{ "ticker": { "uuid": "3a3933c7-4568-4ec2-80be-46e5bc59fab5", "symbol": "ALGT", "name": "Allegiant Travel Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/3a3933c7-4568-4ec2-80be-46e5bc59fab5/", "api_url": "https://sharemaestro.com/factors/api/tickers/3a3933c7-4568-4ec2-80be-46e5bc59fab5/" }, "ticker_metadata": { "id": 4719, "uuid": "3a3933c7-4568-4ec2-80be-46e5bc59fab5", "symbol": "ALGT", "name": "Allegiant Travel Company", "asset_type": "equity", "market_cap": 2462012000, "stock_exchange_id": 2, "industry": "Airlines", "sector": "Industrials", "description": "Allegiant Travel Company, a leisure travel company, provides travel products and services to residents of underserved cities in the United States. The company is headquartered in Las Vegas, Nevada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3a3933c7-4568-4ec2-80be-46e5bc59fab5", "symbol": "ALGT", "name": "Allegiant Travel Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/3a3933c7-4568-4ec2-80be-46e5bc59fab5/", "api_url": "https://sharemaestro.com/factors/api/tickers/3a3933c7-4568-4ec2-80be-46e5bc59fab5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.83, "quality": 0.29, "momentum": 0.82, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 84.12, "market_cap": 1532582280, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1068, "shareholder_yield": 0, "roe": -0.0313, "piotroski_f_score": 5, "momentum_12_1": 0.4254, "volatility_252d": 0.6429 }, "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": "2026-06-07T06:45:58.080999+00:00", "batch_id": "" }, "size": { "price_close": 84.12, "market_cap": 1532582280, "market_cap_usd": 1532582280, "enterprise_value": 3051349280, "shares_outstanding": 18219000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3982, "ptbv_ratio": 1.3982, "ps_ratio": 0.5805, "pcf_ratio": 3.2858, "pfcf_ratio": 2.0379, "ev_ebitda": 9.3634, "ev_ebit": 42.0777, "ev_sales": 1.1558, "ev_fcf": 4.0575, "earnings_yield": null, "fcf_yield": 0.2465, "price_to_sales": 0.5805, "price_to_book": 1.3982, "price_to_cashflow": 3.2858, "ebitda_to_ev": 0.1068, "sales_yield": 0.8652 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3087, "operating_margin": 0.0275, "net_margin": -0.013, "ebitda_margin": 0.1234, "fcf_margin": 0.2849, "roe": -0.0313, "roa": -0.0078, "roic": 0.0208, "roc_greenblatt": null, "asset_turnover": 0.598, "cash_conversion": -21.9118, "accruals_ratio": -0.1134, "sbc_to_revenue": 0.0041, "piotroski_f_score": 5, "altman_z_score": 1.2165, "earnings_stability_5y": 2.8272, "revenue_stability_5y": 0.2849, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1846, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0277, "net_debt_to_ebitda": 4.6605, "debt_to_assets": 0.4082, "interest_coverage": 0.5685, "current_ratio": 0.9056, "quick_ratio": 0.8685, "net_debt": 1518767000, "local_beta": 0.0028, "volatility_252d": 0.6429, "volatility_60d": 1.4694, "max_drawdown_12m": -0.3475, "risk_adjusted_momentum": 0.6617 }, "growth": { "revenue_growth_1y": 0.0331, "revenue_growth_3y_cagr": 0.0423, "revenue_growth_5y_cagr": 0.2136, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2434, "book_value_growth_1y": -0.0443, "revenue_growth": 0.0331, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0131, "price_return_3m": 0.0581, "price_return_6m": 0.0179, "price_return_9m": 0.3036, "price_return_12m": 0.4441, "price_return_12m_ex1m": 0.4254, "momentum_6m": 0.0179, "momentum_12m": 0.4441, "momentum_12_1": 0.4254, "distance_from_52w_high": -0.2672, "distance_from_52w_low": 0.7481, "relative_strength": 0.2862 }, "raw_ttm": { "revenue_ttm": 2639936000, "gross_profit_ttm": 815040000, "ebit_ttm": 72517000, "ebitda_ttm": 325882000, "net_income_ttm": -34321000, "eps_diluted_ttm": -1.8838, "operating_cash_flow_ttm": 466424000, "capital_expenditure_ttm": 285611000, "fcf_ttm": 752035000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127562000, "cash_and_equivalents": 283447000, "total_current_assets": 1067388000, "total_current_liabilities": 1178608000, "net_ppe": null, "total_assets": 4414617000, "total_debt": 1802214000, "total_equity": 1096073000, "net_working_capital": -262941000, "book_value_per_share": 60.161, "retained_earnings": 1001029000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 60.161 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 28, "rank_ps": 17, "rank_pcf": 10, "rank_ev_ebitda": 35, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 75, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 69, "rank_fcf_margin": 32, "rank_piotroski": 47, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 29 }, "composites": { "value_composite": 17, "quality_composite": 71, "momentum_composite": 18, "growth_composite": 72, "yield_composite": 73, "svqf_composite": 37, "vc1_composite": 12, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.4906, "os_score": 0.85, "value_percentile": 0.83, "quality_percentile": 0.29, "momentum_percentile": 0.82, "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": 40, "small_cap_core_rank": 19, "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": 168, "ticker_id": 4719, "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": "2026-06-07T06:45:58.080999+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.12, "market_cap": 1532582280, "market_cap_usd": 1532582280, "enterprise_value": 3051349280, "shares_outstanding": 18219000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.39824836, "ptbv_ratio": 1.39824836, "ps_ratio": 0.58053766, "pcf_ratio": 3.28581351, "pfcf_ratio": 2.0379135, "ev_ebitda": 9.36335631, "ev_ebit": 42.07770978, "ev_sales": 1.15584214, "ev_fcf": 4.05745647, "earnings_yield": null, "fcf_yield": 0.24645982, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30873476, "operating_margin": 0.02746923, "net_margin": -0.01300069, "ebitda_margin": 0.12344314, "fcf_margin": 0.28486865, "roe": -0.0313127, "roa": -0.0077744, "roic": 0.02079965, "roc_greenblatt": null, "asset_turnover": 0.59799888, "cash_conversion": -21.91180327, "accruals_ratio": -0.11342887, "sbc_to_revenue": 0.00411639, "debt_to_equity": 3.02766695, "net_debt_to_ebitda": 4.6604814, "debt_to_assets": 0.40823791, "interest_coverage": 0.56848434, "current_ratio": 0.90563444, "quick_ratio": 0.86845923, "net_debt": 1518767000, "revenue_growth_1y": 0.03313873, "revenue_growth_3y_cagr": 0.0423157, "revenue_growth_5y_cagr": 0.21361444, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24338861, "book_value_growth_1y": -0.04430212, "piotroski_f_score": 5, "altman_z_score": 1.2165231, "earnings_stability_5y": 2.827204, "revenue_stability_5y": 0.284887, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01312779, "price_return_3m": 0.05811321, "price_return_6m": 0.017909, "price_return_9m": 0.30357973, "price_return_12m": 0.44412017, "price_return_12m_ex1m": 0.42540773, "distance_from_52w_high": -0.26718355, "distance_from_52w_low": 0.74812968, "relative_strength": 0.28617912, "local_beta": 0.0028, "volatility_252d": 0.64291, "volatility_60d": 1.469375, "max_drawdown_12m": -0.34750414, "revenue_ttm": 2639936000, "gross_profit_ttm": 815040000, "ebit_ttm": 72517000, "ebitda_ttm": 325882000, "net_income_ttm": -34321000, "eps_diluted_ttm": -1.88380262, "operating_cash_flow_ttm": 466424000, "capital_expenditure_ttm": 285611000, "fcf_ttm": 752035000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127562000, "cash_and_equivalents": 283447000, "total_current_assets": 1067388000, "total_current_liabilities": 1178608000, "net_ppe": null, "total_assets": 4414617000, "total_debt": 1802214000, "total_equity": 1096073000, "net_working_capital": -262941000, "book_value_per_share": 60.16098578, "retained_earnings": 1001029000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 60.16098578, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 28, "rank_ps": 17, "rank_pcf": 10, "rank_ev_ebitda": 35, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 75, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 69, "rank_fcf_margin": 32, "rank_piotroski": 47, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 29, "value_composite": 17, "quality_composite": 71, "momentum_composite": 18, "growth_composite": 72, "yield_composite": 73, "svqf_composite": 37, "vc1_composite": 12, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 19, "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": 84.12, "os": 0.85, "value": 0.83, "quality": 0.29, "momentum": 0.82, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0313, "momentum_12_1": 0.4254, "complete_fields": { "id": 168, "ticker_id": 4719, "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": "2026-06-07T06:45:58.080999+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.12, "market_cap": 1532582280, "market_cap_usd": 1532582280, "enterprise_value": 3051349280, "shares_outstanding": 18219000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.39824836, "ptbv_ratio": 1.39824836, "ps_ratio": 0.58053766, "pcf_ratio": 3.28581351, "pfcf_ratio": 2.0379135, "ev_ebitda": 9.36335631, "ev_ebit": 42.07770978, "ev_sales": 1.15584214, "ev_fcf": 4.05745647, "earnings_yield": null, "fcf_yield": 0.24645982, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30873476, "operating_margin": 0.02746923, "net_margin": -0.01300069, "ebitda_margin": 0.12344314, "fcf_margin": 0.28486865, "roe": -0.0313127, "roa": -0.0077744, "roic": 0.02079965, "roc_greenblatt": null, "asset_turnover": 0.59799888, "cash_conversion": -21.91180327, "accruals_ratio": -0.11342887, "sbc_to_revenue": 0.00411639, "debt_to_equity": 3.02766695, "net_debt_to_ebitda": 4.6604814, "debt_to_assets": 0.40823791, "interest_coverage": 0.56848434, "current_ratio": 0.90563444, "quick_ratio": 0.86845923, "net_debt": 1518767000, "revenue_growth_1y": 0.03313873, "revenue_growth_3y_cagr": 0.0423157, "revenue_growth_5y_cagr": 0.21361444, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24338861, "book_value_growth_1y": -0.04430212, "piotroski_f_score": 5, "altman_z_score": 1.2165231, "earnings_stability_5y": 2.827204, "revenue_stability_5y": 0.284887, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01312779, "price_return_3m": 0.05811321, "price_return_6m": 0.017909, "price_return_9m": 0.30357973, "price_return_12m": 0.44412017, "price_return_12m_ex1m": 0.42540773, "distance_from_52w_high": -0.26718355, "distance_from_52w_low": 0.74812968, "relative_strength": 0.28617912, "local_beta": 0.0028, "volatility_252d": 0.64291, "volatility_60d": 1.469375, "max_drawdown_12m": -0.34750414, "revenue_ttm": 2639936000, "gross_profit_ttm": 815040000, "ebit_ttm": 72517000, "ebitda_ttm": 325882000, "net_income_ttm": -34321000, "eps_diluted_ttm": -1.88380262, "operating_cash_flow_ttm": 466424000, "capital_expenditure_ttm": 285611000, "fcf_ttm": 752035000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127562000, "cash_and_equivalents": 283447000, "total_current_assets": 1067388000, "total_current_liabilities": 1178608000, "net_ppe": null, "total_assets": 4414617000, "total_debt": 1802214000, "total_equity": 1096073000, "net_working_capital": -262941000, "book_value_per_share": 60.16098578, "retained_earnings": 1001029000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 60.16098578, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 28, "rank_ps": 17, "rank_pcf": 10, "rank_ev_ebitda": 35, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 60, "rank_shareholder_yield": 60, "rank_total_yield": 60, "rank_roe": 75, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 69, "rank_fcf_margin": 32, "rank_piotroski": 47, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 29, "value_composite": 17, "quality_composite": 71, "momentum_composite": 18, "growth_composite": 72, "yield_composite": 73, "svqf_composite": 37, "vc1_composite": 12, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 40, "small_cap_core_rank": 19, "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 2606579000, "cost_of_revenue": 2205908000, "gross_profit": 400671000, "ebit": 77757000, "ebitda": 326942000, "pretax_income": -54874000, "tax_provision": -10177000, "net_income": -44697000, "net_income_to_common": -44697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172696000, "total_current_assets": 967653000, "total_assets": 4209401000, "short_term_debt": 129011000, "long_term_debt": 1681541000, "total_debt": 1810552000, "total_liabilities": 3156724000, "total_equity": 1052677000, "shares_outstanding": 18050000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 389768000, "capital_expenditure": 314664000, "free_cash_flow": 704432000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12730, "ticker_id": 4719, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77757000", "ebitda": "326942000", "netIncome": "-44697000", "grossProfit": "400671000", "depreciation": "None", "totalRevenue": "2606579000", "costOfRevenue": "2205908000", "interestIncome": "41697000", "incomeBeforeTax": "-54874000", "interestExpense": "132631000", "operatingIncome": "174872000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10177000", "reportedCurrency": "USD", "netInterestIncome": "-90934000", "nonInterestIncome": "None", "operatingExpenses": "225799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2205908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249185000", "sellingGeneralAndAdministrative": "99443000", "netIncomeFromContinuingOperations": "-44697000" }, "balance": { "goodwill": "None", "inventory": "34431000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4209401000", "longTermDebt": "1681541000", "shortTermDebt": "129011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958551000", "totalLiabilities": "3156724000", "otherCurrentAssets": "70457000", "totalCurrentAssets": "967653000", "currentLongTermDebt": "118075000", "longTermInvestments": "32823000", "shortTermInvestments": "632959000", "currentNetReceivables": "57110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3241748000", "currentAccountsPayable": "64506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1864722000", "totalShareholderEquity": "1052677000", "capitalLeaseObligations": "65106000", "otherCurrentLiabilities": "421906000", "totalCurrentLiabilities": "1018462000", "otherNonCurrentLiabilities": "59214000", "totalNonCurrentLiabilities": "2138262000", "cashAndShortTermInvestments": "172696000", "commonStockSharesOutstanding": "18050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44697000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "389768000", "capitalExpenditures": "314664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280900000", "cashflowFromInvestment": "-220427000", "stockBasedCompensation": "10867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13588000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2606579000, "cost_of_revenue": 2205908000, "gross_profit": 400671000, "research_and_development": null, "selling_general_admin": 99443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77757000, "depreciation_amortisation": 249185000, "ebitda": 326942000, "interest_expense": 132631000, "interest_income": null, "other_non_operating": null, "pretax_income": -54874000, "tax_provision": -10177000, "effective_tax_rate": null, "net_income": -44697000, "net_income_continuing_ops": -44697000, "net_income_to_common": -44697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172696000, "short_term_investments": 632959000, "net_receivables": 57110000, "inventory": 34431000, "other_current_assets": null, "total_current_assets": 967653000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3241748000, "total_assets": 4209401000, "short_term_debt": 129011000, "accounts_payable": 64506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018462000, "long_term_debt": 1681541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2138262000, "total_liabilities": 3156724000, "total_debt": 1810552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 958551000, "total_equity": 1052677000, "shares_outstanding": 18050000, "operating_cash_flow": 389768000, "stock_based_compensation": 10867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 314664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220427000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280900000, "free_cash_flow": 704432000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77757000", "ebitda": "326942000", "netIncome": "-44697000", "grossProfit": "400671000", "depreciation": "None", "totalRevenue": "2606579000", "costOfRevenue": "2205908000", "interestIncome": "41697000", "incomeBeforeTax": "-54874000", "interestExpense": "132631000", "operatingIncome": "174872000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10177000", "reportedCurrency": "USD", "netInterestIncome": "-90934000", "nonInterestIncome": "None", "operatingExpenses": "225799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2205908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249185000", "sellingGeneralAndAdministrative": "99443000", "netIncomeFromContinuingOperations": "-44697000" }, "balance": { "goodwill": "None", "inventory": "34431000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4209401000", "longTermDebt": "1681541000", "shortTermDebt": "129011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958551000", "totalLiabilities": "3156724000", "otherCurrentAssets": "70457000", "totalCurrentAssets": "967653000", "currentLongTermDebt": "118075000", "longTermInvestments": "32823000", "shortTermInvestments": "632959000", "currentNetReceivables": "57110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3241748000", "currentAccountsPayable": "64506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1864722000", "totalShareholderEquity": "1052677000", "capitalLeaseObligations": "65106000", "otherCurrentLiabilities": "421906000", "totalCurrentLiabilities": "1018462000", "otherNonCurrentLiabilities": "59214000", "totalNonCurrentLiabilities": "2138262000", "cashAndShortTermInvestments": "172696000", "commonStockSharesOutstanding": "18050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44697000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "389768000", "capitalExpenditures": "314664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280900000", "cashflowFromInvestment": "-220427000", "stockBasedCompensation": "10867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13588000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249185000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 2512589000, "cost_of_revenue": 945273000, "gross_profit": 1567316000, "ebit": -197392000, "ebitda": 60859000, "pretax_income": -308450000, "tax_provision": -68212000, "net_income": -240238000, "net_income_to_common": -240238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302319000, "total_current_assets": 991605000, "total_assets": 4547086000, "short_term_debt": 475483000, "long_term_debt": 1611735000, "total_debt": 2087218000, "total_liabilities": 3457694000, "total_equity": 1089392000, "shares_outstanding": 17852000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 338456000, "capital_expenditure": 300154000, "free_cash_flow": 638610000, "dividends_paid": 21934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12735, "ticker_id": 4719, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-197392000", "ebitda": "60859000", "netIncome": "-240238000", "grossProfit": "1567316000", "depreciation": "None", "totalRevenue": "2512589000", "costOfRevenue": "945273000", "interestIncome": "44012000", "incomeBeforeTax": "-308450000", "interestExpense": "111058000", "operatingIncome": "-239976000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-68212000", "reportedCurrency": "USD", "netInterestIncome": "-67046000", "nonInterestIncome": "None", "operatingExpenses": "1807292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "945273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258251000", "sellingGeneralAndAdministrative": "106340000", "netIncomeFromContinuingOperations": "-240238000" }, "balance": { "goodwill": "None", "inventory": "36070000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4547086000", "longTermDebt": "1611735000", "shortTermDebt": "475483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1003248000", "totalLiabilities": "3457694000", "otherCurrentAssets": "67575000", "totalCurrentAssets": "991605000", "currentLongTermDebt": "454769000", "longTermInvestments": "51725000", "shortTermInvestments": "495234000", "currentNetReceivables": "90407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555481000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2149610000", "totalShareholderEquity": "1089392000", "capitalLeaseObligations": "83106000", "otherCurrentLiabilities": "327404000", "totalCurrentLiabilities": "1277404000", "otherNonCurrentLiabilities": "34136000", "totalNonCurrentLiabilities": "2180290000", "cashAndShortTermInvestments": "302319000", "commonStockSharesOutstanding": "17852000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-240238000", "profitLoss": "None", "dividendPayout": "21934000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338456000", "capitalExpenditures": "300154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201299000", "cashflowFromInvestment": "5578000", "stockBasedCompensation": "22568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2512589000, "cost_of_revenue": 945273000, "gross_profit": 1567316000, "research_and_development": null, "selling_general_admin": 106340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -197392000, "depreciation_amortisation": 258251000, "ebitda": 60859000, "interest_expense": 111058000, "interest_income": null, "other_non_operating": null, "pretax_income": -308450000, "tax_provision": -68212000, "effective_tax_rate": null, "net_income": -240238000, "net_income_continuing_ops": -240238000, "net_income_to_common": -240238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302319000, "short_term_investments": 495234000, "net_receivables": 90407000, "inventory": 36070000, "other_current_assets": null, "total_current_assets": 991605000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3555481000, "total_assets": 4547086000, "short_term_debt": 475483000, "accounts_payable": 62092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277404000, "long_term_debt": 1611735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2180290000, "total_liabilities": 3457694000, "total_debt": 2087218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1003248000, "total_equity": 1089392000, "shares_outstanding": 17852000, "operating_cash_flow": 338456000, "stock_based_compensation": 22568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5578000, "dividends_paid": 21934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -201299000, "free_cash_flow": 638610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-197392000", "ebitda": "60859000", "netIncome": "-240238000", "grossProfit": "1567316000", "depreciation": "None", "totalRevenue": "2512589000", "costOfRevenue": "945273000", "interestIncome": "44012000", "incomeBeforeTax": "-308450000", "interestExpense": "111058000", "operatingIncome": "-239976000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-68212000", "reportedCurrency": "USD", "netInterestIncome": "-67046000", "nonInterestIncome": "None", "operatingExpenses": "1807292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "945273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258251000", "sellingGeneralAndAdministrative": "106340000", "netIncomeFromContinuingOperations": "-240238000" }, "balance": { "goodwill": "None", "inventory": "36070000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4547086000", "longTermDebt": "1611735000", "shortTermDebt": "475483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1003248000", "totalLiabilities": "3457694000", "otherCurrentAssets": "67575000", "totalCurrentAssets": "991605000", "currentLongTermDebt": "454769000", "longTermInvestments": "51725000", "shortTermInvestments": "495234000", "currentNetReceivables": "90407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555481000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2149610000", "totalShareholderEquity": "1089392000", "capitalLeaseObligations": "83106000", "otherCurrentLiabilities": "327404000", "totalCurrentLiabilities": "1277404000", "otherNonCurrentLiabilities": "34136000", "totalNonCurrentLiabilities": "2180290000", "cashAndShortTermInvestments": "302319000", "commonStockSharesOutstanding": "17852000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-240238000", "profitLoss": "None", "dividendPayout": "21934000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338456000", "capitalExpenditures": "300154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-201299000", "cashflowFromInvestment": "5578000", "stockBasedCompensation": "22568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6030000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258251000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 2509857000, "cost_of_revenue": 1845484000, "gross_profit": 664373000, "ebit": 267105000, "ebitda": 490235000, "pretax_income": 159051000, "tax_provision": 41455000, "net_income": 117596000, "net_income_to_common": 117596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159584000, "total_current_assets": 1001130000, "total_assets": 4920804000, "short_term_debt": 460810000, "long_term_debt": 1819717000, "total_debt": 2280527000, "total_liabilities": 3592244000, "total_equity": 1328560000, "shares_outstanding": 18019000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 423092000, "capital_expenditure": 870487000, "free_cash_flow": 1293579000, "dividends_paid": 22144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12740, "ticker_id": 4719, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267105000", "ebitda": "490235000", "netIncome": "117596000", "grossProfit": "664373000", "depreciation": "None", "totalRevenue": "2509857000", "costOfRevenue": "1845484000", "interestIncome": "42978000", "incomeBeforeTax": "159051000", "interestExpense": "108054000", "operatingIncome": "220981000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41455000", "reportedCurrency": "USD", "netInterestIncome": "-72915000", "nonInterestIncome": "None", "operatingExpenses": "443392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223130000", "sellingGeneralAndAdministrative": "110481000", "netIncomeFromContinuingOperations": "172027000" }, "balance": { "goodwill": "None", "inventory": "36335000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4920804000", "longTermDebt": "1819717000", "shortTermDebt": "460810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1265420000", "totalLiabilities": "3592244000", "otherCurrentAssets": "63054000", "totalCurrentAssets": "1001130000", "currentLongTermDebt": "439937000", "longTermInvestments": "56004000", "shortTermInvestments": "671414000", "currentNetReceivables": "70743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3919674000", "currentAccountsPayable": "54484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2362937000", "totalShareholderEquity": "1328560000", "capitalLeaseObligations": "103283000", "otherCurrentLiabilities": "292335000", "totalCurrentLiabilities": "1199564000", "otherNonCurrentLiabilities": "9448000", "totalNonCurrentLiabilities": "2392680000", "cashAndShortTermInvestments": "159584000", "commonStockSharesOutstanding": "18019000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117596000", "profitLoss": "None", "dividendPayout": "22144000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "423092000", "capitalExpenditures": "870487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212923000", "cashflowFromInvestment": "-721877000", "stockBasedCompensation": "29749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2509857000, "cost_of_revenue": 1845484000, "gross_profit": 664373000, "research_and_development": null, "selling_general_admin": 110481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267105000, "depreciation_amortisation": 223130000, "ebitda": 490235000, "interest_expense": 108054000, "interest_income": null, "other_non_operating": null, "pretax_income": 159051000, "tax_provision": 41455000, "effective_tax_rate": null, "net_income": 117596000, "net_income_continuing_ops": 172027000, "net_income_to_common": 117596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159584000, "short_term_investments": 671414000, "net_receivables": 70743000, "inventory": 36335000, "other_current_assets": null, "total_current_assets": 1001130000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3919674000, "total_assets": 4920804000, "short_term_debt": 460810000, "accounts_payable": 54484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1199564000, "long_term_debt": 1819717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2392680000, "total_liabilities": 3592244000, "total_debt": 2280527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1265420000, "total_equity": 1328560000, "shares_outstanding": 18019000, "operating_cash_flow": 423092000, "stock_based_compensation": 29749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 870487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -721877000, "dividends_paid": 22144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 212923000, "free_cash_flow": 1293579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267105000", "ebitda": "490235000", "netIncome": "117596000", "grossProfit": "664373000", "depreciation": "None", "totalRevenue": "2509857000", "costOfRevenue": "1845484000", "interestIncome": "42978000", "incomeBeforeTax": "159051000", "interestExpense": "108054000", "operatingIncome": "220981000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41455000", "reportedCurrency": "USD", "netInterestIncome": "-72915000", "nonInterestIncome": "None", "operatingExpenses": "443392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1845484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223130000", "sellingGeneralAndAdministrative": "110481000", "netIncomeFromContinuingOperations": "172027000" }, "balance": { "goodwill": "None", "inventory": "36335000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4920804000", "longTermDebt": "1819717000", "shortTermDebt": "460810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1265420000", "totalLiabilities": "3592244000", "otherCurrentAssets": "63054000", "totalCurrentAssets": "1001130000", "currentLongTermDebt": "439937000", "longTermInvestments": "56004000", "shortTermInvestments": "671414000", "currentNetReceivables": "70743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3919674000", "currentAccountsPayable": "54484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2362937000", "totalShareholderEquity": "1328560000", "capitalLeaseObligations": "103283000", "otherCurrentLiabilities": "292335000", "totalCurrentLiabilities": "1199564000", "otherNonCurrentLiabilities": "9448000", "totalNonCurrentLiabilities": "2392680000", "cashAndShortTermInvestments": "159584000", "commonStockSharesOutstanding": "18019000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117596000", "profitLoss": "None", "dividendPayout": "22144000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "423092000", "capitalExpenditures": "870487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212923000", "cashflowFromInvestment": "-721877000", "stockBasedCompensation": "29749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30078000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223130000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 2301829000, "cost_of_revenue": 1961361000, "gross_profit": 340468000, "ebit": 108024000, "ebitda": 305566000, "pretax_income": 4953000, "tax_provision": 2460000, "net_income": 2493000, "net_income_to_common": 2493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229989000, "total_current_assets": 1274269000, "total_assets": 4511297000, "short_term_debt": 172873000, "long_term_debt": 1944078000, "total_debt": 2116951000, "total_liabilities": 3290599000, "total_equity": 1220698000, "shares_outstanding": 18034000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 303050000, "capital_expenditure": 434690000, "free_cash_flow": 737740000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12745, "ticker_id": 4719, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108024000", "ebitda": "305566000", "netIncome": "2493000", "grossProfit": "340468000", "depreciation": "None", "totalRevenue": "2301829000", "costOfRevenue": "1961361000", "interestIncome": "16469000", "incomeBeforeTax": "4953000", "interestExpense": "103071000", "operatingIncome": "91646000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2460000", "reportedCurrency": "USD", "netInterestIncome": "-86602000", "nonInterestIncome": "None", "operatingExpenses": "248822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1961361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197542000", "sellingGeneralAndAdministrative": "100678000", "netIncomeFromContinuingOperations": "2493000" }, "balance": { "goodwill": "None", "inventory": "35546000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "4511297000", "longTermDebt": "1944078000", "shortTermDebt": "172873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1169968000", "totalLiabilities": "3290599000", "otherCurrentAssets": "177093000", "totalCurrentAssets": "1274269000", "currentLongTermDebt": "152900000", "longTermInvestments": "63300000", "shortTermInvestments": "725063000", "currentNetReceivables": "106578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3237028000", "currentAccountsPayable": "58335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2922372000", "shortLongTermDebtTotal": "2211923000", "totalShareholderEquity": "1220698000", "capitalLeaseObligations": "114945000", "otherCurrentLiabilities": "226276000", "totalCurrentLiabilities": "869831000", "otherNonCurrentLiabilities": "35330000", "totalNonCurrentLiabilities": "2420768000", "cashAndShortTermInvestments": "229989000", "commonStockSharesOutstanding": "18034000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "229989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2493000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303050000", "capitalExpenditures": "434690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33119000", "cashflowFromInvestment": "-491424000", "stockBasedCompensation": "15198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2301829000, "cost_of_revenue": 1961361000, "gross_profit": 340468000, "research_and_development": null, "selling_general_admin": 100678000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108024000, "depreciation_amortisation": 197542000, "ebitda": 305566000, "interest_expense": 103071000, "interest_income": null, "other_non_operating": null, "pretax_income": 4953000, "tax_provision": 2460000, "effective_tax_rate": null, "net_income": 2493000, "net_income_continuing_ops": 2493000, "net_income_to_common": 2493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229989000, "short_term_investments": 725063000, "net_receivables": 106578000, "inventory": 35546000, "other_current_assets": null, "total_current_assets": 1274269000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3237028000, "total_assets": 4511297000, "short_term_debt": 172873000, "accounts_payable": 58335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869831000, "long_term_debt": 1944078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2420768000, "total_liabilities": 3290599000, "total_debt": 2116951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1169968000, "total_equity": 1220698000, "shares_outstanding": 18034000, "operating_cash_flow": 303050000, "stock_based_compensation": 15198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 434690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491424000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33119000, "free_cash_flow": 737740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108024000", "ebitda": "305566000", "netIncome": "2493000", "grossProfit": "340468000", "depreciation": "None", "totalRevenue": "2301829000", "costOfRevenue": "1961361000", "interestIncome": "16469000", "incomeBeforeTax": "4953000", "interestExpense": "103071000", "operatingIncome": "91646000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2460000", "reportedCurrency": "USD", "netInterestIncome": "-86602000", "nonInterestIncome": "None", "operatingExpenses": "248822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1961361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197542000", "sellingGeneralAndAdministrative": "100678000", "netIncomeFromContinuingOperations": "2493000" }, "balance": { "goodwill": "None", "inventory": "35546000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "4511297000", "longTermDebt": "1944078000", "shortTermDebt": "172873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1169968000", "totalLiabilities": "3290599000", "otherCurrentAssets": "177093000", "totalCurrentAssets": "1274269000", "currentLongTermDebt": "152900000", "longTermInvestments": "63300000", "shortTermInvestments": "725063000", "currentNetReceivables": "106578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3237028000", "currentAccountsPayable": "58335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2922372000", "shortLongTermDebtTotal": "2211923000", "totalShareholderEquity": "1220698000", "capitalLeaseObligations": "114945000", "otherCurrentLiabilities": "226276000", "totalCurrentLiabilities": "869831000", "otherNonCurrentLiabilities": "35330000", "totalNonCurrentLiabilities": "2420768000", "cashAndShortTermInvestments": "229989000", "commonStockSharesOutstanding": "18034000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "229989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2493000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "303050000", "capitalExpenditures": "434690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33119000", "cashflowFromInvestment": "-491424000", "stockBasedCompensation": "15198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197542000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 1707910000, "cost_of_revenue": 1476374000, "gross_profit": 231536000, "ebit": 265094000, "ebitda": 446129000, "pretax_income": 196620000, "tax_provision": 44767000, "net_income": 151853000, "net_income_to_common": 151853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400701000, "total_current_assets": 1338411000, "total_assets": 4010160000, "short_term_debt": 149134000, "long_term_debt": 1612486000, "total_debt": 1761620000, "total_liabilities": 2786608000, "total_equity": 1223552000, "shares_outstanding": 17231000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 538193000, "capital_expenditure": 243613000, "free_cash_flow": 781806000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12750, "ticker_id": 4719, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265094000", "ebitda": "446129000", "netIncome": "151853000", "grossProfit": "231536000", "depreciation": "None", "totalRevenue": "1707910000", "costOfRevenue": "1476374000", "interestIncome": "1814000", "incomeBeforeTax": "196620000", "interestExpense": "68474000", "operatingIncome": "263075000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44767000", "reportedCurrency": "USD", "netInterestIncome": "-66589000", "nonInterestIncome": "None", "operatingExpenses": "-31539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1948000", "costofGoodsAndServicesSold": "1476374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181035000", "sellingGeneralAndAdministrative": "72742000", "netIncomeFromContinuingOperations": "151853000" }, "balance": { "goodwill": "None", "inventory": "27500000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "4010160000", "longTermDebt": "1612486000", "shortTermDebt": "149134000", "treasuryStock": "-638057000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1167475000", "totalLiabilities": "2786608000", "otherCurrentAssets": "28073000", "totalCurrentAssets": "1338411000", "currentLongTermDebt": "130053000", "longTermInvestments": "2231000", "shortTermInvestments": "819478000", "currentNetReceivables": "62659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2671749000", "currentAccountsPayable": "43566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389594000", "shortLongTermDebtTotal": "1876687000", "totalShareholderEquity": "1223552000", "capitalLeaseObligations": "134148000", "otherCurrentLiabilities": "162892000", "totalCurrentLiabilities": "663045000", "otherNonCurrentLiabilities": "145853000", "totalNonCurrentLiabilities": "2123563000", "cashAndShortTermInvestments": "400701000", "commonStockSharesOutstanding": "17231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "400701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151853000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "187603000", "operatingCashflow": "538193000", "capitalExpenditures": "243613000", "changeInReceivables": "-14717000", "changeInExchangeRate": "None", "cashflowFromFinancing": "285467000", "cashflowFromInvestment": "-593278000", "stockBasedCompensation": "16127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "230382000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "335139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1707910000, "cost_of_revenue": 1476374000, "gross_profit": 231536000, "research_and_development": null, "selling_general_admin": 72742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265094000, "depreciation_amortisation": 181035000, "ebitda": 446129000, "interest_expense": 68474000, "interest_income": null, "other_non_operating": null, "pretax_income": 196620000, "tax_provision": 44767000, "effective_tax_rate": null, "net_income": 151853000, "net_income_continuing_ops": 151853000, "net_income_to_common": 151853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400701000, "short_term_investments": 819478000, "net_receivables": 62659000, "inventory": 27500000, "other_current_assets": null, "total_current_assets": 1338411000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2671749000, "total_assets": 4010160000, "short_term_debt": 149134000, "accounts_payable": 43566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 663045000, "long_term_debt": 1612486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2123563000, "total_liabilities": 2786608000, "total_debt": 1761620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1167475000, "total_equity": 1223552000, "shares_outstanding": 17231000, "operating_cash_flow": 538193000, "stock_based_compensation": 16127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -593278000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 285467000, "free_cash_flow": 781806000, "net_change_in_cash": 230382000 }, "raw_data": { "income": { "ebit": "265094000", "ebitda": "446129000", "netIncome": "151853000", "grossProfit": "231536000", "depreciation": "None", "totalRevenue": "1707910000", "costOfRevenue": "1476374000", "interestIncome": "1814000", "incomeBeforeTax": "196620000", "interestExpense": "68474000", "operatingIncome": "263075000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44767000", "reportedCurrency": "USD", "netInterestIncome": "-66589000", "nonInterestIncome": "None", "operatingExpenses": "-31539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1948000", "costofGoodsAndServicesSold": "1476374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181035000", "sellingGeneralAndAdministrative": "72742000", "netIncomeFromContinuingOperations": "151853000" }, "balance": { "goodwill": "None", "inventory": "27500000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "4010160000", "longTermDebt": "1612486000", "shortTermDebt": "149134000", "treasuryStock": "-638057000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1167475000", "totalLiabilities": "2786608000", "otherCurrentAssets": "28073000", "totalCurrentAssets": "1338411000", "currentLongTermDebt": "130053000", "longTermInvestments": "2231000", "shortTermInvestments": "819478000", "currentNetReceivables": "62659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2671749000", "currentAccountsPayable": "43566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389594000", "shortLongTermDebtTotal": "1876687000", "totalShareholderEquity": "1223552000", "capitalLeaseObligations": "134148000", "otherCurrentLiabilities": "162892000", "totalCurrentLiabilities": "663045000", "otherNonCurrentLiabilities": "145853000", "totalNonCurrentLiabilities": "2123563000", "cashAndShortTermInvestments": "400701000", "commonStockSharesOutstanding": "17231000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "400701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151853000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "187603000", "operatingCashflow": "538193000", "capitalExpenditures": "243613000", "changeInReceivables": "-14717000", "changeInExchangeRate": "None", "cashflowFromFinancing": "285467000", "cashflowFromInvestment": "-593278000", "stockBasedCompensation": "16127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "230382000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "335139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181035000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 990073000, "cost_of_revenue": 994413000, "gross_profit": -4340000, "ebit": -303419000, "ebitda": -127152000, "pretax_income": -361067000, "tax_provision": -176974000, "net_income": -184093000, "net_income_to_common": -184093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152764000, "total_current_assets": 943633000, "total_assets": 3258925000, "short_term_debt": 231547000, "long_term_debt": 1441777000, "total_debt": 1673324000, "total_liabilities": 2559562000, "total_equity": 699363000, "shares_outstanding": 15992000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 234500000, "capital_expenditure": 280200000, "free_cash_flow": 514700000, "dividends_paid": 11361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12755, "ticker_id": 4719, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-303419000", "ebitda": "-127152000", "netIncome": "-184093000", "grossProfit": "-4340000", "depreciation": "None", "totalRevenue": "990073000", "costOfRevenue": "994413000", "interestIncome": "5509000", "incomeBeforeTax": "-361067000", "interestExpense": "57648000", "operatingIncome": "-280985000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-176974000", "reportedCurrency": "USD", "netInterestIncome": "-50917000", "nonInterestIncome": "None", "operatingExpenses": "276645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21034000", "costofGoodsAndServicesSold": "994413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176267000", "sellingGeneralAndAdministrative": "500619000", "netIncomeFromContinuingOperations": "-184093000" }, "balance": { "goodwill": "None", "inventory": "24006000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3258925000", "longTermDebt": "1441777000", "shortTermDebt": "231547000", "treasuryStock": "-646008000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1015622000", "totalLiabilities": "2559562000", "otherCurrentAssets": "42171000", "totalCurrentAssets": "943633000", "currentLongTermDebt": "217234000", "longTermInvestments": "0", "shortTermInvestments": "532477000", "currentNetReceivables": "192215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2315292000", "currentAccountsPayable": "34197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2050311000", "shortLongTermDebtTotal": "1775613000", "totalShareholderEquity": "699363000", "capitalLeaseObligations": "116602000", "otherCurrentLiabilities": "102365000", "totalCurrentLiabilities": "689345000", "otherNonCurrentLiabilities": "126677000", "totalNonCurrentLiabilities": "1870217000", "cashAndShortTermInvestments": "152764000", "commonStockSharesOutstanding": "15992000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-184093000", "profitLoss": "None", "dividendPayout": "11361000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-123189000", "operatingCashflow": "234500000", "capitalExpenditures": "280200000", "changeInReceivables": "4390000", "changeInExchangeRate": "None", "cashflowFromFinancing": "164603000", "cashflowFromInvestment": "-365691000", "stockBasedCompensation": "19287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33534000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33773000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 990073000, "cost_of_revenue": 994413000, "gross_profit": -4340000, "research_and_development": null, "selling_general_admin": 500619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -303419000, "depreciation_amortisation": 176267000, "ebitda": -127152000, "interest_expense": 57648000, "interest_income": null, "other_non_operating": null, "pretax_income": -361067000, "tax_provision": -176974000, "effective_tax_rate": null, "net_income": -184093000, "net_income_continuing_ops": -184093000, "net_income_to_common": -184093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152764000, "short_term_investments": 532477000, "net_receivables": 192215000, "inventory": 24006000, "other_current_assets": null, "total_current_assets": 943633000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2315292000, "total_assets": 3258925000, "short_term_debt": 231547000, "accounts_payable": 34197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 689345000, "long_term_debt": 1441777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1870217000, "total_liabilities": 2559562000, "total_debt": 1673324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1015622000, "total_equity": 699363000, "shares_outstanding": 15992000, "operating_cash_flow": 234500000, "stock_based_compensation": 19287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -365691000, "dividends_paid": 11361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 164603000, "free_cash_flow": 514700000, "net_change_in_cash": 33534000 }, "raw_data": { "income": { "ebit": "-303419000", "ebitda": "-127152000", "netIncome": "-184093000", "grossProfit": "-4340000", "depreciation": "None", "totalRevenue": "990073000", "costOfRevenue": "994413000", "interestIncome": "5509000", "incomeBeforeTax": "-361067000", "interestExpense": "57648000", "operatingIncome": "-280985000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-176974000", "reportedCurrency": "USD", "netInterestIncome": "-50917000", "nonInterestIncome": "None", "operatingExpenses": "276645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21034000", "costofGoodsAndServicesSold": "994413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176267000", "sellingGeneralAndAdministrative": "500619000", "netIncomeFromContinuingOperations": "-184093000" }, "balance": { "goodwill": "None", "inventory": "24006000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3258925000", "longTermDebt": "1441777000", "shortTermDebt": "231547000", "treasuryStock": "-646008000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1015622000", "totalLiabilities": "2559562000", "otherCurrentAssets": "42171000", "totalCurrentAssets": "943633000", "currentLongTermDebt": "217234000", "longTermInvestments": "0", "shortTermInvestments": "532477000", "currentNetReceivables": "192215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2315292000", "currentAccountsPayable": "34197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2050311000", "shortLongTermDebtTotal": "1775613000", "totalShareholderEquity": "699363000", "capitalLeaseObligations": "116602000", "otherCurrentLiabilities": "102365000", "totalCurrentLiabilities": "689345000", "otherNonCurrentLiabilities": "126677000", "totalNonCurrentLiabilities": "1870217000", "cashAndShortTermInvestments": "152764000", "commonStockSharesOutstanding": "15992000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "152764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-184093000", "profitLoss": "None", "dividendPayout": "11361000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-123189000", "operatingCashflow": "234500000", "capitalExpenditures": "280200000", "changeInReceivables": "4390000", "changeInExchangeRate": "None", "cashflowFromFinancing": "164603000", "cashflowFromInvestment": "-365691000", "stockBasedCompensation": "19287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33534000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33773000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176267000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 1840965000, "cost_of_revenue": 1297260000, "gross_profit": 543705000, "ebit": 378048000, "ebitda": 533900000, "pretax_income": 301247000, "tax_provision": 69130000, "net_income": 232117000, "net_income_to_common": 232117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136785000, "total_current_assets": 562221000, "total_assets": 3010803000, "short_term_debt": 175936000, "long_term_debt": 1248579000, "total_debt": 1424515000, "total_liabilities": 2127252000, "total_equity": 883551000, "shares_outstanding": 16041000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 440600000, "capital_expenditure": 505200000, "free_cash_flow": 945800000, "dividends_paid": 45552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12760, "ticker_id": 4719, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378048000", "ebitda": "533900000", "netIncome": "232117000", "grossProfit": "543705000", "depreciation": "None", "totalRevenue": "1840965000", "costOfRevenue": "1297260000", "interestIncome": "12523000", "incomeBeforeTax": "301247000", "interestExpense": "76801000", "operatingIncome": "363950000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "69130000", "reportedCurrency": "USD", "netInterestIncome": "-59806000", "nonInterestIncome": "None", "operatingExpenses": "179755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9626000", "costofGoodsAndServicesSold": "1297260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155852000", "sellingGeneralAndAdministrative": "630203000", "netIncomeFromContinuingOperations": "232117000" }, "balance": { "goodwill": "None", "inventory": "28375000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3010803000", "longTermDebt": "1248579000", "shortTermDebt": "175936000", "treasuryStock": "-617579000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1211076000", "totalLiabilities": "2127252000", "otherCurrentAssets": "35617000", "totalCurrentAssets": "562221000", "currentLongTermDebt": "173274000", "longTermInvestments": "15542000", "shortTermInvestments": "335928000", "currentNetReceivables": "25516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2448582000", "currentAccountsPayable": "27667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2236808000", "shortLongTermDebtTotal": "1445805000", "totalShareholderEquity": "883551000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159031000", "totalCurrentLiabilities": "612584000", "otherNonCurrentLiabilities": "33569000", "totalNonCurrentLiabilities": "1514668000", "cashAndShortTermInvestments": "136785000", "commonStockSharesOutstanding": "16041000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232117000", "profitLoss": "None", "dividendPayout": "45552000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "53568000", "operatingCashflow": "440600000", "capitalExpenditures": "505200000", "changeInReceivables": "10498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "75127000", "cashflowFromInvestment": "-476463000", "stockBasedCompensation": "18226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40874000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1840965000, "cost_of_revenue": 1297260000, "gross_profit": 543705000, "research_and_development": null, "selling_general_admin": 630203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378048000, "depreciation_amortisation": 155852000, "ebitda": 533900000, "interest_expense": 76801000, "interest_income": null, "other_non_operating": null, "pretax_income": 301247000, "tax_provision": 69130000, "effective_tax_rate": null, "net_income": 232117000, "net_income_continuing_ops": 232117000, "net_income_to_common": 232117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136785000, "short_term_investments": 335928000, "net_receivables": 25516000, "inventory": 28375000, "other_current_assets": null, "total_current_assets": 562221000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2448582000, "total_assets": 3010803000, "short_term_debt": 175936000, "accounts_payable": 27667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 612584000, "long_term_debt": 1248579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1514668000, "total_liabilities": 2127252000, "total_debt": 1424515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1211076000, "total_equity": 883551000, "shares_outstanding": 16041000, "operating_cash_flow": 440600000, "stock_based_compensation": 18226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 505200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -476463000, "dividends_paid": 45552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75127000, "free_cash_flow": 945800000, "net_change_in_cash": 40874000 }, "raw_data": { "income": { "ebit": "378048000", "ebitda": "533900000", "netIncome": "232117000", "grossProfit": "543705000", "depreciation": "None", "totalRevenue": "1840965000", "costOfRevenue": "1297260000", "interestIncome": "12523000", "incomeBeforeTax": "301247000", "interestExpense": "76801000", "operatingIncome": "363950000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "69130000", "reportedCurrency": "USD", "netInterestIncome": "-59806000", "nonInterestIncome": "None", "operatingExpenses": "179755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9626000", "costofGoodsAndServicesSold": "1297260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155852000", "sellingGeneralAndAdministrative": "630203000", "netIncomeFromContinuingOperations": "232117000" }, "balance": { "goodwill": "None", "inventory": "28375000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "3010803000", "longTermDebt": "1248579000", "shortTermDebt": "175936000", "treasuryStock": "-617579000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1211076000", "totalLiabilities": "2127252000", "otherCurrentAssets": "35617000", "totalCurrentAssets": "562221000", "currentLongTermDebt": "173274000", "longTermInvestments": "15542000", "shortTermInvestments": "335928000", "currentNetReceivables": "25516000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2448582000", "currentAccountsPayable": "27667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2236808000", "shortLongTermDebtTotal": "1445805000", "totalShareholderEquity": "883551000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "159031000", "totalCurrentLiabilities": "612584000", "otherNonCurrentLiabilities": "33569000", "totalNonCurrentLiabilities": "1514668000", "cashAndShortTermInvestments": "136785000", "commonStockSharesOutstanding": "16041000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232117000", "profitLoss": "None", "dividendPayout": "45552000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "53568000", "operatingCashflow": "440600000", "capitalExpenditures": "505200000", "changeInReceivables": "10498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "75127000", "cashflowFromInvestment": "-476463000", "stockBasedCompensation": "18226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40874000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155852000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 1667447000, "cost_of_revenue": 1249959000, "gross_profit": 417488000, "ebit": 253080000, "ebitda": 382431000, "pretax_income": 199318000, "tax_provision": 37516000, "net_income": 161802000, "net_income_to_common": 161802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81500000, "total_current_assets": 495248000, "total_assets": 2498668000, "short_term_debt": 152287000, "long_term_debt": 1119446000, "total_debt": 1271733000, "total_liabilities": 1808347000, "total_equity": 690300000, "shares_outstanding": 15967000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 356500000, "capital_expenditure": 334800000, "free_cash_flow": 691300000, "dividends_paid": 45247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12765, "ticker_id": 4719, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253080000", "ebitda": "382431000", "netIncome": "161802000", "grossProfit": "417488000", "depreciation": "None", "totalRevenue": "1667447000", "costOfRevenue": "1249959000", "interestIncome": "9226000", "incomeBeforeTax": "199318000", "interestExpense": "53762000", "operatingIncome": "243459000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37516000", "reportedCurrency": "USD", "netInterestIncome": "-44536000", "nonInterestIncome": "None", "operatingExpenses": "174029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "9621000", "costofGoodsAndServicesSold": "1249959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129351000", "sellingGeneralAndAdministrative": "587921000", "netIncomeFromContinuingOperations": "161802000" }, "balance": { "goodwill": "None", "inventory": "19516000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "2498668000", "longTermDebt": "1119446000", "shortTermDebt": "152287000", "treasuryStock": "-605037000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1025061000", "totalLiabilities": "1808347000", "otherCurrentAssets": "43734000", "totalCurrentAssets": "495248000", "currentLongTermDebt": "152287000", "longTermInvestments": "51526000", "shortTermInvestments": "314500000", "currentNetReceivables": "36014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2003420000", "currentAccountsPayable": "27452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1847268000", "shortLongTermDebtTotal": "1271733000", "totalShareholderEquity": "690300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103028000", "totalCurrentLiabilities": "513996000", "otherNonCurrentLiabilities": "10878000", "totalNonCurrentLiabilities": "1294351000", "cashAndShortTermInvestments": "81500000", "commonStockSharesOutstanding": "15967000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161802000", "profitLoss": "None", "dividendPayout": "45247000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "14745000", "operatingCashflow": "356500000", "capitalExpenditures": "334800000", "changeInReceivables": "35624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62363000", "cashflowFromInvestment": "-268977000", "stockBasedCompensation": "15098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25272000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1667447000, "cost_of_revenue": 1249959000, "gross_profit": 417488000, "research_and_development": 0, "selling_general_admin": 587921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253080000, "depreciation_amortisation": 129351000, "ebitda": 382431000, "interest_expense": 53762000, "interest_income": null, "other_non_operating": null, "pretax_income": 199318000, "tax_provision": 37516000, "effective_tax_rate": null, "net_income": 161802000, "net_income_continuing_ops": 161802000, "net_income_to_common": 161802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81500000, "short_term_investments": 314500000, "net_receivables": 36014000, "inventory": 19516000, "other_current_assets": null, "total_current_assets": 495248000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2003420000, "total_assets": 2498668000, "short_term_debt": 152287000, "accounts_payable": 27452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513996000, "long_term_debt": 1119446000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1294351000, "total_liabilities": 1808347000, "total_debt": 1271733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1025061000, "total_equity": 690300000, "shares_outstanding": 15967000, "operating_cash_flow": 356500000, "stock_based_compensation": 15098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 334800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268977000, "dividends_paid": 45247000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62363000, "free_cash_flow": 691300000, "net_change_in_cash": 25272000 }, "raw_data": { "income": { "ebit": "253080000", "ebitda": "382431000", "netIncome": "161802000", "grossProfit": "417488000", "depreciation": "None", "totalRevenue": "1667447000", "costOfRevenue": "1249959000", "interestIncome": "9226000", "incomeBeforeTax": "199318000", "interestExpense": "53762000", "operatingIncome": "243459000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37516000", "reportedCurrency": "USD", "netInterestIncome": "-44536000", "nonInterestIncome": "None", "operatingExpenses": "174029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "9621000", "costofGoodsAndServicesSold": "1249959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129351000", "sellingGeneralAndAdministrative": "587921000", "netIncomeFromContinuingOperations": "161802000" }, "balance": { "goodwill": "None", "inventory": "19516000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "2498668000", "longTermDebt": "1119446000", "shortTermDebt": "152287000", "treasuryStock": "-605037000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1025061000", "totalLiabilities": "1808347000", "otherCurrentAssets": "43734000", "totalCurrentAssets": "495248000", "currentLongTermDebt": "152287000", "longTermInvestments": "51526000", "shortTermInvestments": "314500000", "currentNetReceivables": "36014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2003420000", "currentAccountsPayable": "27452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1847268000", "shortLongTermDebtTotal": "1271733000", "totalShareholderEquity": "690300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103028000", "totalCurrentLiabilities": "513996000", "otherNonCurrentLiabilities": "10878000", "totalNonCurrentLiabilities": "1294351000", "cashAndShortTermInvestments": "81500000", "commonStockSharesOutstanding": "15967000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161802000", "profitLoss": "None", "dividendPayout": "45247000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "14745000", "operatingCashflow": "356500000", "capitalExpenditures": "334800000", "changeInReceivables": "35624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62363000", "cashflowFromInvestment": "-268977000", "stockBasedCompensation": "15098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45247000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25272000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129351000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 732432000, "cost_of_revenue": 253301000, "gross_profit": 479131000, "ebit": 81104000, "ebitda": 139030000, "pretax_income": 66024000, "tax_provision": 23546000, "net_income": 42478000, "net_income_to_common": 42478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283447000, "total_current_assets": 1067388000, "total_assets": 4414617000, "short_term_debt": 131726000, "long_term_debt": 1670488000, "total_debt": 1802214000, "total_liabilities": 3318544000, "total_equity": 1096073000, "shares_outstanding": 18219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 268062000, "capital_expenditure": 45425000, "free_cash_flow": 313487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12728, "ticker_id": 4719, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81104000", "ebitda": "139030000", "netIncome": "42478000", "grossProfit": "479131000", "depreciation": "None", "totalRevenue": "732432000", "costOfRevenue": "253301000", "interestIncome": "8714000", "incomeBeforeTax": "66024000", "interestExpense": "29227000", "operatingIncome": "81104000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23546000", "reportedCurrency": "USD", "netInterestIncome": "-16222000", "nonInterestIncome": "None", "operatingExpenses": "398027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57926000", "sellingGeneralAndAdministrative": "28201000", "netIncomeFromContinuingOperations": "42478000" }, "balance": { "goodwill": "None", "inventory": "43815000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4414617000", "longTermDebt": "1670488000", "shortTermDebt": "131726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1001029000", "totalLiabilities": "3318544000", "otherCurrentAssets": "71727000", "totalCurrentAssets": "1067388000", "currentLongTermDebt": "121346000", "longTermInvestments": "31392000", "shortTermInvestments": "618716000", "currentNetReceivables": "49683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3347229000", "currentAccountsPayable": "75318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1853790000", "totalShareholderEquity": "1096073000", "capitalLeaseObligations": "61956000", "otherCurrentLiabilities": "442644000", "totalCurrentLiabilities": "1178608000", "otherNonCurrentLiabilities": "58593000", "totalNonCurrentLiabilities": "2139936000", "cashAndShortTermInvestments": "283447000", "commonStockSharesOutstanding": "18219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "283447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268062000", "capitalExpenditures": "45425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8966000", "cashflowFromInvestment": "-145282000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732432000, "cost_of_revenue": 253301000, "gross_profit": 479131000, "research_and_development": null, "selling_general_admin": 28201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81104000, "depreciation_amortisation": 57926000, "ebitda": 139030000, "interest_expense": 29227000, "interest_income": null, "other_non_operating": null, "pretax_income": 66024000, "tax_provision": 23546000, "effective_tax_rate": null, "net_income": 42478000, "net_income_continuing_ops": 42478000, "net_income_to_common": 42478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283447000, "short_term_investments": 618716000, "net_receivables": 49683000, "inventory": 43815000, "other_current_assets": null, "total_current_assets": 1067388000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3347229000, "total_assets": 4414617000, "short_term_debt": 131726000, "accounts_payable": 75318000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1178608000, "long_term_debt": 1670488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2139936000, "total_liabilities": 3318544000, "total_debt": 1802214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1001029000, "total_equity": 1096073000, "shares_outstanding": 18219000, "operating_cash_flow": 268062000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145282000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8966000, "free_cash_flow": 313487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81104000", "ebitda": "139030000", "netIncome": "42478000", "grossProfit": "479131000", "depreciation": "None", "totalRevenue": "732432000", "costOfRevenue": "253301000", "interestIncome": "8714000", "incomeBeforeTax": "66024000", "interestExpense": "29227000", "operatingIncome": "81104000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23546000", "reportedCurrency": "USD", "netInterestIncome": "-16222000", "nonInterestIncome": "None", "operatingExpenses": "398027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253301000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57926000", "sellingGeneralAndAdministrative": "28201000", "netIncomeFromContinuingOperations": "42478000" }, "balance": { "goodwill": "None", "inventory": "43815000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4414617000", "longTermDebt": "1670488000", "shortTermDebt": "131726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1001029000", "totalLiabilities": "3318544000", "otherCurrentAssets": "71727000", "totalCurrentAssets": "1067388000", "currentLongTermDebt": "121346000", "longTermInvestments": "31392000", "shortTermInvestments": "618716000", "currentNetReceivables": "49683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3347229000", "currentAccountsPayable": "75318000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1853790000", "totalShareholderEquity": "1096073000", "capitalLeaseObligations": "61956000", "otherCurrentLiabilities": "442644000", "totalCurrentLiabilities": "1178608000", "otherNonCurrentLiabilities": "58593000", "totalNonCurrentLiabilities": "2139936000", "cashAndShortTermInvestments": "283447000", "commonStockSharesOutstanding": "18219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "283447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "268062000", "capitalExpenditures": "45425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8966000", "cashflowFromInvestment": "-145282000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57926000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 656188000, "cost_of_revenue": 530530000, "gross_profit": 125658000, "ebit": 76095000, "ebitda": 134498000, "pretax_income": 43904000, "tax_provision": 11963000, "net_income": 31941000, "net_income_to_common": 31941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172696000, "total_current_assets": 967653000, "total_assets": 4209401000, "short_term_debt": 129011000, "long_term_debt": 1681541000, "total_debt": 1810552000, "total_liabilities": 3156724000, "total_equity": 1052677000, "shares_outstanding": 18188000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 112172000, "capital_expenditure": 21760000, "free_cash_flow": 133932000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12729, "ticker_id": 4719, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76095000", "ebitda": "134498000", "netIncome": "31941000", "grossProfit": "125658000", "depreciation": "None", "totalRevenue": "656188000", "costOfRevenue": "530530000", "interestIncome": "9295000", "incomeBeforeTax": "43904000", "interestExpense": "32191000", "operatingIncome": "84705000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11963000", "reportedCurrency": "USD", "netInterestIncome": "-22896000", "nonInterestIncome": "None", "operatingExpenses": "40953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58403000", "sellingGeneralAndAdministrative": "24470000", "netIncomeFromContinuingOperations": "31941000" }, "balance": { "goodwill": "None", "inventory": "34431000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4209401000", "longTermDebt": "1681541000", "shortTermDebt": "129011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958551000", "totalLiabilities": "3156724000", "otherCurrentAssets": "70457000", "totalCurrentAssets": "967653000", "currentLongTermDebt": "118075000", "longTermInvestments": "32823000", "shortTermInvestments": "632959000", "currentNetReceivables": "57110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3241748000", "currentAccountsPayable": "64506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1864722000", "totalShareholderEquity": "1052677000", "capitalLeaseObligations": "65106000", "otherCurrentLiabilities": "421906000", "totalCurrentLiabilities": "1018462000", "otherNonCurrentLiabilities": "59214000", "totalNonCurrentLiabilities": "2138262000", "cashAndShortTermInvestments": "172696000", "commonStockSharesOutstanding": "18188000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31941000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112172000", "capitalExpenditures": "21760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255645000", "cashflowFromInvestment": "-10597000", "stockBasedCompensation": "10867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 656188000, "cost_of_revenue": 530530000, "gross_profit": 125658000, "research_and_development": null, "selling_general_admin": 24470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76095000, "depreciation_amortisation": 58403000, "ebitda": 134498000, "interest_expense": 32191000, "interest_income": null, "other_non_operating": null, "pretax_income": 43904000, "tax_provision": 11963000, "effective_tax_rate": null, "net_income": 31941000, "net_income_continuing_ops": 31941000, "net_income_to_common": 31941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172696000, "short_term_investments": 632959000, "net_receivables": 57110000, "inventory": 34431000, "other_current_assets": null, "total_current_assets": 967653000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3241748000, "total_assets": 4209401000, "short_term_debt": 129011000, "accounts_payable": 64506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018462000, "long_term_debt": 1681541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2138262000, "total_liabilities": 3156724000, "total_debt": 1810552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 958551000, "total_equity": 1052677000, "shares_outstanding": 18188000, "operating_cash_flow": 112172000, "stock_based_compensation": 10867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10597000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255645000, "free_cash_flow": 133932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76095000", "ebitda": "134498000", "netIncome": "31941000", "grossProfit": "125658000", "depreciation": "None", "totalRevenue": "656188000", "costOfRevenue": "530530000", "interestIncome": "9295000", "incomeBeforeTax": "43904000", "interestExpense": "32191000", "operatingIncome": "84705000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11963000", "reportedCurrency": "USD", "netInterestIncome": "-22896000", "nonInterestIncome": "None", "operatingExpenses": "40953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58403000", "sellingGeneralAndAdministrative": "24470000", "netIncomeFromContinuingOperations": "31941000" }, "balance": { "goodwill": "None", "inventory": "34431000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4209401000", "longTermDebt": "1681541000", "shortTermDebt": "129011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "958551000", "totalLiabilities": "3156724000", "otherCurrentAssets": "70457000", "totalCurrentAssets": "967653000", "currentLongTermDebt": "118075000", "longTermInvestments": "32823000", "shortTermInvestments": "632959000", "currentNetReceivables": "57110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3241748000", "currentAccountsPayable": "64506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1864722000", "totalShareholderEquity": "1052677000", "capitalLeaseObligations": "65106000", "otherCurrentLiabilities": "421906000", "totalCurrentLiabilities": "1018462000", "otherNonCurrentLiabilities": "59214000", "totalNonCurrentLiabilities": "2138262000", "cashAndShortTermInvestments": "172696000", "commonStockSharesOutstanding": "18188000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31941000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112172000", "capitalExpenditures": "21760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255645000", "cashflowFromInvestment": "-10597000", "stockBasedCompensation": "10867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-632000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58403000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 561932000, "cost_of_revenue": 470042000, "gross_profit": 91890000, "ebit": -27312000, "ebitda": 41206000, "pretax_income": -52154000, "tax_provision": -8580000, "net_income": -43574000, "net_income_to_common": -43574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316221000, "total_current_assets": 1114650000, "total_assets": 4392245000, "short_term_debt": 283312000, "long_term_debt": 1785811000, "total_debt": 2069123000, "total_liabilities": 3376890000, "total_equity": 1015355000, "shares_outstanding": 18050000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6051000, "capital_expenditure": 115682000, "free_cash_flow": 109631000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12731, "ticker_id": 4719, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27312000", "ebitda": "41206000", "netIncome": "-43574000", "grossProfit": "91890000", "depreciation": "None", "totalRevenue": "561932000", "costOfRevenue": "470042000", "interestIncome": "10108000", "incomeBeforeTax": "-52154000", "interestExpense": "34950000", "operatingIncome": "-27190000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-8580000", "reportedCurrency": "USD", "netInterestIncome": "-24842000", "nonInterestIncome": "None", "operatingExpenses": "119080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68518000", "sellingGeneralAndAdministrative": "23040000", "netIncomeFromContinuingOperations": "-43574000" }, "balance": { "goodwill": "None", "inventory": "33835000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4392245000", "longTermDebt": "1785811000", "shortTermDebt": "283312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "926610000", "totalLiabilities": "3376890000", "otherCurrentAssets": "100770000", "totalCurrentAssets": "1114650000", "currentLongTermDebt": "270633000", "longTermInvestments": "34540000", "shortTermInvestments": "640495000", "currentNetReceivables": "57164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3277595000", "currentAccountsPayable": "55289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2125870000", "totalShareholderEquity": "1015355000", "capitalLeaseObligations": "69426000", "otherCurrentLiabilities": "373940000", "totalCurrentLiabilities": "1141675000", "otherNonCurrentLiabilities": "57628000", "totalNonCurrentLiabilities": "2235215000", "cashAndShortTermInvestments": "316221000", "commonStockSharesOutstanding": "18050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "316221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43574000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6051000", "capitalExpenditures": "115682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90968000", "cashflowFromInvestment": "32012000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561932000, "cost_of_revenue": 470042000, "gross_profit": 91890000, "research_and_development": null, "selling_general_admin": 23040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27312000, "depreciation_amortisation": 68518000, "ebitda": 41206000, "interest_expense": 34950000, "interest_income": null, "other_non_operating": null, "pretax_income": -52154000, "tax_provision": -8580000, "effective_tax_rate": null, "net_income": -43574000, "net_income_continuing_ops": -43574000, "net_income_to_common": -43574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316221000, "short_term_investments": 640495000, "net_receivables": 57164000, "inventory": 33835000, "other_current_assets": null, "total_current_assets": 1114650000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3277595000, "total_assets": 4392245000, "short_term_debt": 283312000, "accounts_payable": 55289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1141675000, "long_term_debt": 1785811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2235215000, "total_liabilities": 3376890000, "total_debt": 2069123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 926610000, "total_equity": 1015355000, "shares_outstanding": 18050000, "operating_cash_flow": -6051000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32012000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90968000, "free_cash_flow": 109631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27312000", "ebitda": "41206000", "netIncome": "-43574000", "grossProfit": "91890000", "depreciation": "None", "totalRevenue": "561932000", "costOfRevenue": "470042000", "interestIncome": "10108000", "incomeBeforeTax": "-52154000", "interestExpense": "34950000", "operatingIncome": "-27190000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-8580000", "reportedCurrency": "USD", "netInterestIncome": "-24842000", "nonInterestIncome": "None", "operatingExpenses": "119080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68518000", "sellingGeneralAndAdministrative": "23040000", "netIncomeFromContinuingOperations": "-43574000" }, "balance": { "goodwill": "None", "inventory": "33835000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4392245000", "longTermDebt": "1785811000", "shortTermDebt": "283312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "926610000", "totalLiabilities": "3376890000", "otherCurrentAssets": "100770000", "totalCurrentAssets": "1114650000", "currentLongTermDebt": "270633000", "longTermInvestments": "34540000", "shortTermInvestments": "640495000", "currentNetReceivables": "57164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3277595000", "currentAccountsPayable": "55289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2125870000", "totalShareholderEquity": "1015355000", "capitalLeaseObligations": "69426000", "otherCurrentLiabilities": "373940000", "totalCurrentLiabilities": "1141675000", "otherNonCurrentLiabilities": "57628000", "totalNonCurrentLiabilities": "2235215000", "cashAndShortTermInvestments": "316221000", "commonStockSharesOutstanding": "18050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "316221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43574000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6051000", "capitalExpenditures": "115682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90968000", "cashflowFromInvestment": "32012000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58952000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 689384000, "cost_of_revenue": 571023000, "gross_profit": 118361000, "ebit": -57370000, "ebitda": 11148000, "pretax_income": -88564000, "tax_provision": -23398000, "net_income": -65166000, "net_income_to_common": -65166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209873000, "total_current_assets": 1206750000, "total_assets": 4389141000, "short_term_debt": 198298000, "long_term_debt": 1778855000, "total_debt": 1977153000, "total_liabilities": 3333220000, "total_equity": 1055921000, "shares_outstanding": 17995000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 92241000, "capital_expenditure": 102744000, "free_cash_flow": 194985000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12732, "ticker_id": 4719, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57370000", "ebitda": "11148000", "netIncome": "-65166000", "grossProfit": "118361000", "depreciation": "None", "totalRevenue": "689384000", "costOfRevenue": "571023000", "interestIncome": "10359000", "incomeBeforeTax": "-88564000", "interestExpense": "31194000", "operatingIncome": "-67489000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-23398000", "reportedCurrency": "USD", "netInterestIncome": "-20835000", "nonInterestIncome": "None", "operatingExpenses": "185850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68518000", "sellingGeneralAndAdministrative": "26837000", "netIncomeFromContinuingOperations": "-65166000" }, "balance": { "goodwill": "None", "inventory": "33758000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4389141000", "longTermDebt": "1778855000", "shortTermDebt": "198298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "970184000", "totalLiabilities": "3333220000", "otherCurrentAssets": "255254000", "totalCurrentAssets": "1206750000", "currentLongTermDebt": "183063000", "longTermInvestments": "9931000", "shortTermInvestments": "632946000", "currentNetReceivables": "74919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3182391000", "currentAccountsPayable": "69355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033770000", "totalShareholderEquity": "1055921000", "capitalLeaseObligations": "71852000", "otherCurrentLiabilities": "423531000", "totalCurrentLiabilities": "1093656000", "otherNonCurrentLiabilities": "59129000", "totalNonCurrentLiabilities": "2239564000", "cashAndShortTermInvestments": "209873000", "commonStockSharesOutstanding": "17995000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "209873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65166000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92241000", "capitalExpenditures": "102744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47188000", "cashflowFromInvestment": "-119940000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 689384000, "cost_of_revenue": 571023000, "gross_profit": 118361000, "research_and_development": null, "selling_general_admin": 26837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57370000, "depreciation_amortisation": 68518000, "ebitda": 11148000, "interest_expense": 31194000, "interest_income": null, "other_non_operating": null, "pretax_income": -88564000, "tax_provision": -23398000, "effective_tax_rate": null, "net_income": -65166000, "net_income_continuing_ops": -65166000, "net_income_to_common": -65166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209873000, "short_term_investments": 632946000, "net_receivables": 74919000, "inventory": 33758000, "other_current_assets": null, "total_current_assets": 1206750000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3182391000, "total_assets": 4389141000, "short_term_debt": 198298000, "accounts_payable": 69355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1093656000, "long_term_debt": 1778855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2239564000, "total_liabilities": 3333220000, "total_debt": 1977153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 970184000, "total_equity": 1055921000, "shares_outstanding": 17995000, "operating_cash_flow": 92241000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119940000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47188000, "free_cash_flow": 194985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57370000", "ebitda": "11148000", "netIncome": "-65166000", "grossProfit": "118361000", "depreciation": "None", "totalRevenue": "689384000", "costOfRevenue": "571023000", "interestIncome": "10359000", "incomeBeforeTax": "-88564000", "interestExpense": "31194000", "operatingIncome": "-67489000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-23398000", "reportedCurrency": "USD", "netInterestIncome": "-20835000", "nonInterestIncome": "None", "operatingExpenses": "185850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68518000", "sellingGeneralAndAdministrative": "26837000", "netIncomeFromContinuingOperations": "-65166000" }, "balance": { "goodwill": "None", "inventory": "33758000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4389141000", "longTermDebt": "1778855000", "shortTermDebt": "198298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "970184000", "totalLiabilities": "3333220000", "otherCurrentAssets": "255254000", "totalCurrentAssets": "1206750000", "currentLongTermDebt": "183063000", "longTermInvestments": "9931000", "shortTermInvestments": "632946000", "currentNetReceivables": "74919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3182391000", "currentAccountsPayable": "69355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033770000", "totalShareholderEquity": "1055921000", "capitalLeaseObligations": "71852000", "otherCurrentLiabilities": "423531000", "totalCurrentLiabilities": "1093656000", "otherNonCurrentLiabilities": "59129000", "totalNonCurrentLiabilities": "2239564000", "cashAndShortTermInvestments": "209873000", "commonStockSharesOutstanding": "17995000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "209873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65166000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92241000", "capitalExpenditures": "102744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47188000", "cashflowFromInvestment": "-119940000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68518000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 699074000, "cost_of_revenue": 266293000, "gross_profit": 432781000, "ebit": 76235000, "ebitda": 139547000, "pretax_income": 41940000, "tax_provision": 9838000, "net_income": 32102000, "net_income_to_common": 32102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283768000, "total_current_assets": 1078299000, "total_assets": 4503862000, "short_term_debt": 284990000, "long_term_debt": 1747280000, "total_debt": 2032270000, "total_liabilities": 3391131000, "total_equity": 1112731000, "shares_outstanding": 18022000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 191406000, "capital_expenditure": 74478000, "free_cash_flow": 265884000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12733, "ticker_id": 4719, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76235000", "ebitda": "139547000", "netIncome": "32102000", "grossProfit": "432781000", "depreciation": "None", "totalRevenue": "699074000", "costOfRevenue": "266293000", "interestIncome": "11935000", "incomeBeforeTax": "41940000", "interestExpense": "34295000", "operatingIncome": "65002000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9838000", "reportedCurrency": "USD", "netInterestIncome": "-22360000", "nonInterestIncome": "None", "operatingExpenses": "367779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63312000", "sellingGeneralAndAdministrative": "25096000", "netIncomeFromContinuingOperations": "32102000" }, "balance": { "goodwill": "None", "inventory": "33583000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4503862000", "longTermDebt": "1747280000", "shortTermDebt": "284990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1035350000", "totalLiabilities": "3391131000", "otherCurrentAssets": "80547000", "totalCurrentAssets": "1078299000", "currentLongTermDebt": "266611000", "longTermInvestments": "27714000", "shortTermInvestments": "594830000", "currentNetReceivables": "85571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3425563000", "currentAccountsPayable": "70619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2091435000", "totalShareholderEquity": "1112731000", "capitalLeaseObligations": "77544000", "otherCurrentLiabilities": "363202000", "totalCurrentLiabilities": "1198452000", "otherNonCurrentLiabilities": "30170000", "totalNonCurrentLiabilities": "2192679000", "cashAndShortTermInvestments": "283768000", "commonStockSharesOutstanding": "18022000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "283768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32102000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191406000", "capitalExpenditures": "74478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69035000", "cashflowFromInvestment": "-121902000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699074000, "cost_of_revenue": 266293000, "gross_profit": 432781000, "research_and_development": null, "selling_general_admin": 25096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76235000, "depreciation_amortisation": 63312000, "ebitda": 139547000, "interest_expense": 34295000, "interest_income": null, "other_non_operating": null, "pretax_income": 41940000, "tax_provision": 9838000, "effective_tax_rate": null, "net_income": 32102000, "net_income_continuing_ops": 32102000, "net_income_to_common": 32102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283768000, "short_term_investments": 594830000, "net_receivables": 85571000, "inventory": 33583000, "other_current_assets": null, "total_current_assets": 1078299000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3425563000, "total_assets": 4503862000, "short_term_debt": 284990000, "accounts_payable": 70619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198452000, "long_term_debt": 1747280000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2192679000, "total_liabilities": 3391131000, "total_debt": 2032270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1035350000, "total_equity": 1112731000, "shares_outstanding": 18022000, "operating_cash_flow": 191406000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121902000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69035000, "free_cash_flow": 265884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76235000", "ebitda": "139547000", "netIncome": "32102000", "grossProfit": "432781000", "depreciation": "None", "totalRevenue": "699074000", "costOfRevenue": "266293000", "interestIncome": "11935000", "incomeBeforeTax": "41940000", "interestExpense": "34295000", "operatingIncome": "65002000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9838000", "reportedCurrency": "USD", "netInterestIncome": "-22360000", "nonInterestIncome": "None", "operatingExpenses": "367779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63312000", "sellingGeneralAndAdministrative": "25096000", "netIncomeFromContinuingOperations": "32102000" }, "balance": { "goodwill": "None", "inventory": "33583000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4503862000", "longTermDebt": "1747280000", "shortTermDebt": "284990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1035350000", "totalLiabilities": "3391131000", "otherCurrentAssets": "80547000", "totalCurrentAssets": "1078299000", "currentLongTermDebt": "266611000", "longTermInvestments": "27714000", "shortTermInvestments": "594830000", "currentNetReceivables": "85571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3425563000", "currentAccountsPayable": "70619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2091435000", "totalShareholderEquity": "1112731000", "capitalLeaseObligations": "77544000", "otherCurrentLiabilities": "363202000", "totalCurrentLiabilities": "1198452000", "otherNonCurrentLiabilities": "30170000", "totalNonCurrentLiabilities": "2192679000", "cashAndShortTermInvestments": "283768000", "commonStockSharesOutstanding": "18022000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "283768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32102000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191406000", "capitalExpenditures": "74478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69035000", "cashflowFromInvestment": "-121902000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11120000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63312000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 627705000, "cost_of_revenue": 511753000, "gross_profit": 115952000, "ebit": -254690000, "ebitda": -189561000, "pretax_income": -281697000, "tax_provision": -65467000, "net_income": -216230000, "net_income_to_common": -216230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302319000, "total_current_assets": 991605000, "total_assets": 4547086000, "short_term_debt": 475483000, "long_term_debt": 1611735000, "total_debt": 2087218000, "total_liabilities": 3457694000, "total_equity": 1089392000, "shares_outstanding": 18014000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 84380000, "capital_expenditure": 60337000, "free_cash_flow": 144717000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12734, "ticker_id": 4719, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-254690000", "ebitda": "-189561000", "netIncome": "-216230000", "grossProfit": "115952000", "depreciation": "None", "totalRevenue": "627705000", "costOfRevenue": "511753000", "interestIncome": "10571000", "incomeBeforeTax": "-281697000", "interestExpense": "27007000", "operatingIncome": "-263979000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-65467000", "reportedCurrency": "USD", "netInterestIncome": "-16436000", "nonInterestIncome": "None", "operatingExpenses": "379931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65129000", "sellingGeneralAndAdministrative": "23074000", "netIncomeFromContinuingOperations": "-216230000" }, "balance": { "goodwill": "None", "inventory": "36070000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4547086000", "longTermDebt": "1611735000", "shortTermDebt": "475483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1003248000", "totalLiabilities": "3457694000", "otherCurrentAssets": "67575000", "totalCurrentAssets": "991605000", "currentLongTermDebt": "454769000", "longTermInvestments": "51725000", "shortTermInvestments": "495234000", "currentNetReceivables": "90407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555481000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2149610000", "totalShareholderEquity": "1089392000", "capitalLeaseObligations": "83106000", "otherCurrentLiabilities": "327404000", "totalCurrentLiabilities": "1277404000", "otherNonCurrentLiabilities": "34136000", "totalNonCurrentLiabilities": "2180290000", "cashAndShortTermInvestments": "302319000", "commonStockSharesOutstanding": "18014000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216230000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84380000", "capitalExpenditures": "60337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119372000", "cashflowFromInvestment": "46422000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 627705000, "cost_of_revenue": 511753000, "gross_profit": 115952000, "research_and_development": null, "selling_general_admin": 23074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -254690000, "depreciation_amortisation": 65129000, "ebitda": -189561000, "interest_expense": 27007000, "interest_income": null, "other_non_operating": null, "pretax_income": -281697000, "tax_provision": -65467000, "effective_tax_rate": null, "net_income": -216230000, "net_income_continuing_ops": -216230000, "net_income_to_common": -216230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302319000, "short_term_investments": 495234000, "net_receivables": 90407000, "inventory": 36070000, "other_current_assets": null, "total_current_assets": 991605000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3555481000, "total_assets": 4547086000, "short_term_debt": 475483000, "accounts_payable": 62092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277404000, "long_term_debt": 1611735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2180290000, "total_liabilities": 3457694000, "total_debt": 2087218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1003248000, "total_equity": 1089392000, "shares_outstanding": 18014000, "operating_cash_flow": 84380000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46422000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119372000, "free_cash_flow": 144717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-254690000", "ebitda": "-189561000", "netIncome": "-216230000", "grossProfit": "115952000", "depreciation": "None", "totalRevenue": "627705000", "costOfRevenue": "511753000", "interestIncome": "10571000", "incomeBeforeTax": "-281697000", "interestExpense": "27007000", "operatingIncome": "-263979000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-65467000", "reportedCurrency": "USD", "netInterestIncome": "-16436000", "nonInterestIncome": "None", "operatingExpenses": "379931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65129000", "sellingGeneralAndAdministrative": "23074000", "netIncomeFromContinuingOperations": "-216230000" }, "balance": { "goodwill": "None", "inventory": "36070000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4547086000", "longTermDebt": "1611735000", "shortTermDebt": "475483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1003248000", "totalLiabilities": "3457694000", "otherCurrentAssets": "67575000", "totalCurrentAssets": "991605000", "currentLongTermDebt": "454769000", "longTermInvestments": "51725000", "shortTermInvestments": "495234000", "currentNetReceivables": "90407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555481000", "currentAccountsPayable": "62092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2149610000", "totalShareholderEquity": "1089392000", "capitalLeaseObligations": "83106000", "otherCurrentLiabilities": "327404000", "totalCurrentLiabilities": "1277404000", "otherNonCurrentLiabilities": "34136000", "totalNonCurrentLiabilities": "2180290000", "cashAndShortTermInvestments": "302319000", "commonStockSharesOutstanding": "18014000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "302319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216230000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84380000", "capitalExpenditures": "60337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119372000", "cashflowFromInvestment": "46422000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65129000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 562196000, "cost_of_revenue": 514315000, "gross_profit": 47881000, "ebit": -16300000, "ebitda": 47618000, "pretax_income": -43442000, "tax_provision": -6653000, "net_income": -36789000, "net_income_to_common": -36789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265874000, "total_current_assets": 930616000, "total_assets": 4788252000, "short_term_debt": 442905000, "long_term_debt": 1767250000, "total_debt": 2210155000, "total_liabilities": 3488352000, "total_equity": 1299900000, "shares_outstanding": 17913000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17339000, "capital_expenditure": 46053000, "free_cash_flow": 63392000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12736, "ticker_id": 4719, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16300000", "ebitda": "47618000", "netIncome": "-36789000", "grossProfit": "47881000", "depreciation": "None", "totalRevenue": "562196000", "costOfRevenue": "514315000", "interestIncome": "10071000", "incomeBeforeTax": "-43442000", "interestExpense": "27142000", "operatingIncome": "-26341000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6653000", "reportedCurrency": "USD", "netInterestIncome": "-17071000", "nonInterestIncome": "None", "operatingExpenses": "74222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63918000", "sellingGeneralAndAdministrative": "24869000", "netIncomeFromContinuingOperations": "-36789000" }, "balance": { "goodwill": "None", "inventory": "35645000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4788252000", "longTermDebt": "1767250000", "shortTermDebt": "442905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1219477000", "totalLiabilities": "3488352000", "otherCurrentAssets": "73380000", "totalCurrentAssets": "930616000", "currentLongTermDebt": "420882000", "longTermInvestments": "45290000", "shortTermInvestments": "493393000", "currentNetReceivables": "62324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3857636000", "currentAccountsPayable": "55296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2276717000", "totalShareholderEquity": "1299900000", "capitalLeaseObligations": "88585000", "otherCurrentLiabilities": "297849000", "totalCurrentLiabilities": "1234559000", "otherNonCurrentLiabilities": "14416000", "totalNonCurrentLiabilities": "2253793000", "cashAndShortTermInvestments": "265874000", "commonStockSharesOutstanding": "17913000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36788000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17339000", "capitalExpenditures": "46053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27495000", "cashflowFromInvestment": "68908000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562196000, "cost_of_revenue": 514315000, "gross_profit": 47881000, "research_and_development": null, "selling_general_admin": 24869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16300000, "depreciation_amortisation": 63918000, "ebitda": 47618000, "interest_expense": 27142000, "interest_income": null, "other_non_operating": null, "pretax_income": -43442000, "tax_provision": -6653000, "effective_tax_rate": null, "net_income": -36789000, "net_income_continuing_ops": -36789000, "net_income_to_common": -36789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265874000, "short_term_investments": 493393000, "net_receivables": 62324000, "inventory": 35645000, "other_current_assets": null, "total_current_assets": 930616000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3857636000, "total_assets": 4788252000, "short_term_debt": 442905000, "accounts_payable": 55296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1234559000, "long_term_debt": 1767250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2253793000, "total_liabilities": 3488352000, "total_debt": 2210155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1219477000, "total_equity": 1299900000, "shares_outstanding": 17913000, "operating_cash_flow": 17339000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 68908000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27495000, "free_cash_flow": 63392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16300000", "ebitda": "47618000", "netIncome": "-36789000", "grossProfit": "47881000", "depreciation": "None", "totalRevenue": "562196000", "costOfRevenue": "514315000", "interestIncome": "10071000", "incomeBeforeTax": "-43442000", "interestExpense": "27142000", "operatingIncome": "-26341000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6653000", "reportedCurrency": "USD", "netInterestIncome": "-17071000", "nonInterestIncome": "None", "operatingExpenses": "74222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63918000", "sellingGeneralAndAdministrative": "24869000", "netIncomeFromContinuingOperations": "-36789000" }, "balance": { "goodwill": "None", "inventory": "35645000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4788252000", "longTermDebt": "1767250000", "shortTermDebt": "442905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1219477000", "totalLiabilities": "3488352000", "otherCurrentAssets": "73380000", "totalCurrentAssets": "930616000", "currentLongTermDebt": "420882000", "longTermInvestments": "45290000", "shortTermInvestments": "493393000", "currentNetReceivables": "62324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3857636000", "currentAccountsPayable": "55296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2276717000", "totalShareholderEquity": "1299900000", "capitalLeaseObligations": "88585000", "otherCurrentLiabilities": "297849000", "totalCurrentLiabilities": "1234559000", "otherNonCurrentLiabilities": "14416000", "totalNonCurrentLiabilities": "2253793000", "cashAndShortTermInvestments": "265874000", "commonStockSharesOutstanding": "17913000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265874000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36788000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17339000", "capitalExpenditures": "46053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27495000", "cashflowFromInvestment": "68908000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63917000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 666283000, "cost_of_revenue": 551640000, "gross_profit": 114643000, "ebit": 45960000, "ebitda": 111321000, "pretax_income": 18025000, "tax_provision": 4326000, "net_income": 13699000, "net_income_to_common": 13699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232137000, "total_current_assets": 980455000, "total_assets": 4903612000, "short_term_debt": 507866000, "long_term_debt": 1733248000, "total_debt": 2241114000, "total_liabilities": 3570577000, "total_equity": 1333035000, "shares_outstanding": 17869000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68932000, "capital_expenditure": 61902000, "free_cash_flow": 130834000, "dividends_paid": 10982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12737, "ticker_id": 4719, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45960000", "ebitda": "111321000", "netIncome": "13699000", "grossProfit": "114643000", "depreciation": "None", "totalRevenue": "666283000", "costOfRevenue": "551640000", "interestIncome": "11130000", "incomeBeforeTax": "18025000", "interestExpense": "27935000", "operatingIncome": "34897000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4326000", "reportedCurrency": "USD", "netInterestIncome": "-16805000", "nonInterestIncome": "None", "operatingExpenses": "79746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "551640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65361000", "sellingGeneralAndAdministrative": "27498000", "netIncomeFromContinuingOperations": "13699000" }, "balance": { "goodwill": "None", "inventory": "35347000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4903612000", "longTermDebt": "1733248000", "shortTermDebt": "507866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1256266000", "totalLiabilities": "3570577000", "otherCurrentAssets": "60381000", "totalCurrentAssets": "980455000", "currentLongTermDebt": "485641000", "longTermInvestments": "59154000", "shortTermInvestments": "576115000", "currentNetReceivables": "76475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3923157000", "currentAccountsPayable": "71937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2312966000", "totalShareholderEquity": "1333035000", "capitalLeaseObligations": "94077000", "otherCurrentLiabilities": "311419000", "totalCurrentLiabilities": "1322015000", "otherNonCurrentLiabilities": "21914000", "totalNonCurrentLiabilities": "2248562000", "cashAndShortTermInvestments": "232137000", "commonStockSharesOutstanding": "17869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "232137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13699000", "profitLoss": "None", "dividendPayout": "10982000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68932000", "capitalExpenditures": "61902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30900000", "cashflowFromInvestment": "-16168000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 666283000, "cost_of_revenue": 551640000, "gross_profit": 114643000, "research_and_development": null, "selling_general_admin": 27498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45960000, "depreciation_amortisation": 65361000, "ebitda": 111321000, "interest_expense": 27935000, "interest_income": null, "other_non_operating": null, "pretax_income": 18025000, "tax_provision": 4326000, "effective_tax_rate": null, "net_income": 13699000, "net_income_continuing_ops": 13699000, "net_income_to_common": 13699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232137000, "short_term_investments": 576115000, "net_receivables": 76475000, "inventory": 35347000, "other_current_assets": null, "total_current_assets": 980455000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3923157000, "total_assets": 4903612000, "short_term_debt": 507866000, "accounts_payable": 71937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1322015000, "long_term_debt": 1733248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2248562000, "total_liabilities": 3570577000, "total_debt": 2241114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1256266000, "total_equity": 1333035000, "shares_outstanding": 17869000, "operating_cash_flow": 68932000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16168000, "dividends_paid": 10982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30900000, "free_cash_flow": 130834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45960000", "ebitda": "111321000", "netIncome": "13699000", "grossProfit": "114643000", "depreciation": "None", "totalRevenue": "666283000", "costOfRevenue": "551640000", "interestIncome": "11130000", "incomeBeforeTax": "18025000", "interestExpense": "27935000", "operatingIncome": "34897000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4326000", "reportedCurrency": "USD", "netInterestIncome": "-16805000", "nonInterestIncome": "None", "operatingExpenses": "79746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "551640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65361000", "sellingGeneralAndAdministrative": "27498000", "netIncomeFromContinuingOperations": "13699000" }, "balance": { "goodwill": "None", "inventory": "35347000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4903612000", "longTermDebt": "1733248000", "shortTermDebt": "507866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1256266000", "totalLiabilities": "3570577000", "otherCurrentAssets": "60381000", "totalCurrentAssets": "980455000", "currentLongTermDebt": "485641000", "longTermInvestments": "59154000", "shortTermInvestments": "576115000", "currentNetReceivables": "76475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3923157000", "currentAccountsPayable": "71937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2312966000", "totalShareholderEquity": "1333035000", "capitalLeaseObligations": "94077000", "otherCurrentLiabilities": "311419000", "totalCurrentLiabilities": "1322015000", "otherNonCurrentLiabilities": "21914000", "totalNonCurrentLiabilities": "2248562000", "cashAndShortTermInvestments": "232137000", "commonStockSharesOutstanding": "17869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "232137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13699000", "profitLoss": "None", "dividendPayout": "10982000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68932000", "capitalExpenditures": "61902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30900000", "cashflowFromInvestment": "-16168000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65361000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 656406000, "cost_of_revenue": 549989000, "gross_profit": 106417000, "ebit": 27638000, "ebitda": 91482000, "pretax_income": -1337000, "tax_provision": -418000, "net_income": -919000, "net_income_to_common": -919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193414000, "total_current_assets": 1007106000, "total_assets": 4935131000, "short_term_debt": 481115000, "long_term_debt": 1789577000, "total_debt": 2270692000, "total_liabilities": 3612975000, "total_equity": 1322156000, "shares_outstanding": 17664000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167805000, "capital_expenditure": 131862000, "free_cash_flow": 299667000, "dividends_paid": 10952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12738, "ticker_id": 4719, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27638000", "ebitda": "91482000", "netIncome": "-919000", "grossProfit": "106417000", "depreciation": "None", "totalRevenue": "656406000", "costOfRevenue": "549989000", "interestIncome": "12241000", "incomeBeforeTax": "-1337000", "interestExpense": "28975000", "operatingIncome": "15448000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-418000", "reportedCurrency": "USD", "netInterestIncome": "-16734000", "nonInterestIncome": "None", "operatingExpenses": "90969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63844000", "sellingGeneralAndAdministrative": "30419000", "netIncomeFromContinuingOperations": "-919000" }, "balance": { "goodwill": "None", "inventory": "35806000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4935131000", "longTermDebt": "1789577000", "shortTermDebt": "481115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1253549000", "totalLiabilities": "3612975000", "otherCurrentAssets": "88931000", "totalCurrentAssets": "1007106000", "currentLongTermDebt": "459171000", "longTermInvestments": "43799000", "shortTermInvestments": "616461000", "currentNetReceivables": "72494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3928025000", "currentAccountsPayable": "69486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348211000", "totalShareholderEquity": "1322156000", "capitalLeaseObligations": "99463000", "otherCurrentLiabilities": "297329000", "totalCurrentLiabilities": "1320673000", "otherNonCurrentLiabilities": "9887000", "totalNonCurrentLiabilities": "2292302000", "cashAndShortTermInvestments": "193414000", "commonStockSharesOutstanding": "17664000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "193414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-919000", "profitLoss": "None", "dividendPayout": "10952000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167805000", "capitalExpenditures": "131862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23532000", "cashflowFromInvestment": "-93584000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 656406000, "cost_of_revenue": 549989000, "gross_profit": 106417000, "research_and_development": null, "selling_general_admin": 30419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27638000, "depreciation_amortisation": 63844000, "ebitda": 91482000, "interest_expense": 28975000, "interest_income": null, "other_non_operating": null, "pretax_income": -1337000, "tax_provision": -418000, "effective_tax_rate": null, "net_income": -919000, "net_income_continuing_ops": -919000, "net_income_to_common": -919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193414000, "short_term_investments": 616461000, "net_receivables": 72494000, "inventory": 35806000, "other_current_assets": null, "total_current_assets": 1007106000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3928025000, "total_assets": 4935131000, "short_term_debt": 481115000, "accounts_payable": 69486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1320673000, "long_term_debt": 1789577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2292302000, "total_liabilities": 3612975000, "total_debt": 2270692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1253549000, "total_equity": 1322156000, "shares_outstanding": 17664000, "operating_cash_flow": 167805000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93584000, "dividends_paid": 10952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23532000, "free_cash_flow": 299667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27638000", "ebitda": "91482000", "netIncome": "-919000", "grossProfit": "106417000", "depreciation": "None", "totalRevenue": "656406000", "costOfRevenue": "549989000", "interestIncome": "12241000", "incomeBeforeTax": "-1337000", "interestExpense": "28975000", "operatingIncome": "15448000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-418000", "reportedCurrency": "USD", "netInterestIncome": "-16734000", "nonInterestIncome": "None", "operatingExpenses": "90969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549989000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63844000", "sellingGeneralAndAdministrative": "30419000", "netIncomeFromContinuingOperations": "-919000" }, "balance": { "goodwill": "None", "inventory": "35806000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4935131000", "longTermDebt": "1789577000", "shortTermDebt": "481115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1253549000", "totalLiabilities": "3612975000", "otherCurrentAssets": "88931000", "totalCurrentAssets": "1007106000", "currentLongTermDebt": "459171000", "longTermInvestments": "43799000", "shortTermInvestments": "616461000", "currentNetReceivables": "72494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3928025000", "currentAccountsPayable": "69486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348211000", "totalShareholderEquity": "1322156000", "capitalLeaseObligations": "99463000", "otherCurrentLiabilities": "297329000", "totalCurrentLiabilities": "1320673000", "otherNonCurrentLiabilities": "9887000", "totalNonCurrentLiabilities": "2292302000", "cashAndShortTermInvestments": "193414000", "commonStockSharesOutstanding": "17664000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "193414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-919000", "profitLoss": "None", "dividendPayout": "10952000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167805000", "capitalExpenditures": "131862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23532000", "cashflowFromInvestment": "-93584000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63844000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 611002000, "cost_of_revenue": 520478000, "gross_profit": 90524000, "ebit": 22503000, "ebitda": 81203000, "pretax_income": -1793000, "tax_provision": 163000, "net_income": -1956000, "net_income_to_common": -1956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159584000, "total_current_assets": 1001130000, "total_assets": 4920804000, "short_term_debt": 460810000, "long_term_debt": 1819717000, "total_debt": 2280527000, "total_liabilities": 3592244000, "total_equity": 1328560000, "shares_outstanding": 17915000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53634000, "capital_expenditure": 121095000, "free_cash_flow": 174729000, "dividends_paid": 11060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12739, "ticker_id": 4719, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22503000", "ebitda": "81203000", "netIncome": "-1956000", "grossProfit": "90524000", "depreciation": "None", "totalRevenue": "611002000", "costOfRevenue": "520478000", "interestIncome": "12197000", "incomeBeforeTax": "-1793000", "interestExpense": "24296000", "operatingIncome": "10612000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "163000", "reportedCurrency": "USD", "netInterestIncome": "-12099000", "nonInterestIncome": "None", "operatingExpenses": "79912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58700000", "sellingGeneralAndAdministrative": "29351000", "netIncomeFromContinuingOperations": "-1956000" }, "balance": { "goodwill": "None", "inventory": "36335000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4920804000", "longTermDebt": "1819717000", "shortTermDebt": "460810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1265420000", "totalLiabilities": "3592244000", "otherCurrentAssets": "63054000", "totalCurrentAssets": "1001130000", "currentLongTermDebt": "439937000", "longTermInvestments": "56004000", "shortTermInvestments": "671414000", "currentNetReceivables": "70743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3919674000", "currentAccountsPayable": "54484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2362937000", "totalShareholderEquity": "1328560000", "capitalLeaseObligations": "103283000", "otherCurrentLiabilities": "305078000", "totalCurrentLiabilities": "1212307000", "otherNonCurrentLiabilities": "9448000", "totalNonCurrentLiabilities": "2392680000", "cashAndShortTermInvestments": "159584000", "commonStockSharesOutstanding": "17915000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1956000", "profitLoss": "None", "dividendPayout": "11060000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24359000", "operatingCashflow": "53634000", "capitalExpenditures": "121095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16298000", "cashflowFromInvestment": "-184440000", "stockBasedCompensation": "31500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611002000, "cost_of_revenue": 520478000, "gross_profit": 90524000, "research_and_development": null, "selling_general_admin": 29351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22503000, "depreciation_amortisation": 58700000, "ebitda": 81203000, "interest_expense": 24296000, "interest_income": null, "other_non_operating": null, "pretax_income": -1793000, "tax_provision": 163000, "effective_tax_rate": null, "net_income": -1956000, "net_income_continuing_ops": -1956000, "net_income_to_common": -1956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159584000, "short_term_investments": 671414000, "net_receivables": 70743000, "inventory": 36335000, "other_current_assets": null, "total_current_assets": 1001130000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3919674000, "total_assets": 4920804000, "short_term_debt": 460810000, "accounts_payable": 54484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1212307000, "long_term_debt": 1819717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2392680000, "total_liabilities": 3592244000, "total_debt": 2280527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1265420000, "total_equity": 1328560000, "shares_outstanding": 17915000, "operating_cash_flow": 53634000, "stock_based_compensation": 31500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184440000, "dividends_paid": 11060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16298000, "free_cash_flow": 174729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22503000", "ebitda": "81203000", "netIncome": "-1956000", "grossProfit": "90524000", "depreciation": "None", "totalRevenue": "611002000", "costOfRevenue": "520478000", "interestIncome": "12197000", "incomeBeforeTax": "-1793000", "interestExpense": "24296000", "operatingIncome": "10612000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "163000", "reportedCurrency": "USD", "netInterestIncome": "-12099000", "nonInterestIncome": "None", "operatingExpenses": "79912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "520478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58700000", "sellingGeneralAndAdministrative": "29351000", "netIncomeFromContinuingOperations": "-1956000" }, "balance": { "goodwill": "None", "inventory": "36335000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4920804000", "longTermDebt": "1819717000", "shortTermDebt": "460810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1265420000", "totalLiabilities": "3592244000", "otherCurrentAssets": "63054000", "totalCurrentAssets": "1001130000", "currentLongTermDebt": "439937000", "longTermInvestments": "56004000", "shortTermInvestments": "671414000", "currentNetReceivables": "70743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3919674000", "currentAccountsPayable": "54484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2362937000", "totalShareholderEquity": "1328560000", "capitalLeaseObligations": "103283000", "otherCurrentLiabilities": "305078000", "totalCurrentLiabilities": "1212307000", "otherNonCurrentLiabilities": "9448000", "totalNonCurrentLiabilities": "2392680000", "cashAndShortTermInvestments": "159584000", "commonStockSharesOutstanding": "17915000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "159584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1956000", "profitLoss": "None", "dividendPayout": "11060000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24359000", "operatingCashflow": "53634000", "capitalExpenditures": "121095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16298000", "cashflowFromInvestment": "-184440000", "stockBasedCompensation": "31500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58700000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 565359000, "cost_of_revenue": 492694000, "gross_profit": 72665000, "ebit": -5574000, "ebitda": 50243000, "pretax_income": -29919000, "tax_provision": -4853000, "net_income": -25066000, "net_income_to_common": -25066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284213000, "total_current_assets": 1143492000, "total_assets": 4912336000, "short_term_debt": 286642000, "long_term_debt": 2020019000, "total_debt": 2306661000, "total_liabilities": 3569191000, "total_equity": 1343145000, "shares_outstanding": 17721000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22846000, "capital_expenditure": 124305000, "free_cash_flow": 147151000, "dividends_paid": 11084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12741, "ticker_id": 4719, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5574000", "ebitda": "50243000", "netIncome": "-25066000", "grossProfit": "72665000", "depreciation": "None", "totalRevenue": "565359000", "costOfRevenue": "492694000", "interestIncome": "12444000", "incomeBeforeTax": "-29919000", "interestExpense": "24345000", "operatingIncome": "-17883000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4853000", "reportedCurrency": "USD", "netInterestIncome": "-11901000", "nonInterestIncome": "None", "operatingExpenses": "90548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55817000", "sellingGeneralAndAdministrative": "28468000", "netIncomeFromContinuingOperations": "-25066000" }, "balance": { "goodwill": "None", "inventory": "38381000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4912336000", "longTermDebt": "2020019000", "shortTermDebt": "286642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1278436000", "totalLiabilities": "3569191000", "otherCurrentAssets": "125728000", "totalCurrentAssets": "1143492000", "currentLongTermDebt": "265979000", "longTermInvestments": "71600", "shortTermInvestments": "651213000", "currentNetReceivables": "43957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768844000", "currentAccountsPayable": "55476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2394350000", "totalShareholderEquity": "1343145000", "capitalLeaseObligations": "108352000", "otherCurrentLiabilities": "272719000", "totalCurrentLiabilities": "1049695000", "otherNonCurrentLiabilities": "12361000", "totalNonCurrentLiabilities": "2519496000", "cashAndShortTermInvestments": "284213000", "commonStockSharesOutstanding": "17721000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "284213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25066000", "profitLoss": "None", "dividendPayout": "11084000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22846000", "capitalExpenditures": "124305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134850000", "cashflowFromInvestment": "-19628000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 565359000, "cost_of_revenue": 492694000, "gross_profit": 72665000, "research_and_development": null, "selling_general_admin": 28468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5574000, "depreciation_amortisation": 55817000, "ebitda": 50243000, "interest_expense": 24345000, "interest_income": null, "other_non_operating": null, "pretax_income": -29919000, "tax_provision": -4853000, "effective_tax_rate": null, "net_income": -25066000, "net_income_continuing_ops": -25066000, "net_income_to_common": -25066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284213000, "short_term_investments": 651213000, "net_receivables": 43957000, "inventory": 38381000, "other_current_assets": null, "total_current_assets": 1143492000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768844000, "total_assets": 4912336000, "short_term_debt": 286642000, "accounts_payable": 55476000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1049695000, "long_term_debt": 2020019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2519496000, "total_liabilities": 3569191000, "total_debt": 2306661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1278436000, "total_equity": 1343145000, "shares_outstanding": 17721000, "operating_cash_flow": 22846000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19628000, "dividends_paid": 11084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134850000, "free_cash_flow": 147151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5574000", "ebitda": "50243000", "netIncome": "-25066000", "grossProfit": "72665000", "depreciation": "None", "totalRevenue": "565359000", "costOfRevenue": "492694000", "interestIncome": "12444000", "incomeBeforeTax": "-29919000", "interestExpense": "24345000", "operatingIncome": "-17883000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4853000", "reportedCurrency": "USD", "netInterestIncome": "-11901000", "nonInterestIncome": "None", "operatingExpenses": "90548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55817000", "sellingGeneralAndAdministrative": "28468000", "netIncomeFromContinuingOperations": "-25066000" }, "balance": { "goodwill": "None", "inventory": "38381000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4912336000", "longTermDebt": "2020019000", "shortTermDebt": "286642000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1278436000", "totalLiabilities": "3569191000", "otherCurrentAssets": "125728000", "totalCurrentAssets": "1143492000", "currentLongTermDebt": "265979000", "longTermInvestments": "71600", "shortTermInvestments": "651213000", "currentNetReceivables": "43957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768844000", "currentAccountsPayable": "55476000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2394350000", "totalShareholderEquity": "1343145000", "capitalLeaseObligations": "108352000", "otherCurrentLiabilities": "272719000", "totalCurrentLiabilities": "1049695000", "otherNonCurrentLiabilities": "12361000", "totalNonCurrentLiabilities": "2519496000", "cashAndShortTermInvestments": "284213000", "commonStockSharesOutstanding": "17721000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "284213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25066000", "profitLoss": "None", "dividendPayout": "11084000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22846000", "capitalExpenditures": "124305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134850000", "cashflowFromInvestment": "-19628000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55817000", "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": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "income_statement": { "revenue": 683810000, "cost_of_revenue": 500038000, "gross_profit": 183772000, "ebit": 145229000, "ebitda": 199162000, "pretax_income": 116345000, "tax_provision": 27876000, "net_income": 88469000, "net_income_to_common": 88469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168620000, "total_current_assets": 1208498000, "total_assets": 4829546000, "short_term_debt": 291304000, "long_term_debt": 1887785000, "total_debt": 2179089000, "total_liabilities": 3455985000, "total_equity": 1373561000, "shares_outstanding": 17683000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 131212000, "capital_expenditure": 153037000, "free_cash_flow": 284249000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 12742, "ticker_id": 4719, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:23:07.836056+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145229000", "ebitda": "199162000", "netIncome": "88469000", "grossProfit": "183772000", "depreciation": "None", "totalRevenue": "683810000", "costOfRevenue": "500038000", "interestIncome": "11845000", "incomeBeforeTax": "116345000", "interestExpense": "28884000", "operatingIncome": "133429000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27876000", "reportedCurrency": "USD", "netInterestIncome": "-17039000", "nonInterestIncome": "None", "operatingExpenses": "50343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11800000", "costofGoodsAndServicesSold": "500038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53933000", "sellingGeneralAndAdministrative": "29868000", "netIncomeFromContinuingOperations": "88469000" }, "balance": { "goodwill": "None", "inventory": "34566000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4829546000", "longTermDebt": "1887785000", "shortTermDebt": "291304000", "treasuryStock": "-671224000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1314586000", "totalLiabilities": "3455985000", "otherCurrentAssets": "132998000", "totalCurrentAssets": "1208498000", "currentLongTermDebt": "270216000", "longTermInvestments": "69300000", "shortTermInvestments": "825167000", "currentNetReceivables": "47147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3621048000", "currentAccountsPayable": "63995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3176517000", "shortLongTermDebtTotal": "2271374000", "totalShareholderEquity": "1373561000", "capitalLeaseObligations": "113373000", "otherCurrentLiabilities": "263358000", "totalCurrentLiabilities": "1067506000", "otherNonCurrentLiabilities": "10238000", "totalNonCurrentLiabilities": "2388479000", "cashAndShortTermInvestments": "168620000", "commonStockSharesOutstanding": "17683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "168620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88469000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131212000", "capitalExpenditures": "153037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "106248000", "cashflowFromInvestment": "-403570000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-166110000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683810000, "cost_of_revenue": 500038000, "gross_profit": 183772000, "research_and_development": null, "selling_general_admin": 29868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145229000, "depreciation_amortisation": 53933000, "ebitda": 199162000, "interest_expense": 28884000, "interest_income": null, "other_non_operating": null, "pretax_income": 116345000, "tax_provision": 27876000, "effective_tax_rate": null, "net_income": 88469000, "net_income_continuing_ops": 88469000, "net_income_to_common": 88469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168620000, "short_term_investments": 825167000, "net_receivables": 47147000, "inventory": 34566000, "other_current_assets": null, "total_current_assets": 1208498000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3621048000, "total_assets": 4829546000, "short_term_debt": 291304000, "accounts_payable": 63995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1067506000, "long_term_debt": 1887785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2388479000, "total_liabilities": 3455985000, "total_debt": 2179089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1314586000, "total_equity": 1373561000, "shares_outstanding": 17683000, "operating_cash_flow": 131212000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153037000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403570000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 106248000, "free_cash_flow": 284249000, "net_change_in_cash": -166110000 }, "raw_data": { "income": { "ebit": "145229000", "ebitda": "199162000", "netIncome": "88469000", "grossProfit": "183772000", "depreciation": "None", "totalRevenue": "683810000", "costOfRevenue": "500038000", "interestIncome": "11845000", "incomeBeforeTax": "116345000", "interestExpense": "28884000", "operatingIncome": "133429000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27876000", "reportedCurrency": "USD", "netInterestIncome": "-17039000", "nonInterestIncome": "None", "operatingExpenses": "50343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11800000", "costofGoodsAndServicesSold": "500038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53933000", "sellingGeneralAndAdministrative": "29868000", "netIncomeFromContinuingOperations": "88469000" }, "balance": { "goodwill": "None", "inventory": "34566000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "4829546000", "longTermDebt": "1887785000", "shortTermDebt": "291304000", "treasuryStock": "-671224000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1314586000", "totalLiabilities": "3455985000", "otherCurrentAssets": "132998000", "totalCurrentAssets": "1208498000", "currentLongTermDebt": "270216000", "longTermInvestments": "69300000", "shortTermInvestments": "825167000", "currentNetReceivables": "47147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3621048000", "currentAccountsPayable": "63995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3176517000", "shortLongTermDebtTotal": "2271374000", "totalShareholderEquity": "1373561000", "capitalLeaseObligations": "113373000", "otherCurrentLiabilities": "263358000", "totalCurrentLiabilities": "1067506000", "otherNonCurrentLiabilities": "10238000", "totalNonCurrentLiabilities": "2388479000", "cashAndShortTermInvestments": "168620000", "commonStockSharesOutstanding": "17683000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "168620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88469000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131212000", "capitalExpenditures": "153037000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "106248000", "cashflowFromInvestment": "-403570000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-166110000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }