditure": 330928000, "free_cash_flow": -817436000, "dividends_paid": 23679000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324914, "ticker_id": 3471, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207016000", "ebitda": "198602000", "netIncome": "21043000", "grossProfit": "50187000", "depreciation": "None", "totalRevenue": "57040000", "costOfRevenue": "6853000", "interestIncome": "189891000", "incomeBeforeTax": "22036000", "interestExpense": "169832000", "operatingIncome": "17949000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "993000", "reportedCurrency": "USD", "netInterestIncome": "20059000", "nonInterestIncome": "None", "operatingExpenses": "32238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-8414000", "sellingGeneralAndAdministrative": "22384000", "netIncomeFromContinuingOperations": "21043000" }, "balance": { "goodwill": "23373000", "inventory": "93599000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "14504327000", "longTermDebt": "11617333000", "shortTermDebt": "1351048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28462000", "reportedCurrency": "USD", "retainedEarnings": "1144412000", "totalLiabilities": "13301634000", "otherCurrentAssets": "-550265000", "totalCurrentAssets": "13291514000", "currentLongTermDebt": "1351048000", "longTermInvestments": "471727000", "shortTermInvestments": "87373000", "currentNetReceivables": "169788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212813000", "currentAccountsPayable": "57747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12844293000", "totalShareholderEquity": "1202693000", "capitalLeaseObligations": "14725000", "otherCurrentLiabilities": "-1408795000", "totalCurrentLiabilities": "1562878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11609627000", "cashAndShortTermInvestments": "293104000", "commonStockSharesOutstanding": "116283000", "intangibleAssetsExcludingGoodwill": "28462000", "cashAndCashEquivalentsAtCarryingValue": "293104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21043000", "profitLoss": "None", "dividendPayout": "23679000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-23671000", "operatingCashflow": "-1148364000", "capitalExpenditures": "330928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "987943000", "cashflowFromInvestment": "269486000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23679000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1852492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57040000, "cost_of_revenue": 6853000, "gross_profit": 50187000, "research_and_development": null, "selling_general_admin": 22384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207016000, "depreciation_amortisation": -8414000, "ebitda": 198602000, "interest_expense": 169832000, "interest_income": null, "other_non_operating": null, "pretax_income": 22036000, "tax_provision": 993000, "effective_tax_rate": null, "net_income": 21043000, "net_income_continuing_ops": 21043000, "net_income_to_common": 21043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293104000, "short_term_investments": 87373000, "net_receivables": 169788000, "inventory": 93599000, "other_current_assets": null, "total_current_assets": 13291514000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 28462000, "goodwill_and_intangibles": 51835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1212813000, "total_assets": 14504327000, "short_term_debt": 1351048000, "accounts_payable": 57747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1562878000, "long_term_debt": 11617333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11609627000, "total_liabilities": 13301634000, "total_debt": 12968381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1144412000, "total_equity": 1202693000, "shares_outstanding": 116283000, "operating_cash_flow": -1148364000, "stock_based_compensation": 4110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 269486000, "dividends_paid": 23679000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 987943000, "free_cash_flow": -817436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207016000", "ebitda": "198602000", "netIncome": "21043000", "grossProfit": "50187000", "depreciation": "None", "totalRevenue": "57040000", "costOfRevenue": "6853000", "interestIncome": "189891000", "incomeBeforeTax": "22036000", "interestExpense": "169832000", "operatingIncome": "17949000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "993000", "reportedCurrency": "USD", "netInterestIncome": "20059000", "nonInterestIncome": "None", "operatingExpenses": "32238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-8414000", "sellingGeneralAndAdministrative": "22384000", "netIncomeFromContinuingOperations": "21043000" }, "balance": { "goodwill": "23373000", "inventory": "93599000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "14504327000", "longTermDebt": "11617333000", "shortTermDebt": "1351048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "28462000", "reportedCurrency": "USD", "retainedEarnings": "1144412000", "totalLiabilities": "13301634000", "otherCurrentAssets": "-550265000", "totalCurrentAssets": "13291514000", "currentLongTermDebt": "1351048000", "longTermInvestments": "471727000", "shortTermInvestments": "87373000", "currentNetReceivables": "169788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212813000", "currentAccountsPayable": "57747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12844293000", "totalShareholderEquity": "1202693000", "capitalLeaseObligations": "14725000", "otherCurrentLiabilities": "-1408795000", "totalCurrentLiabilities": "1562878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11609627000", "cashAndShortTermInvestments": "293104000", "commonStockSharesOutstanding": "116283000", "intangibleAssetsExcludingGoodwill": "28462000", "cashAndCashEquivalentsAtCarryingValue": "293104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21043000", "profitLoss": "None", "dividendPayout": "23679000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-23671000", "operatingCashflow": "-1148364000", "capitalExpenditures": "330928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "987943000", "cashflowFromInvestment": "269486000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23679000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1852492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 10757000, "cost_of_revenue": 5541000, "gross_profit": 5216000, "ebit": 127609000, "ebitda": 134465000, "pretax_income": -29114000, "tax_provision": 1696000, "net_income": -30810000, "net_income_to_common": -30810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203622000, "total_current_assets": 204000000, "total_assets": 13021138000, "short_term_debt": 1112313000, "long_term_debt": 10222000000, "total_debt": 11334313000, "total_liabilities": 11915339000, "total_equity": 1105799000, "shares_outstanding": 115466000, "goodwill_and_intangibles": 80976000 }, "cash_flow": { "operating_cash_flow": -290000, "capital_expenditure": 113000, "free_cash_flow": -177000, "dividends_paid": 160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324916, "ticker_id": 3471, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127609000", "ebitda": "134465000", "netIncome": "-30810000", "grossProfit": "5216000", "depreciation": "None", "totalRevenue": "10757000", "costOfRevenue": "5541000", "interestIncome": "177000000", "incomeBeforeTax": "-29114000", "interestExpense": "157000000", "operatingIncome": "-24481000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1696000", "reportedCurrency": "USD", "netInterestIncome": "20000000", "nonInterestIncome": "None", "operatingExpenses": "29697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6856000", "sellingGeneralAndAdministrative": "26697000", "netIncomeFromContinuingOperations": "-33000000" }, "balance": { "goodwill": "23373000", "inventory": "54123000", "commonStock": "1185000", "currentDebt": "None", "investments": "None", "totalAssets": "13021138000", "longTermDebt": "10222000000", "shortTermDebt": "1112313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "57603000", "reportedCurrency": "USD", "retainedEarnings": "-1292818000", "totalLiabilities": "11915339000", "otherCurrentAssets": "-423614000", "totalCurrentAssets": "204000000", "currentLongTermDebt": "1477000000", "longTermInvestments": "340000000", "shortTermInvestments": "81404000", "currentNetReceivables": "109768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048699000", "currentAccountsPayable": "56437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21820000", "shortLongTermDebtTotal": "11699000000", "totalShareholderEquity": "1105799000", "capitalLeaseObligations": "15630000", "otherCurrentLiabilities": "66811000", "totalCurrentLiabilities": "1607208000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10222000000", "cashAndShortTermInvestments": "203622000", "commonStockSharesOutstanding": "115466000", "intangibleAssetsExcludingGoodwill": "57603000", "cashAndCashEquivalentsAtCarryingValue": "203622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-290000", "profitLoss": "None", "dividendPayout": "160000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-290000", "capitalExpenditures": "113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160000", "cashflowFromInvestment": "639234000", "stockBasedCompensation": "3410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10757000, "cost_of_revenue": 5541000, "gross_profit": 5216000, "research_and_development": null, "selling_general_admin": 26697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127609000, "depreciation_amortisation": 6856000, "ebitda": 134465000, "interest_expense": 157000000, "interest_income": null, "other_non_operating": null, "pretax_income": -29114000, "tax_provision": 1696000, "effective_tax_rate": null, "net_income": -30810000, "net_income_continuing_ops": -33000000, "net_income_to_common": -30810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203622000, "short_term_investments": 81404000, "net_receivables": 109768000, "inventory": 54123000, "other_current_assets": null, "total_current_assets": 204000000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 57603000, "goodwill_and_intangibles": 80976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1048699000, "total_assets": 13021138000, "short_term_debt": 1112313000, "accounts_payable": 56437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1607208000, "long_term_debt": 10222000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10222000000, "total_liabilities": 11915339000, "total_debt": 11334313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1292818000, "total_equity": 1105799000, "shares_outstanding": 115466000, "operating_cash_flow": -290000, "stock_based_compensation": 3410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 639234000, "dividends_paid": 160000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160000, "free_cash_flow": -177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127609000", "ebitda": "134465000", "netIncome": "-30810000", "grossProfit": "5216000", "depreciation": "None", "totalRevenue": "10757000", "costOfRevenue": "5541000", "interestIncome": "177000000", "incomeBeforeTax": "-29114000", "interestExpense": "157000000", "operatingIncome": "-24481000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1696000", "reportedCurrency": "USD", "netInterestIncome": "20000000", "nonInterestIncome": "None", "operatingExpenses": "29697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6856000", "sellingGeneralAndAdministrative": "26697000", "netIncomeFromContinuingOperations": "-33000000" }, "balance": { "goodwill": "23373000", "inventory": "54123000", "commonStock": "1185000", "currentDebt": "None", "investments": "None", "totalAssets": "13021138000", "longTermDebt": "10222000000", "shortTermDebt": "1112313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "57603000", "reportedCurrency": "USD", "retainedEarnings": "-1292818000", "totalLiabilities": "11915339000", "otherCurrentAssets": "-423614000", "totalCurrentAssets": "204000000", "currentLongTermDebt": "1477000000", "longTermInvestments": "340000000", "shortTermInvestments": "81404000", "currentNetReceivables": "109768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048699000", "currentAccountsPayable": "56437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21820000", "shortLongTermDebtTotal": "11699000000", "totalShareholderEquity": "1105799000", "capitalLeaseObligations": "15630000", "otherCurrentLiabilities": "66811000", "totalCurrentLiabilities": "1607208000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10222000000", "cashAndShortTermInvestments": "203622000", "commonStockSharesOutstanding": "115466000", "intangibleAssetsExcludingGoodwill": "57603000", "cashAndCashEquivalentsAtCarryingValue": "203622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-290000", "profitLoss": "None", "dividendPayout": "160000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-290000", "capitalExpenditures": "113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160000", "cashflowFromInvestment": "639234000", "stockBasedCompensation": "3410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "income_statement": { "revenue": 43266000, "cost_of_revenue": 4544000, "gross_profit": 38722000, "ebit": 155827000, "ebitda": 162599000, "pretax_income": 2942000, "tax_provision": 69000, "net_income": 2873000, "net_income_to_common": 2873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 357000000, "total_current_assets": 357000000, "total_assets": 12796734000, "short_term_debt": 1203757000, "long_term_debt": 9985000000, "total_debt": 11188757000, "total_liabilities": 11672596000, "total_equity": 1124138000, "shares_outstanding": 114445000, "goodwill_and_intangibles": 124169000 }, "cash_flow": { "operating_cash_flow": -78440000, "capital_expenditure": 163901000, "free_cash_flow": 85461000, "dividends_paid": 20840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 324917, "ticker_id": 3471, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:17:30.939401+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155827000", "ebitda": "162599000", "netIncome": "2873000", "grossProfit": "38722000", "depreciation": "None", "totalRevenue": "43266000", "costOfRevenue": "4544000", "interestIncome": "179000000", "incomeBeforeTax": "2942000", "interestExpense": "153000000", "operatingIncome": "7917000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "69000", "reportedCurrency": "USD", "netInterestIncome": "26000000", "nonInterestIncome": "None", "operatingExpenses": "30805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6772000", "sellingGeneralAndAdministrative": "24568000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "23373000", "inventory": "15458000", "commonStock": "1142000", "currentDebt": "None", "investments": "None", "totalAssets": "12796734000", "longTermDebt": "9985000000", "shortTermDebt": "1203757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "100796000", "reportedCurrency": "USD", "retainedEarnings": "-1240511000", "totalLiabilities": "11672596000", "otherCurrentAssets": "774891000", "totalCurrentAssets": "357000000", "currentLongTermDebt": "1457000000", "longTermInvestments": "356000000", "shortTermInvestments": "97496000", "currentNetReceivables": "116025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1041390000", "currentAccountsPayable": "51212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23331000", "shortLongTermDebtTotal": "11066681000", "totalShareholderEquity": "1124138000", "capitalLeaseObligations": "16670000", "otherCurrentLiabilities": "194670000", "totalCurrentLiabilities": "1595789000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9985000000", "cashAndShortTermInvestments": "357000000", "commonStockSharesOutstanding": "114445000", "intangibleAssetsExcludingGoodwill": "100796000", "cashAndCashEquivalentsAtCarryingValue": "357000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2873000", "profitLoss": "None", "dividendPayout": "20840000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-78440000", "capitalExpenditures": "163901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240726000", "cashflowFromInvestment": "275522000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43644000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "615928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43266000, "cost_of_revenue": 4544000, "gross_profit": 38722000, "research_and_development": null, "selling_general_admin": 24568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155827000, "depreciation_amortisation": 6772000, "ebitda": 162599000, "interest_expense": 153000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2942000, "tax_provision": 69000, "effective_tax_rate": null, "net_income": 2873000, "net_income_continuing_ops": 2000000, "net_income_to_common": 2873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 357000000, "short_term_investments": 97496000, "net_receivables": 116025000, "inventory": 15458000, "other_current_assets": null, "total_current_assets": 357000000, "net_ppe": null, "goodwill": 23373000, "intangible_assets": 100796000, "goodwill_and_intangibles": 124169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1041390000, "total_assets": 12796734000, "short_term_debt": 1203757000, "accounts_payable": 51212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1595789000, "long_term_debt": 9985000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9985000000, "total_liabilities": 11672596000, "total_debt": 11188757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1240511000, "total_equity": 1124138000, "shares_outstanding": 114445000, "operating_cash_flow": -78440000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 275522000, "dividends_paid": 20840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240726000, "free_cash_flow": 85461000, "net_change_in_cash": -43644000 }, "raw_data": { "income": { "ebit": "155827000", "ebitda": "162599000", "netIncome": "2873000", "grossProfit": "38722000", "depreciation": "None", "totalRevenue": "43266000", "costOfRevenue": "4544000", "interestIncome": "179000000", "incomeBeforeTax": "2942000", "interestExpense": "153000000", "operatingIncome": "7917000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "69000", "reportedCurrency": "USD", "netInterestIncome": "26000000", "nonInterestIncome": "None", "operatingExpenses": "30805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6772000", "sellingGeneralAndAdministrative": "24568000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "23373000", "inventory": "15458000", "commonStock": "1142000", "currentDebt": "None", "investments": "None", "totalAssets": "12796734000", "longTermDebt": "9985000000", "shortTermDebt": "1203757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "100796000", "reportedCurrency": "USD", "retainedEarnings": "-1240511000", "totalLiabilities": "11672596000", "otherCurrentAssets": "774891000", "totalCurrentAssets": "357000000", "currentLongTermDebt": "1457000000", "longTermInvestments": "356000000", "shortTermInvestments": "97496000", "currentNetReceivables": "116025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1041390000", "currentAccountsPayable": "51212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23331000", "shortLongTermDebtTotal": "11066681000", "totalShareholderEquity": "1124138000", "capitalLeaseObligations": "16670000", "otherCurrentLiabilities": "194670000", "totalCurrentLiabilities": "1595789000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9985000000", "cashAndShortTermInvestments": "357000000", "commonStockSharesOutstanding": "114445000", "intangibleAssetsExcludingGoodwill": "100796000", "cashAndCashEquivalentsAtCarryingValue": "357000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2873000", "profitLoss": "None", "dividendPayout": "20840000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-78440000", "capitalExpenditures": "163901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240726000", "cashflowFromInvestment": "275522000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43644000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "615928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }