{ "ticker": { "uuid": "413ed6dd-46db-47dc-b4f9-f56a78da23ba", "symbol": "INR", "name": "Infinity Natural Resources, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/413ed6dd-46db-47dc-b4f9-f56a78da23ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/413ed6dd-46db-47dc-b4f9-f56a78da23ba/" }, "ticker_metadata": { "id": 2137, "uuid": "413ed6dd-46db-47dc-b4f9-f56a78da23ba", "symbol": "INR", "name": "Infinity Natural Resources, Inc.", "asset_type": "equity", "market_cap": 254084000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Infinity Natural Resources, Inc., an oil and natural gas exploration and production company, engages in the acquisition, exploration, and development of properties to produce oil, natural gas, and natural gas liquids from underground reservoirs. The company is headquartered in Morgantown, West Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "413ed6dd-46db-47dc-b4f9-f56a78da23ba", "symbol": "INR", "name": "Infinity Natural Resources, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/413ed6dd-46db-47dc-b4f9-f56a78da23ba/", "api_url": "https://sharemaestro.com/factors/api/tickers/413ed6dd-46db-47dc-b4f9-f56a78da23ba/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.64, "quality": 0.64, "momentum": 0.65, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13.16, "market_cap": 246765489.32, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 12.2202, "shareholder_yield": null, "roe": 31.3926, "piotroski_f_score": 6, "momentum_12_1": -0.0665, "volatility_252d": 0.453 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:26.603187+00:00", "batch_id": "" }, "size": { "price_close": 13.16, "market_cap": 246765489.32, "market_cap_usd": 246765489.32, "enterprise_value": 711965489.32, "shares_outstanding": 18751177, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3676, "ptbv_ratio": null, "ps_ratio": 0.0136, "pcf_ratio": 1.0032, "pfcf_ratio": 0.1948, "ev_ebitda": 0.0818, "ev_ebit": 0.0827, "ev_sales": 0.0391, "ev_fcf": 0.5621, "earnings_yield": null, "fcf_yield": 1.7791, "price_to_sales": 0.0136, "price_to_book": 1.3676, "price_to_cashflow": 1.0032, "ebitda_to_ev": 12.2202, "sales_yield": 25.5435 }, "yield": { "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 59.9354 }, "quality": { "gross_margin": 0.4889, "operating_margin": 0.4736, "net_margin": 0.3115, "ebitda_margin": 0.4784, "fcf_margin": 0.0696, "roe": 31.3926, "roa": 2.6981, "roic": 10.7737, "roc_greenblatt": null, "asset_turnover": 8.6622, "cash_conversion": 0.2236, "accruals_ratio": 2.5809, "sbc_to_revenue": 0.2035, "piotroski_f_score": 6, "altman_z_score": 22.3149, "earnings_stability_5y": 2.7881, "revenue_stability_5y": 0.4275, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 4.2351, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.0789, "net_debt_to_ebitda": 0.0535, "debt_to_assets": 0.2563, "interest_coverage": 0.6847, "current_ratio": 0.873, "quick_ratio": 0.873, "net_debt": 465200000, "local_beta": -0.0003, "volatility_252d": 0.453, "volatility_60d": 1.0124, "max_drawdown_12m": -0.4131, "risk_adjusted_momentum": -0.1467 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.3554, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2962, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.3109, "book_value_growth_1y": -0.4963, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1482, "price_return_3m": -0.2909, "price_return_6m": -0.112, "price_return_9m": -0.0673, "price_return_12m": -0.2048, "price_return_12m_ex1m": -0.0665, "momentum_6m": -0.112, "momentum_12m": -0.2048, "momentum_12_1": -0.0665, "distance_from_52w_high": -0.3272, "distance_from_52w_low": 0.1463, "relative_strength": -0.3048 }, "raw_ttm": { "revenue_ttm": 18186074000, "gross_profit_ttm": 8891595000, "ebit_ttm": 8613479000, "ebitda_ttm": 8700370000, "net_income_ttm": 5664521000, "eps_diluted_ttm": 302.0888, "operating_cash_flow_ttm": 245985000, "capital_expenditure_ttm": 1020648000, "fcf_ttm": 1266633000, "dividends_paid_ttm": 14790000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12579439000, "cash_and_equivalents": 72983000, "total_current_assets": 177693000, "total_current_liabilities": 203534000, "net_ppe": null, "total_assets": 2099487000, "total_debt": 538183000, "total_equity": 180441000, "net_working_capital": -98289000, "book_value_per_share": 9.6229, "retained_earnings": -9415000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -22555559000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 36, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.64, "os_score": 0.8, "value_percentile": 0.64, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 45, "all_cap_buyback_rank": 19, "small_cap_core_rank": 44, "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": 4324, "ticker_id": 2137, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:26.603187+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.16, "market_cap": 246765489.32, "market_cap_usd": 246765489.32, "enterprise_value": 711965489.32, "shares_outstanding": 18751177, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.36756884, "ptbv_ratio": null, "ps_ratio": 0.01356893, "pcf_ratio": 1.00317291, "pfcf_ratio": 0.19482004, "ev_ebitda": 0.08183163, "ev_ebit": 0.08265713, "ev_sales": 0.03914894, "ev_fcf": 0.56209296, "earnings_yield": null, "fcf_yield": 1.77906516, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 59.93544738, "gross_margin": 0.48892328, "operating_margin": 0.47363048, "net_margin": 0.31147575, "ebitda_margin": 0.47840837, "fcf_margin": 0.06964851, "roe": 31.39264912, "roa": 2.69805005, "roic": 10.77365655, "roc_greenblatt": null, "asset_turnover": 8.66215128, "cash_conversion": 0.22360814, "accruals_ratio": 2.58088571, "sbc_to_revenue": 0.20346393, "debt_to_equity": 6.07889005, "net_debt_to_ebitda": 0.05346899, "debt_to_assets": 0.25634024, "interest_coverage": 0.6847268, "current_ratio": 0.87303841, "quick_ratio": 0.87303841, "net_debt": 465200000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.35536515, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.29620874, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.31092708, "book_value_growth_1y": -0.49627624, "piotroski_f_score": 6, "altman_z_score": 22.31485961, "earnings_stability_5y": 2.788059, "revenue_stability_5y": 0.427538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14822006, "price_return_3m": -0.29094828, "price_return_6m": -0.1120108, "price_return_9m": -0.06732814, "price_return_12m": -0.20483384, "price_return_12m_ex1m": -0.06646526, "distance_from_52w_high": -0.32719836, "distance_from_52w_low": 0.14634146, "relative_strength": -0.30479742, "local_beta": -0.0003, "volatility_252d": 0.45302, "volatility_60d": 1.012393, "max_drawdown_12m": -0.41308793, "revenue_ttm": 18186074000, "gross_profit_ttm": 8891595000, "ebit_ttm": 8613479000, "ebitda_ttm": 8700370000, "net_income_ttm": 5664521000, "eps_diluted_ttm": 302.08882354, "operating_cash_flow_ttm": 245985000, "capital_expenditure_ttm": 1020648000, "fcf_ttm": 1266633000, "dividends_paid_ttm": 14790000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12579439000, "cash_and_equivalents": 72983000, "total_current_assets": 177693000, "total_current_liabilities": 203534000, "net_ppe": null, "total_assets": 2099487000, "total_debt": 538183000, "total_equity": 180441000, "net_working_capital": -98289000, "book_value_per_share": 9.62291594, "retained_earnings": -9415000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -22555559000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 36, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 45, "all_cap_buyback_rank": 19, "small_cap_core_rank": 44, "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": 13.16, "os": 0.8, "value": 0.64, "quality": 0.64, "momentum": 0.65, "confidence": 0.97, "coverage": 0.97, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 31.3926, "momentum_12_1": -0.0665, "complete_fields": { "id": 4324, "ticker_id": 2137, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:26.603187+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.16, "market_cap": 246765489.32, "market_cap_usd": 246765489.32, "enterprise_value": 711965489.32, "shares_outstanding": 18751177, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.36756884, "ptbv_ratio": null, "ps_ratio": 0.01356893, "pcf_ratio": 1.00317291, "pfcf_ratio": 0.19482004, "ev_ebitda": 0.08183163, "ev_ebit": 0.08265713, "ev_sales": 0.03914894, "ev_fcf": 0.56209296, "earnings_yield": null, "fcf_yield": 1.77906516, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 59.93544738, "gross_margin": 0.48892328, "operating_margin": 0.47363048, "net_margin": 0.31147575, "ebitda_margin": 0.47840837, "fcf_margin": 0.06964851, "roe": 31.39264912, "roa": 2.69805005, "roic": 10.77365655, "roc_greenblatt": null, "asset_turnover": 8.66215128, "cash_conversion": 0.22360814, "accruals_ratio": 2.58088571, "sbc_to_revenue": 0.20346393, "debt_to_equity": 6.07889005, "net_debt_to_ebitda": 0.05346899, "debt_to_assets": 0.25634024, "interest_coverage": 0.6847268, "current_ratio": 0.87303841, "quick_ratio": 0.87303841, "net_debt": 465200000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.35536515, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.29620874, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.31092708, "book_value_growth_1y": -0.49627624, "piotroski_f_score": 6, "altman_z_score": 22.31485961, "earnings_stability_5y": 2.788059, "revenue_stability_5y": 0.427538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14822006, "price_return_3m": -0.29094828, "price_return_6m": -0.1120108, "price_return_9m": -0.06732814, "price_return_12m": -0.20483384, "price_return_12m_ex1m": -0.06646526, "distance_from_52w_high": -0.32719836, "distance_from_52w_low": 0.14634146, "relative_strength": -0.30479742, "local_beta": -0.0003, "volatility_252d": 0.45302, "volatility_60d": 1.012393, "max_drawdown_12m": -0.41308793, "revenue_ttm": 18186074000, "gross_profit_ttm": 8891595000, "ebit_ttm": 8613479000, "ebitda_ttm": 8700370000, "net_income_ttm": 5664521000, "eps_diluted_ttm": 302.08882354, "operating_cash_flow_ttm": 245985000, "capital_expenditure_ttm": 1020648000, "fcf_ttm": 1266633000, "dividends_paid_ttm": 14790000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 12579439000, "cash_and_equivalents": 72983000, "total_current_assets": 177693000, "total_current_liabilities": 203534000, "net_ppe": null, "total_assets": 2099487000, "total_debt": 538183000, "total_equity": 180441000, "net_working_capital": -98289000, "book_value_per_share": 9.62291594, "retained_earnings": -9415000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -22555559000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Energy", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 36, "svqf_composite": 29, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 45, "all_cap_buyback_rank": 19, "small_cap_core_rank": 44, "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 356431000, "cost_of_revenue": 191123000, "gross_profit": 165308000, "ebit": 11895000, "ebitda": 115646000, "pretax_income": 59101000, "tax_provision": -4858000, "net_income": 23750000, "net_income_to_common": 23750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111695000000, "total_current_assets": 160637000, "total_assets": 1240852000, "short_term_debt": 181000, "long_term_debt": 150862000, "total_debt": 151043000, "total_liabilities": 262928000, "total_equity": 307139000, "shares_outstanding": 15896000, "goodwill_and_intangibles": 22736000000 }, "cash_flow": { "operating_cash_flow": 261787000, "capital_expenditure": 430167000, "free_cash_flow": 691954000, "dividends_paid": 6593000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280395, "ticker_id": 2137, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11895000", "ebitda": "115646000", "netIncome": "23750000", "grossProfit": "165308000", "depreciation": "None", "totalRevenue": "356431000", "costOfRevenue": "191123000", "interestIncome": "48741000", "incomeBeforeTax": "59101000", "interestExpense": "49017000000", "operatingIncome": "11895000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4858000", "reportedCurrency": "USD", "netInterestIncome": "-9666000", "nonInterestIncome": "None", "operatingExpenses": "153413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103751000", "sellingGeneralAndAdministrative": "153413000", "netIncomeFromContinuingOperations": "63959000" }, "balance": { "goodwill": "16726000000", "inventory": "None", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1240852000", "longTermDebt": "150862000", "shortTermDebt": "181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6010000000", "reportedCurrency": "USD", "retainedEarnings": "-4440000", "totalLiabilities": "262928000", "otherCurrentAssets": "-111602111000", "totalCurrentAssets": "160637000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "61200000", "currentNetReceivables": "67748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080215000", "currentAccountsPayable": "38572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1065763000", "shortLongTermDebtTotal": "152009000", "totalShareholderEquity": "307139000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "63813000", "totalCurrentLiabilities": "102566000", "otherNonCurrentLiabilities": "1537000", "totalNonCurrentLiabilities": "160362000", "cashAndShortTermInvestments": "111695000000", "commonStockSharesOutstanding": "15896000", "intangibleAssetsExcludingGoodwill": "6010000000", "cashAndCashEquivalentsAtCarryingValue": "111695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63959000", "profitLoss": "None", "dividendPayout": "6593000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261787000", "capitalExpenditures": "430167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169026000", "cashflowFromInvestment": "-430167000", "stockBasedCompensation": "133423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6593000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 356431000, "cost_of_revenue": 191123000, "gross_profit": 165308000, "research_and_development": null, "selling_general_admin": 153413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11895000, "depreciation_amortisation": 103751000, "ebitda": 115646000, "interest_expense": 49017000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59101000, "tax_provision": -4858000, "effective_tax_rate": null, "net_income": 23750000, "net_income_continuing_ops": 63959000, "net_income_to_common": 23750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111695000000, "short_term_investments": 61200000, "net_receivables": 67748000, "inventory": null, "other_current_assets": null, "total_current_assets": 160637000, "net_ppe": null, "goodwill": 16726000000, "intangible_assets": 6010000000, "goodwill_and_intangibles": 22736000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1080215000, "total_assets": 1240852000, "short_term_debt": 181000, "accounts_payable": 38572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102566000, "long_term_debt": 150862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160362000, "total_liabilities": 262928000, "total_debt": 151043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4440000, "total_equity": 307139000, "shares_outstanding": 15896000, "operating_cash_flow": 261787000, "stock_based_compensation": 133423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 430167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -430167000, "dividends_paid": 6593000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 169026000, "free_cash_flow": 691954000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11895000", "ebitda": "115646000", "netIncome": "23750000", "grossProfit": "165308000", "depreciation": "None", "totalRevenue": "356431000", "costOfRevenue": "191123000", "interestIncome": "48741000", "incomeBeforeTax": "59101000", "interestExpense": "49017000000", "operatingIncome": "11895000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4858000", "reportedCurrency": "USD", "netInterestIncome": "-9666000", "nonInterestIncome": "None", "operatingExpenses": "153413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103751000", "sellingGeneralAndAdministrative": "153413000", "netIncomeFromContinuingOperations": "63959000" }, "balance": { "goodwill": "16726000000", "inventory": "None", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1240852000", "longTermDebt": "150862000", "shortTermDebt": "181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6010000000", "reportedCurrency": "USD", "retainedEarnings": "-4440000", "totalLiabilities": "262928000", "otherCurrentAssets": "-111602111000", "totalCurrentAssets": "160637000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "61200000", "currentNetReceivables": "67748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080215000", "currentAccountsPayable": "38572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1065763000", "shortLongTermDebtTotal": "152009000", "totalShareholderEquity": "307139000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "63813000", "totalCurrentLiabilities": "102566000", "otherNonCurrentLiabilities": "1537000", "totalNonCurrentLiabilities": "160362000", "cashAndShortTermInvestments": "111695000000", "commonStockSharesOutstanding": "15896000", "intangibleAssetsExcludingGoodwill": "6010000000", "cashAndCashEquivalentsAtCarryingValue": "111695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63959000", "profitLoss": "None", "dividendPayout": "6593000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261787000", "capitalExpenditures": "430167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169026000", "cashflowFromInvestment": "-430167000", "stockBasedCompensation": "133423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6593000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103751000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 259022000, "cost_of_revenue": 124087000, "gross_profit": 134935000, "ebit": 70815000, "ebitda": 144541000, "pretax_income": 49286000, "tax_provision": 4067000000, "net_income": 49286000, "net_income_to_common": 49286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2203000, "total_current_assets": 85568000, "total_assets": 915466000, "short_term_debt": 348000, "long_term_debt": 259406000, "total_debt": 259754000, "total_liabilities": 407224000, "total_equity": 508242000, "shares_outstanding": 13250000, "goodwill_and_intangibles": 23159000000 }, "cash_flow": { "operating_cash_flow": 177666000, "capital_expenditure": 256118000, "free_cash_flow": 433784000, "dividends_paid": 6138000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280400, "ticker_id": 2137, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70815000", "ebitda": "144541000", "netIncome": "49286000", "grossProfit": "134935000", "depreciation": "None", "totalRevenue": "259022000", "costOfRevenue": "124087000", "interestIncome": "43576000", "incomeBeforeTax": "49286000", "interestExpense": "21529000", "operatingIncome": "93736000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4067000000", "reportedCurrency": "USD", "netInterestIncome": "-21529000", "nonInterestIncome": "None", "operatingExpenses": "41199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73726000", "sellingGeneralAndAdministrative": "41199000", "netIncomeFromContinuingOperations": "49286000" }, "balance": { "goodwill": "16706000000", "inventory": "None", "commonStock": "508242000", "currentDebt": "None", "investments": "None", "totalAssets": "915466000", "longTermDebt": "259406000", "shortTermDebt": "348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6453000000", "reportedCurrency": "USD", "retainedEarnings": "104989000000", "totalLiabilities": "407224000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "85568000", "currentLongTermDebt": "101000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "829898000", "currentAccountsPayable": "51370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "821437000", "shortLongTermDebtTotal": "260896000", "totalShareholderEquity": "508242000", "capitalLeaseObligations": "1389000", "otherCurrentLiabilities": "80365000", "totalCurrentLiabilities": "133346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "273878000", "cashAndShortTermInvestments": "2203000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6453000000", "cashAndCashEquivalentsAtCarryingValue": "2203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49286000", "profitLoss": "None", "dividendPayout": "6138000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177666000", "capitalExpenditures": "256118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79151000", "cashflowFromInvestment": "-256118000", "stockBasedCompensation": "1622000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6138000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4199000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73726000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259022000, "cost_of_revenue": 124087000, "gross_profit": 134935000, "research_and_development": null, "selling_general_admin": 41199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70815000, "depreciation_amortisation": 73726000, "ebitda": 144541000, "interest_expense": 21529000, "interest_income": null, "other_non_operating": null, "pretax_income": 49286000, "tax_provision": 4067000000, "effective_tax_rate": null, "net_income": 49286000, "net_income_continuing_ops": 49286000, "net_income_to_common": 49286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2203000, "short_term_investments": null, "net_receivables": 71543000, "inventory": null, "other_current_assets": null, "total_current_assets": 85568000, "net_ppe": null, "goodwill": 16706000000, "intangible_assets": 6453000000, "goodwill_and_intangibles": 23159000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 829898000, "total_assets": 915466000, "short_term_debt": 348000, "accounts_payable": 51370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133346000, "long_term_debt": 259406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273878000, "total_liabilities": 407224000, "total_debt": 259754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104989000000, "total_equity": 508242000, "shares_outstanding": 13250000, "operating_cash_flow": 177666000, "stock_based_compensation": 1622000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -256118000, "dividends_paid": 6138000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79151000, "free_cash_flow": 433784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70815000", "ebitda": "144541000", "netIncome": "49286000", "grossProfit": "134935000", "depreciation": "None", "totalRevenue": "259022000", "costOfRevenue": "124087000", "interestIncome": "43576000", "incomeBeforeTax": "49286000", "interestExpense": "21529000", "operatingIncome": "93736000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4067000000", "reportedCurrency": "USD", "netInterestIncome": "-21529000", "nonInterestIncome": "None", "operatingExpenses": "41199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73726000", "sellingGeneralAndAdministrative": "41199000", "netIncomeFromContinuingOperations": "49286000" }, "balance": { "goodwill": "16706000000", "inventory": "None", "commonStock": "508242000", "currentDebt": "None", "investments": "None", "totalAssets": "915466000", "longTermDebt": "259406000", "shortTermDebt": "348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6453000000", "reportedCurrency": "USD", "retainedEarnings": "104989000000", "totalLiabilities": "407224000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "85568000", "currentLongTermDebt": "101000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "829898000", "currentAccountsPayable": "51370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "821437000", "shortLongTermDebtTotal": "260896000", "totalShareholderEquity": "508242000", "capitalLeaseObligations": "1389000", "otherCurrentLiabilities": "80365000", "totalCurrentLiabilities": "133346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "273878000", "cashAndShortTermInvestments": "2203000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6453000000", "cashAndCashEquivalentsAtCarryingValue": "2203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49286000", "profitLoss": "None", "dividendPayout": "6138000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177666000", "capitalExpenditures": "256118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79151000", "cashflowFromInvestment": "-256118000", "stockBasedCompensation": "1622000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6138000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4199000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73726000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 161730000, "cost_of_revenue": 85779000, "gross_profit": 75951000, "ebit": 98582000, "ebitda": 152378000, "pretax_income": 86672000, "tax_provision": 650000, "net_income": 86672000, "net_income_to_common": 86672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1504000, "total_current_assets": 70008000, "total_assets": 688509000, "short_term_debt": 229000, "long_term_debt": 171117000, "total_debt": 171346000, "total_liabilities": 230053000, "total_equity": 458456000, "shares_outstanding": 59051000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106475000, "capital_expenditure": 436686000, "free_cash_flow": 543161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280405, "ticker_id": 2137, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98582000", "ebitda": "152378000", "netIncome": "86672000", "grossProfit": "75951000", "depreciation": "None", "totalRevenue": "161730000", "costOfRevenue": "85779000", "interestIncome": "33412000", "incomeBeforeTax": "86672000", "interestExpense": "11910000", "operatingIncome": "52695000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "650000", "reportedCurrency": "USD", "netInterestIncome": "-11910000", "nonInterestIncome": "None", "operatingExpenses": "23256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53796000", "sellingGeneralAndAdministrative": "23256000", "netIncomeFromContinuingOperations": "86672000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "458456000", "currentDebt": "None", "investments": "None", "totalAssets": "688509000", "longTermDebt": "171117000", "shortTermDebt": "229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "230053000", "otherCurrentAssets": "24408000", "totalCurrentAssets": "70008000", "currentLongTermDebt": "124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618501000", "currentAccountsPayable": "37737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "607384000", "shortLongTermDebtTotal": "171998000", "totalShareholderEquity": "458456000", "capitalLeaseObligations": "757000", "otherCurrentLiabilities": "18596000", "totalCurrentLiabilities": "56562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173491000", "cashAndShortTermInvestments": "1504000", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106475000", "capitalExpenditures": "436686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330976000", "cashflowFromInvestment": "-436686000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "222278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53796000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161730000, "cost_of_revenue": 85779000, "gross_profit": 75951000, "research_and_development": null, "selling_general_admin": 23256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98582000, "depreciation_amortisation": 53796000, "ebitda": 152378000, "interest_expense": 11910000, "interest_income": null, "other_non_operating": null, "pretax_income": 86672000, "tax_provision": 650000, "effective_tax_rate": null, "net_income": 86672000, "net_income_continuing_ops": 86672000, "net_income_to_common": 86672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1504000, "short_term_investments": null, "net_receivables": 44096000, "inventory": null, "other_current_assets": null, "total_current_assets": 70008000, "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": 618501000, "total_assets": 688509000, "short_term_debt": 229000, "accounts_payable": 37737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56562000, "long_term_debt": 171117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173491000, "total_liabilities": 230053000, "total_debt": 171346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 458456000, "shares_outstanding": 59051000, "operating_cash_flow": 106475000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 436686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -436686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 330976000, "free_cash_flow": 543161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98582000", "ebitda": "152378000", "netIncome": "86672000", "grossProfit": "75951000", "depreciation": "None", "totalRevenue": "161730000", "costOfRevenue": "85779000", "interestIncome": "33412000", "incomeBeforeTax": "86672000", "interestExpense": "11910000", "operatingIncome": "52695000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "650000", "reportedCurrency": "USD", "netInterestIncome": "-11910000", "nonInterestIncome": "None", "operatingExpenses": "23256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53796000", "sellingGeneralAndAdministrative": "23256000", "netIncomeFromContinuingOperations": "86672000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "458456000", "currentDebt": "None", "investments": "None", "totalAssets": "688509000", "longTermDebt": "171117000", "shortTermDebt": "229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "230053000", "otherCurrentAssets": "24408000", "totalCurrentAssets": "70008000", "currentLongTermDebt": "124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618501000", "currentAccountsPayable": "37737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "607384000", "shortLongTermDebtTotal": "171998000", "totalShareholderEquity": "458456000", "capitalLeaseObligations": "757000", "otherCurrentLiabilities": "18596000", "totalCurrentLiabilities": "56562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173491000", "cashAndShortTermInvestments": "1504000", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106475000", "capitalExpenditures": "436686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330976000", "cashflowFromInvestment": "-436686000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "222278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53796000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 143155000, "cost_of_revenue": 34728000, "gross_profit": 108427000, "ebit": 70703000, "ebitda": 89039000, "pretax_income": 68129000, "tax_provision": null, "net_income": 68129000, "net_income_to_common": 68129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 739000, "total_current_assets": 29078000, "total_assets": 266705000, "short_term_debt": 183000, "long_term_debt": 58055000, "total_debt": 58238000, "total_liabilities": 117199000, "total_equity": 149506000, "shares_outstanding": 59051000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64976000, "capital_expenditure": 95661000, "free_cash_flow": 160637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280409, "ticker_id": 2137, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70703000", "ebitda": "89039000", "netIncome": "68129000", "grossProfit": "108427000", "depreciation": "None", "totalRevenue": "143155000", "costOfRevenue": "34728000", "interestIncome": "27394000", "incomeBeforeTax": "68129000", "interestExpense": "2574000", "operatingIncome": "95459000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2574000", "nonInterestIncome": "None", "operatingExpenses": "12968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18336000", "sellingGeneralAndAdministrative": "12968000", "netIncomeFromContinuingOperations": "68129000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "149506000", "currentDebt": "None", "investments": "None", "totalAssets": "266705000", "longTermDebt": "58055000", "shortTermDebt": "183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "117199000", "otherCurrentAssets": "6018000", "totalCurrentAssets": "29078000", "currentLongTermDebt": "93000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237627000", "currentAccountsPayable": "41390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "233752000", "shortLongTermDebtTotal": "58985000", "totalShareholderEquity": "149506000", "capitalLeaseObligations": "837000", "otherCurrentLiabilities": "15786000", "totalCurrentLiabilities": "57359000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59840000", "cashAndShortTermInvestments": "739000", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64976000", "capitalExpenditures": "95661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28997000", "cashflowFromInvestment": "-95661000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143155000, "cost_of_revenue": 34728000, "gross_profit": 108427000, "research_and_development": null, "selling_general_admin": 12968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70703000, "depreciation_amortisation": 18336000, "ebitda": 89039000, "interest_expense": 2574000, "interest_income": null, "other_non_operating": null, "pretax_income": 68129000, "tax_provision": null, "effective_tax_rate": null, "net_income": 68129000, "net_income_continuing_ops": 68129000, "net_income_to_common": 68129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 739000, "short_term_investments": null, "net_receivables": 22321000, "inventory": null, "other_current_assets": null, "total_current_assets": 29078000, "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": 237627000, "total_assets": 266705000, "short_term_debt": 183000, "accounts_payable": 41390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57359000, "long_term_debt": 58055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59840000, "total_liabilities": 117199000, "total_debt": 58238000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 149506000, "shares_outstanding": 59051000, "operating_cash_flow": 64976000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28997000, "free_cash_flow": 160637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70703000", "ebitda": "89039000", "netIncome": "68129000", "grossProfit": "108427000", "depreciation": "None", "totalRevenue": "143155000", "costOfRevenue": "34728000", "interestIncome": "27394000", "incomeBeforeTax": "68129000", "interestExpense": "2574000", "operatingIncome": "95459000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2574000", "nonInterestIncome": "None", "operatingExpenses": "12968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18336000", "sellingGeneralAndAdministrative": "12968000", "netIncomeFromContinuingOperations": "68129000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "149506000", "currentDebt": "None", "investments": "None", "totalAssets": "266705000", "longTermDebt": "58055000", "shortTermDebt": "183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "117199000", "otherCurrentAssets": "6018000", "totalCurrentAssets": "29078000", "currentLongTermDebt": "93000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237627000", "currentAccountsPayable": "41390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "233752000", "shortLongTermDebtTotal": "58985000", "totalShareholderEquity": "149506000", "capitalLeaseObligations": "837000", "otherCurrentLiabilities": "15786000", "totalCurrentLiabilities": "57359000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59840000", "cashAndShortTermInvestments": "739000", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64976000", "capitalExpenditures": "95661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28997000", "cashflowFromInvestment": "-95661000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18336000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 17877000000, "cost_of_revenue": 9144000000, "gross_profit": 8733000000, "ebit": 8423000000, "ebitda": 8423000000, "pretax_income": 7011000000, "tax_provision": 1373000000, "net_income": 5638000000, "net_income_to_common": 5638000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72983000, "total_current_assets": 177693000, "total_assets": 2099487000, "short_term_debt": 535000, "long_term_debt": 537648000, "total_debt": 538183000, "total_liabilities": 1096881000, "total_equity": 180441000, "shares_outstanding": 18751177, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58427000, "capital_expenditure": 698912000, "free_cash_flow": 757339000, "dividends_paid": 1708000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280393, "ticker_id": 2137, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "8423000000", "netIncome": "5638000000", "grossProfit": "8733000000", "depreciation": "None", "totalRevenue": "17877000000", "costOfRevenue": "9144000000", "interestIncome": "None", "incomeBeforeTax": "7011000000", "interestExpense": "12570000000", "operatingIncome": "8423000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1373000000", "reportedCurrency": "USD", "netInterestIncome": "-5789000", "nonInterestIncome": "None", "operatingExpenses": "310000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "30329000", "netIncomeFromContinuingOperations": "-6343000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "634000", "currentDebt": "None", "investments": "None", "totalAssets": "2099487000", "longTermDebt": "537648000", "shortTermDebt": "535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9415000", "totalLiabilities": "1096881000", "otherCurrentAssets": "19288000", "totalCurrentAssets": "177693000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921794000", "currentAccountsPayable": "47586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "539332000", "totalShareholderEquity": "180441000", "capitalLeaseObligations": "1684000", "otherCurrentLiabilities": "155413000", "totalCurrentLiabilities": "203534000", "otherNonCurrentLiabilities": "3585000", "totalNonCurrentLiabilities": "893347000", "cashAndShortTermInvestments": "72983000", "commonStockSharesOutstanding": "18751177", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1871000", "profitLoss": "None", "dividendPayout": "1708000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58427000", "capitalExpenditures": "698912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "710619000", "cashflowFromInvestment": "-698912000", "stockBasedCompensation": "571000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1708000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2875000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17877000000, "cost_of_revenue": 9144000000, "gross_profit": 8733000000, "research_and_development": null, "selling_general_admin": 30329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8423000000, "depreciation_amortisation": null, "ebitda": 8423000000, "interest_expense": 12570000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7011000000, "tax_provision": 1373000000, "effective_tax_rate": null, "net_income": 5638000000, "net_income_continuing_ops": -6343000, "net_income_to_common": 5638000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72983000, "short_term_investments": null, "net_receivables": 85422000, "inventory": null, "other_current_assets": null, "total_current_assets": 177693000, "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": 1921794000, "total_assets": 2099487000, "short_term_debt": 535000, "accounts_payable": 47586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203534000, "long_term_debt": 537648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 893347000, "total_liabilities": 1096881000, "total_debt": 538183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9415000, "total_equity": 180441000, "shares_outstanding": 18751177, "operating_cash_flow": 58427000, "stock_based_compensation": 571000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 698912000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -698912000, "dividends_paid": 1708000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 710619000, "free_cash_flow": 757339000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "8423000000", "netIncome": "5638000000", "grossProfit": "8733000000", "depreciation": "None", "totalRevenue": "17877000000", "costOfRevenue": "9144000000", "interestIncome": "None", "incomeBeforeTax": "7011000000", "interestExpense": "12570000000", "operatingIncome": "8423000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1373000000", "reportedCurrency": "USD", "netInterestIncome": "-5789000", "nonInterestIncome": "None", "operatingExpenses": "310000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "30329000", "netIncomeFromContinuingOperations": "-6343000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "634000", "currentDebt": "None", "investments": "None", "totalAssets": "2099487000", "longTermDebt": "537648000", "shortTermDebt": "535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9415000", "totalLiabilities": "1096881000", "otherCurrentAssets": "19288000", "totalCurrentAssets": "177693000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1921794000", "currentAccountsPayable": "47586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "539332000", "totalShareholderEquity": "180441000", "capitalLeaseObligations": "1684000", "otherCurrentLiabilities": "155413000", "totalCurrentLiabilities": "203534000", "otherNonCurrentLiabilities": "3585000", "totalNonCurrentLiabilities": "893347000", "cashAndShortTermInvestments": "72983000", "commonStockSharesOutstanding": "18751177", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1871000", "profitLoss": "None", "dividendPayout": "1708000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58427000", "capitalExpenditures": "698912000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "710619000", "cashflowFromInvestment": "-698912000", "stockBasedCompensation": "571000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1708000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2875000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35660000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 154872000, "cost_of_revenue": 68126000, "gross_profit": 86746000, "ebit": 78833000, "ebitda": 114493000, "pretax_income": -6691000, "tax_provision": -348000, "net_income": -1871000, "net_income_to_common": -1871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111695000000, "total_current_assets": 160637000, "total_assets": 1240852000, "short_term_debt": 181000, "long_term_debt": 150862000, "total_debt": 151043000, "total_liabilities": 262928000, "total_equity": 307139000, "shares_outstanding": 17662870, "goodwill_and_intangibles": 22736000000 }, "cash_flow": { "operating_cash_flow": 75087000, "capital_expenditure": 150870000, "free_cash_flow": 225957000, "dividends_paid": 4977000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280394, "ticker_id": 2137, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78833000", "ebitda": "114493000", "netIncome": "-1871000", "grossProfit": "86746000", "depreciation": "None", "totalRevenue": "154872000", "costOfRevenue": "68126000", "interestIncome": "25305000", "incomeBeforeTax": "-6691000", "interestExpense": "5789000", "operatingIncome": "78833000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-348000", "reportedCurrency": "USD", "netInterestIncome": "-2949000", "nonInterestIncome": "None", "operatingExpenses": "7913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35660000", "sellingGeneralAndAdministrative": "310000000", "netIncomeFromContinuingOperations": "80354000" }, "balance": { "goodwill": "16726000000", "inventory": "None", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1240852000", "longTermDebt": "150862000", "shortTermDebt": "181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6010000000", "reportedCurrency": "USD", "retainedEarnings": "-4440000", "totalLiabilities": "262928000", "otherCurrentAssets": "-111602111000", "totalCurrentAssets": "160637000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "61200000", "currentNetReceivables": "67748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080215000", "currentAccountsPayable": "38572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1065763000", "shortLongTermDebtTotal": "152009000", "totalShareholderEquity": "307139000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "63813000", "totalCurrentLiabilities": "102566000", "otherNonCurrentLiabilities": "1537000", "totalNonCurrentLiabilities": "160362000", "cashAndShortTermInvestments": "111695000000", "commonStockSharesOutstanding": "17662870", "intangibleAssetsExcludingGoodwill": "6010000000", "cashAndCashEquivalentsAtCarryingValue": "111695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20676000", "profitLoss": "None", "dividendPayout": "4977000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75087000", "capitalExpenditures": "150870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74060000", "cashflowFromInvestment": "-150870000", "stockBasedCompensation": "1799105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4977000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5834992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154872000, "cost_of_revenue": 68126000, "gross_profit": 86746000, "research_and_development": null, "selling_general_admin": 310000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78833000, "depreciation_amortisation": 35660000, "ebitda": 114493000, "interest_expense": 5789000, "interest_income": null, "other_non_operating": null, "pretax_income": -6691000, "tax_provision": -348000, "effective_tax_rate": null, "net_income": -1871000, "net_income_continuing_ops": 80354000, "net_income_to_common": -1871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111695000000, "short_term_investments": 61200000, "net_receivables": 67748000, "inventory": null, "other_current_assets": null, "total_current_assets": 160637000, "net_ppe": null, "goodwill": 16726000000, "intangible_assets": 6010000000, "goodwill_and_intangibles": 22736000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1080215000, "total_assets": 1240852000, "short_term_debt": 181000, "accounts_payable": 38572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102566000, "long_term_debt": 150862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160362000, "total_liabilities": 262928000, "total_debt": 151043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4440000, "total_equity": 307139000, "shares_outstanding": 17662870, "operating_cash_flow": 75087000, "stock_based_compensation": 1799105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150870000, "dividends_paid": 4977000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74060000, "free_cash_flow": 225957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78833000", "ebitda": "114493000", "netIncome": "-1871000", "grossProfit": "86746000", "depreciation": "None", "totalRevenue": "154872000", "costOfRevenue": "68126000", "interestIncome": "25305000", "incomeBeforeTax": "-6691000", "interestExpense": "5789000", "operatingIncome": "78833000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-348000", "reportedCurrency": "USD", "netInterestIncome": "-2949000", "nonInterestIncome": "None", "operatingExpenses": "7913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35660000", "sellingGeneralAndAdministrative": "310000000", "netIncomeFromContinuingOperations": "80354000" }, "balance": { "goodwill": "16726000000", "inventory": "None", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1240852000", "longTermDebt": "150862000", "shortTermDebt": "181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6010000000", "reportedCurrency": "USD", "retainedEarnings": "-4440000", "totalLiabilities": "262928000", "otherCurrentAssets": "-111602111000", "totalCurrentAssets": "160637000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "61200000", "currentNetReceivables": "67748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1080215000", "currentAccountsPayable": "38572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1065763000", "shortLongTermDebtTotal": "152009000", "totalShareholderEquity": "307139000", "capitalLeaseObligations": "1147000", "otherCurrentLiabilities": "63813000", "totalCurrentLiabilities": "102566000", "otherNonCurrentLiabilities": "1537000", "totalNonCurrentLiabilities": "160362000", "cashAndShortTermInvestments": "111695000000", "commonStockSharesOutstanding": "17662870", "intangibleAssetsExcludingGoodwill": "6010000000", "cashAndCashEquivalentsAtCarryingValue": "111695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20676000", "profitLoss": "None", "dividendPayout": "4977000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75087000", "capitalExpenditures": "150870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74060000", "cashflowFromInvestment": "-150870000", "stockBasedCompensation": "1799105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4977000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5834992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31262000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 79726000, "cost_of_revenue": 41115000, "gross_profit": 38611000, "ebit": 38921000, "ebitda": 66518000, "pretax_income": 36631000, "tax_provision": -3383000, "net_income": 10404000, "net_income_to_common": 10404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4572000, "total_current_assets": 66808000, "total_assets": 1112551000, "short_term_debt": 354000, "long_term_debt": 75363000, "total_debt": 75717000, "total_liabilities": 215556000, "total_equity": 288620000, "shares_outstanding": 15895944, "goodwill_and_intangibles": 22822000000 }, "cash_flow": { "operating_cash_flow": 42069000, "capital_expenditure": 84751000, "free_cash_flow": 126820000, "dividends_paid": 4905000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280396, "ticker_id": 2137, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38921000", "ebitda": "66518000", "netIncome": "10404000", "grossProfit": "38611000", "depreciation": "None", "totalRevenue": "79726000", "costOfRevenue": "41115000", "interestIncome": "12960000", "incomeBeforeTax": "36631000", "interestExpense": "2290000", "operatingIncome": "23903000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3383000", "reportedCurrency": "USD", "netInterestIncome": "-2290000", "nonInterestIncome": "None", "operatingExpenses": "14708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27597000", "sellingGeneralAndAdministrative": "14708000", "netIncomeFromContinuingOperations": "40014000" }, "balance": { "goodwill": "16725000000", "inventory": "None", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "1112551000", "longTermDebt": "75363000", "shortTermDebt": "354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6097000000", "reportedCurrency": "USD", "retainedEarnings": "-24453000", "totalLiabilities": "215556000", "otherCurrentAssets": "12389000", "totalCurrentAssets": "66808000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045743000", "currentAccountsPayable": "68411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1034037000", "shortLongTermDebtTotal": "76552999", "totalShareholderEquity": "288620000", "capitalLeaseObligations": "1190000", "otherCurrentLiabilities": "59958999", "totalCurrentLiabilities": "128723999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86832000", "cashAndShortTermInvestments": "4572000", "commonStockSharesOutstanding": "15895944", "intangibleAssetsExcludingGoodwill": "6097000000", "cashAndCashEquivalentsAtCarryingValue": "4572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10404000", "profitLoss": "None", "dividendPayout": "4905000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42069000", "capitalExpenditures": "84751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40972000", "cashflowFromInvestment": "-84751000", "stockBasedCompensation": "1327812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4905000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79726000, "cost_of_revenue": 41115000, "gross_profit": 38611000, "research_and_development": null, "selling_general_admin": 14708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38921000, "depreciation_amortisation": 27597000, "ebitda": 66518000, "interest_expense": 2290000, "interest_income": null, "other_non_operating": null, "pretax_income": 36631000, "tax_provision": -3383000, "effective_tax_rate": null, "net_income": 10404000, "net_income_continuing_ops": 40014000, "net_income_to_common": 10404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4572000, "short_term_investments": null, "net_receivables": 49847000, "inventory": null, "other_current_assets": null, "total_current_assets": 66808000, "net_ppe": null, "goodwill": 16725000000, "intangible_assets": 6097000000, "goodwill_and_intangibles": 22822000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1045743000, "total_assets": 1112551000, "short_term_debt": 354000, "accounts_payable": 68411000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128723999, "long_term_debt": 75363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86832000, "total_liabilities": 215556000, "total_debt": 75717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24453000, "total_equity": 288620000, "shares_outstanding": 15895944, "operating_cash_flow": 42069000, "stock_based_compensation": 1327812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84751000, "dividends_paid": 4905000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40972000, "free_cash_flow": 126820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38921000", "ebitda": "66518000", "netIncome": "10404000", "grossProfit": "38611000", "depreciation": "None", "totalRevenue": "79726000", "costOfRevenue": "41115000", "interestIncome": "12960000", "incomeBeforeTax": "36631000", "interestExpense": "2290000", "operatingIncome": "23903000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3383000", "reportedCurrency": "USD", "netInterestIncome": "-2290000", "nonInterestIncome": "None", "operatingExpenses": "14708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27597000", "sellingGeneralAndAdministrative": "14708000", "netIncomeFromContinuingOperations": "40014000" }, "balance": { "goodwill": "16725000000", "inventory": "None", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "1112551000", "longTermDebt": "75363000", "shortTermDebt": "354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6097000000", "reportedCurrency": "USD", "retainedEarnings": "-24453000", "totalLiabilities": "215556000", "otherCurrentAssets": "12389000", "totalCurrentAssets": "66808000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1045743000", "currentAccountsPayable": "68411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1034037000", "shortLongTermDebtTotal": "76552999", "totalShareholderEquity": "288620000", "capitalLeaseObligations": "1190000", "otherCurrentLiabilities": "59958999", "totalCurrentLiabilities": "128723999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "86832000", "cashAndShortTermInvestments": "4572000", "commonStockSharesOutstanding": "15895944", "intangibleAssetsExcludingGoodwill": "6097000000", "cashAndCashEquivalentsAtCarryingValue": "4572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10404000", "profitLoss": "None", "dividendPayout": "4905000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42069000", "capitalExpenditures": "84751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40972000", "cashflowFromInvestment": "-84751000", "stockBasedCompensation": "1327812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4905000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27579000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 74476000, "cost_of_revenue": 41238000, "gross_profit": 33238000, "ebit": 72725000, "ebitda": 96359000, "pretax_income": 71365000, "tax_provision": -588000, "net_income": 17988000, "net_income_to_common": 17988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6282000, "total_current_assets": 50317000, "total_assets": 1023602000, "short_term_debt": 236000, "long_term_debt": 34378000, "total_debt": 34614000, "total_liabilities": 167314000, "total_equity": 10143000, "shares_outstanding": 15237500, "goodwill_and_intangibles": 22919000000 }, "cash_flow": { "operating_cash_flow": 70402000, "capital_expenditure": 86115000, "free_cash_flow": 156517000, "dividends_paid": 3200000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280397, "ticker_id": 2137, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72725000", "ebitda": "96359000", "netIncome": "17988000", "grossProfit": "33238000", "depreciation": "None", "totalRevenue": "74476000", "costOfRevenue": "41238000", "interestIncome": "50761000", "incomeBeforeTax": "71365000", "interestExpense": "1360000", "operatingIncome": "21679000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-588000", "reportedCurrency": "USD", "netInterestIncome": "-1360000", "nonInterestIncome": "None", "operatingExpenses": "11559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23634000", "sellingGeneralAndAdministrative": "11559000", "netIncomeFromContinuingOperations": "71953000" }, "balance": { "goodwill": "16734000000", "inventory": "None", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "1023602000", "longTermDebt": "34378000", "shortTermDebt": "236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6185000000", "reportedCurrency": "USD", "retainedEarnings": "-34857000", "totalLiabilities": "167314000", "otherCurrentAssets": "9688000", "totalCurrentAssets": "50317000", "currentLongTermDebt": "63000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "973285000", "currentAccountsPayable": "57645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "964690000", "shortLongTermDebtTotal": "35673000", "totalShareholderEquity": "10143000", "capitalLeaseObligations": "1232000", "otherCurrentLiabilities": "61985000", "totalCurrentLiabilities": "119866000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "47448000", "cashAndShortTermInvestments": "6282000", "commonStockSharesOutstanding": "15237500", "intangibleAssetsExcludingGoodwill": "6185000000", "cashAndCashEquivalentsAtCarryingValue": "6282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17988000", "profitLoss": "None", "dividendPayout": "3200000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70402000", "capitalExpenditures": "86115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17136000", "cashflowFromInvestment": "-86115000", "stockBasedCompensation": "2293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74476000, "cost_of_revenue": 41238000, "gross_profit": 33238000, "research_and_development": null, "selling_general_admin": 11559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72725000, "depreciation_amortisation": 23634000, "ebitda": 96359000, "interest_expense": 1360000, "interest_income": null, "other_non_operating": null, "pretax_income": 71365000, "tax_provision": -588000, "effective_tax_rate": null, "net_income": 17988000, "net_income_continuing_ops": 71953000, "net_income_to_common": 17988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6282000, "short_term_investments": null, "net_receivables": 34347000, "inventory": null, "other_current_assets": null, "total_current_assets": 50317000, "net_ppe": null, "goodwill": 16734000000, "intangible_assets": 6185000000, "goodwill_and_intangibles": 22919000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 973285000, "total_assets": 1023602000, "short_term_debt": 236000, "accounts_payable": 57645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119866000, "long_term_debt": 34378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47448000, "total_liabilities": 167314000, "total_debt": 34614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34857000, "total_equity": 10143000, "shares_outstanding": 15237500, "operating_cash_flow": 70402000, "stock_based_compensation": 2293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86115000, "dividends_paid": 3200000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17136000, "free_cash_flow": 156517000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72725000", "ebitda": "96359000", "netIncome": "17988000", "grossProfit": "33238000", "depreciation": "None", "totalRevenue": "74476000", "costOfRevenue": "41238000", "interestIncome": "50761000", "incomeBeforeTax": "71365000", "interestExpense": "1360000", "operatingIncome": "21679000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-588000", "reportedCurrency": "USD", "netInterestIncome": "-1360000", "nonInterestIncome": "None", "operatingExpenses": "11559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23634000", "sellingGeneralAndAdministrative": "11559000", "netIncomeFromContinuingOperations": "71953000" }, "balance": { "goodwill": "16734000000", "inventory": "None", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "1023602000", "longTermDebt": "34378000", "shortTermDebt": "236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6185000000", "reportedCurrency": "USD", "retainedEarnings": "-34857000", "totalLiabilities": "167314000", "otherCurrentAssets": "9688000", "totalCurrentAssets": "50317000", "currentLongTermDebt": "63000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "973285000", "currentAccountsPayable": "57645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "964690000", "shortLongTermDebtTotal": "35673000", "totalShareholderEquity": "10143000", "capitalLeaseObligations": "1232000", "otherCurrentLiabilities": "61985000", "totalCurrentLiabilities": "119866000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "47448000", "cashAndShortTermInvestments": "6282000", "commonStockSharesOutstanding": "15237500", "intangibleAssetsExcludingGoodwill": "6185000000", "cashAndCashEquivalentsAtCarryingValue": "6282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17988000", "profitLoss": "None", "dividendPayout": "3200000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70402000", "capitalExpenditures": "86115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17136000", "cashflowFromInvestment": "-86115000", "stockBasedCompensation": "2293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3200000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23652000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 15386000, "cost_of_revenue": 8195000000, "gross_profit": 7191000000, "ebit": -125260000, "ebitda": 6953000000, "pretax_income": 5544000, "tax_provision": 1173000000, "net_income": 4371000, "net_income_to_common": 4371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4859000, "total_current_assets": 58514000, "total_assets": 953917000, "short_term_debt": 289000, "long_term_debt": 11391000, "total_debt": 11680000, "total_liabilities": 171875000, "total_equity": -52237000, "shares_outstanding": 15237500, "goodwill_and_intangibles": 23019000000 }, "cash_flow": { "operating_cash_flow": 74229000, "capital_expenditure": 108431000, "free_cash_flow": 182660000, "dividends_paid": 1616000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280398, "ticker_id": 2137, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-125260000", "ebitda": "6953000000", "netIncome": "4371000", "grossProfit": "7191000000", "depreciation": "None", "totalRevenue": "15386000", "costOfRevenue": "8195000000", "interestIncome": "40285000", "incomeBeforeTax": "5544000", "interestExpense": "11395000000", "operatingIncome": "6953000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1173000000", "reportedCurrency": "USD", "netInterestIncome": "-3067000", "nonInterestIncome": "None", "operatingExpenses": "238000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8195000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21258000", "sellingGeneralAndAdministrative": "139184000", "netIncomeFromContinuingOperations": "-128362000" }, "balance": { "goodwill": "16714000000", "inventory": "None", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "953917000", "longTermDebt": "11391000", "shortTermDebt": "289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6305000000", "reportedCurrency": "USD", "retainedEarnings": "-52845000", "totalLiabilities": "171875000", "otherCurrentAssets": "4125000", "totalCurrentAssets": "58514000", "currentLongTermDebt": "80000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895403000", "currentAccountsPayable": "46583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887658000", "shortLongTermDebtTotal": "12778000", "totalShareholderEquity": "-52237000", "capitalLeaseObligations": "1307000", "otherCurrentLiabilities": "90361000", "totalCurrentLiabilities": "137551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34324000", "cashAndShortTermInvestments": "4859000", "commonStockSharesOutstanding": "15237500", "intangibleAssetsExcludingGoodwill": "6305000000", "cashAndCashEquivalentsAtCarryingValue": "4859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128362000", "profitLoss": "None", "dividendPayout": "1616000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74229000", "capitalExpenditures": "108431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36858000", "cashflowFromInvestment": "-108431000", "stockBasedCompensation": "126895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1616000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2030000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15386000, "cost_of_revenue": 8195000000, "gross_profit": 7191000000, "research_and_development": null, "selling_general_admin": 139184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -125260000, "depreciation_amortisation": 21258000, "ebitda": 6953000000, "interest_expense": 11395000000, "interest_income": null, "other_non_operating": null, "pretax_income": 5544000, "tax_provision": 1173000000, "effective_tax_rate": null, "net_income": 4371000, "net_income_continuing_ops": -128362000, "net_income_to_common": 4371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4859000, "short_term_investments": null, "net_receivables": 49530000, "inventory": null, "other_current_assets": null, "total_current_assets": 58514000, "net_ppe": null, "goodwill": 16714000000, "intangible_assets": 6305000000, "goodwill_and_intangibles": 23019000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895403000, "total_assets": 953917000, "short_term_debt": 289000, "accounts_payable": 46583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137551000, "long_term_debt": 11391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34324000, "total_liabilities": 171875000, "total_debt": 11680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52845000, "total_equity": -52237000, "shares_outstanding": 15237500, "operating_cash_flow": 74229000, "stock_based_compensation": 126895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108431000, "dividends_paid": 1616000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36858000, "free_cash_flow": 182660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-125260000", "ebitda": "6953000000", "netIncome": "4371000", "grossProfit": "7191000000", "depreciation": "None", "totalRevenue": "15386000", "costOfRevenue": "8195000000", "interestIncome": "40285000", "incomeBeforeTax": "5544000", "interestExpense": "11395000000", "operatingIncome": "6953000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1173000000", "reportedCurrency": "USD", "netInterestIncome": "-3067000", "nonInterestIncome": "None", "operatingExpenses": "238000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8195000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21258000", "sellingGeneralAndAdministrative": "139184000", "netIncomeFromContinuingOperations": "-128362000" }, "balance": { "goodwill": "16714000000", "inventory": "None", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "953917000", "longTermDebt": "11391000", "shortTermDebt": "289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6305000000", "reportedCurrency": "USD", "retainedEarnings": "-52845000", "totalLiabilities": "171875000", "otherCurrentAssets": "4125000", "totalCurrentAssets": "58514000", "currentLongTermDebt": "80000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895403000", "currentAccountsPayable": "46583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887658000", "shortLongTermDebtTotal": "12778000", "totalShareholderEquity": "-52237000", "capitalLeaseObligations": "1307000", "otherCurrentLiabilities": "90361000", "totalCurrentLiabilities": "137551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34324000", "cashAndShortTermInvestments": "4859000", "commonStockSharesOutstanding": "15237500", "intangibleAssetsExcludingGoodwill": "6305000000", "cashAndCashEquivalentsAtCarryingValue": "4859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128362000", "profitLoss": "None", "dividendPayout": "1616000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74229000", "capitalExpenditures": "108431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36858000", "cashflowFromInvestment": "-108431000", "stockBasedCompensation": "126895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1616000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2030000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21258000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 26939243, "cost_of_revenue": 13447774000, "gross_profit": 13491469000, "ebit": 62705000, "ebitda": 17131000, "pretax_income": 9240772, "tax_provision": 9258772000, "net_income": 34147000, "net_income_to_common": 34147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2203000, "total_current_assets": 85568000, "total_assets": 915466000, "short_term_debt": 348000, "long_term_debt": 259406000, "total_debt": 259754000, "total_liabilities": 407224000, "total_equity": 508242000, "shares_outstanding": 13250000, "goodwill_and_intangibles": 23159000000 }, "cash_flow": { "operating_cash_flow": 30100000, "capital_expenditure": 61363000, "free_cash_flow": 91463000, "dividends_paid": 4548000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280399, "ticker_id": 2137, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62705000", "ebitda": "17131000", "netIncome": "34147000", "grossProfit": "13491469000", "depreciation": "None", "totalRevenue": "26939243", "costOfRevenue": "13447774000", "interestIncome": "33710000", "incomeBeforeTax": "9240772", "interestExpense": "21307000", "operatingIncome": "13004935", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9258772000", "reportedCurrency": "USD", "netInterestIncome": "-21307000", "nonInterestIncome": "None", "operatingExpenses": "487024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13447774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-45574000", "sellingGeneralAndAdministrative": "12216000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "16706000000", "inventory": "None", "commonStock": "508242000", "currentDebt": "None", "investments": "None", "totalAssets": "915466000", "longTermDebt": "259406000", "shortTermDebt": "348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6453000000", "reportedCurrency": "USD", "retainedEarnings": "104989000000", "totalLiabilities": "407224000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "85568000", "currentLongTermDebt": "101000", "longTermInvestments": "None", "shortTermInvestments": "105383797000", "currentNetReceivables": "71543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "829898000", "currentAccountsPayable": "51370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "821437000", "shortLongTermDebtTotal": "260896000", "totalShareholderEquity": "508242000", "capitalLeaseObligations": "1389000", "otherCurrentLiabilities": "80365000", "totalCurrentLiabilities": "133346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "273878000", "cashAndShortTermInvestments": "2203000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6453000000", "cashAndCashEquivalentsAtCarryingValue": "2203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5517000", "profitLoss": "None", "dividendPayout": "4548000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30100000", "capitalExpenditures": "61363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31901000", "cashflowFromInvestment": "-61363000", "stockBasedCompensation": "1250000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4548000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3393000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26939243, "cost_of_revenue": 13447774000, "gross_profit": 13491469000, "research_and_development": null, "selling_general_admin": 12216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62705000, "depreciation_amortisation": -45574000, "ebitda": 17131000, "interest_expense": 21307000, "interest_income": null, "other_non_operating": null, "pretax_income": 9240772, "tax_provision": 9258772000, "effective_tax_rate": null, "net_income": 34147000, "net_income_continuing_ops": -18000000, "net_income_to_common": 34147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2203000, "short_term_investments": 105383797000, "net_receivables": 71543000, "inventory": null, "other_current_assets": null, "total_current_assets": 85568000, "net_ppe": null, "goodwill": 16706000000, "intangible_assets": 6453000000, "goodwill_and_intangibles": 23159000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 829898000, "total_assets": 915466000, "short_term_debt": 348000, "accounts_payable": 51370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133346000, "long_term_debt": 259406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273878000, "total_liabilities": 407224000, "total_debt": 259754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104989000000, "total_equity": 508242000, "shares_outstanding": 13250000, "operating_cash_flow": 30100000, "stock_based_compensation": 1250000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61363000, "dividends_paid": 4548000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31901000, "free_cash_flow": 91463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62705000", "ebitda": "17131000", "netIncome": "34147000", "grossProfit": "13491469000", "depreciation": "None", "totalRevenue": "26939243", "costOfRevenue": "13447774000", "interestIncome": "33710000", "incomeBeforeTax": "9240772", "interestExpense": "21307000", "operatingIncome": "13004935", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9258772000", "reportedCurrency": "USD", "netInterestIncome": "-21307000", "nonInterestIncome": "None", "operatingExpenses": "487024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13447774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-45574000", "sellingGeneralAndAdministrative": "12216000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "16706000000", "inventory": "None", "commonStock": "508242000", "currentDebt": "None", "investments": "None", "totalAssets": "915466000", "longTermDebt": "259406000", "shortTermDebt": "348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6453000000", "reportedCurrency": "USD", "retainedEarnings": "104989000000", "totalLiabilities": "407224000", "otherCurrentAssets": "11822000", "totalCurrentAssets": "85568000", "currentLongTermDebt": "101000", "longTermInvestments": "None", "shortTermInvestments": "105383797000", "currentNetReceivables": "71543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "829898000", "currentAccountsPayable": "51370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "821437000", "shortLongTermDebtTotal": "260896000", "totalShareholderEquity": "508242000", "capitalLeaseObligations": "1389000", "otherCurrentLiabilities": "80365000", "totalCurrentLiabilities": "133346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "273878000", "cashAndShortTermInvestments": "2203000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6453000000", "cashAndCashEquivalentsAtCarryingValue": "2203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5517000", "profitLoss": "None", "dividendPayout": "4548000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30100000", "capitalExpenditures": "61363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31901000", "cashflowFromInvestment": "-61363000", "stockBasedCompensation": "1250000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4548000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3393000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17382000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 13187000, "cost_of_revenue": 7917000000, "gross_profit": 5270000000, "ebit": 52081000, "ebitda": 73148000, "pretax_income": 4221000, "tax_provision": 995000000, "net_income": 3226000, "net_income_to_common": 3226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23096000, "total_current_assets": 83277000, "total_assets": 851042000, "short_term_debt": 320000, "long_term_debt": 224816000, "total_debt": 225136000, "total_liabilities": 86870000, "total_equity": 171939000, "shares_outstanding": 13250000, "goodwill_and_intangibles": 23355000000 }, "cash_flow": { "operating_cash_flow": 50775000, "capital_expenditure": 86384000, "free_cash_flow": 137159000, "dividends_paid": 1590000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280401, "ticker_id": 2137, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52081000", "ebitda": "73148000", "netIncome": "3226000", "grossProfit": "5270000000", "depreciation": "None", "totalRevenue": "13187000", "costOfRevenue": "7917000000", "interestIncome": "22157000", "incomeBeforeTax": "4221000", "interestExpense": "7292000", "operatingIncome": "5046000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "995000000", "reportedCurrency": "USD", "netInterestIncome": "-7292000", "nonInterestIncome": "None", "operatingExpenses": "224000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7917000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21067000", "sellingGeneralAndAdministrative": "9515000", "netIncomeFromContinuingOperations": "44789000" }, "balance": { "goodwill": "16735000000", "inventory": "None", "commonStock": "589000", "currentDebt": "None", "investments": "None", "totalAssets": "851042000", "longTermDebt": "224816000", "shortTermDebt": "320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6620000000", "reportedCurrency": "USD", "retainedEarnings": "102911000000", "totalLiabilities": "86870000", "otherCurrentAssets": "10419000", "totalCurrentAssets": "83277000", "currentLongTermDebt": "114000", "longTermInvestments": "None", "shortTermInvestments": "91082435000", "currentNetReceivables": "49762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "767765000", "currentAccountsPayable": "31152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744817000", "shortLongTermDebtTotal": "1128000", "totalShareholderEquity": "171939000", "capitalLeaseObligations": "944000", "otherCurrentLiabilities": "50658000", "totalCurrentLiabilities": "83128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3742000", "cashAndShortTermInvestments": "23096000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6620000000", "cashAndCashEquivalentsAtCarryingValue": "23096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44789000", "profitLoss": "None", "dividendPayout": "1590000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50775000", "capitalExpenditures": "86384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30313000", "cashflowFromInvestment": "-86384000", "stockBasedCompensation": "372000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1590000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-806000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13187000, "cost_of_revenue": 7917000000, "gross_profit": 5270000000, "research_and_development": null, "selling_general_admin": 9515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52081000, "depreciation_amortisation": 21067000, "ebitda": 73148000, "interest_expense": 7292000, "interest_income": null, "other_non_operating": null, "pretax_income": 4221000, "tax_provision": 995000000, "effective_tax_rate": null, "net_income": 3226000, "net_income_continuing_ops": 44789000, "net_income_to_common": 3226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23096000, "short_term_investments": 91082435000, "net_receivables": 49762000, "inventory": null, "other_current_assets": null, "total_current_assets": 83277000, "net_ppe": null, "goodwill": 16735000000, "intangible_assets": 6620000000, "goodwill_and_intangibles": 23355000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 767765000, "total_assets": 851042000, "short_term_debt": 320000, "accounts_payable": 31152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83128000, "long_term_debt": 224816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3742000, "total_liabilities": 86870000, "total_debt": 225136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102911000000, "total_equity": 171939000, "shares_outstanding": 13250000, "operating_cash_flow": 50775000, "stock_based_compensation": 372000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86384000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86384000, "dividends_paid": 1590000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30313000, "free_cash_flow": 137159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52081000", "ebitda": "73148000", "netIncome": "3226000", "grossProfit": "5270000000", "depreciation": "None", "totalRevenue": "13187000", "costOfRevenue": "7917000000", "interestIncome": "22157000", "incomeBeforeTax": "4221000", "interestExpense": "7292000", "operatingIncome": "5046000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "995000000", "reportedCurrency": "USD", "netInterestIncome": "-7292000", "nonInterestIncome": "None", "operatingExpenses": "224000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7917000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21067000", "sellingGeneralAndAdministrative": "9515000", "netIncomeFromContinuingOperations": "44789000" }, "balance": { "goodwill": "16735000000", "inventory": "None", "commonStock": "589000", "currentDebt": "None", "investments": "None", "totalAssets": "851042000", "longTermDebt": "224816000", "shortTermDebt": "320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6620000000", "reportedCurrency": "USD", "retainedEarnings": "102911000000", "totalLiabilities": "86870000", "otherCurrentAssets": "10419000", "totalCurrentAssets": "83277000", "currentLongTermDebt": "114000", "longTermInvestments": "None", "shortTermInvestments": "91082435000", "currentNetReceivables": "49762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "767765000", "currentAccountsPayable": "31152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744817000", "shortLongTermDebtTotal": "1128000", "totalShareholderEquity": "171939000", "capitalLeaseObligations": "944000", "otherCurrentLiabilities": "50658000", "totalCurrentLiabilities": "83128000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3742000", "cashAndShortTermInvestments": "23096000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6620000000", "cashAndCashEquivalentsAtCarryingValue": "23096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44789000", "profitLoss": "None", "dividendPayout": "1590000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50775000", "capitalExpenditures": "86384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30313000", "cashflowFromInvestment": "-86384000", "stockBasedCompensation": "372000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1590000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-806000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21067000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 12952000, "cost_of_revenue": 7677000000, "gross_profit": 5275000000, "ebit": 28468000, "ebitda": 5030000000, "pretax_income": 4074000, "tax_provision": 957000000, "net_income": 3117000, "net_income_to_common": 3117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6861000, "total_current_assets": 54353000, "total_assets": 729561000, "short_term_debt": 364000, "long_term_debt": 187557000, "total_debt": 187921000, "total_liabilities": 260591000, "total_equity": 468970000, "shares_outstanding": 13250000, "goodwill_and_intangibles": 23482000000 }, "cash_flow": { "operating_cash_flow": 66636000, "capital_expenditure": 70188000, "free_cash_flow": 136824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280402, "ticker_id": 2137, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28468000", "ebitda": "5030000000", "netIncome": "3117000", "grossProfit": "5275000000", "depreciation": "None", "totalRevenue": "12952000", "costOfRevenue": "7677000000", "interestIncome": "None", "incomeBeforeTax": "4074000", "interestExpense": "11462000000", "operatingIncome": "5030000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "957000000", "reportedCurrency": "USD", "netInterestIncome": "-4398000", "nonInterestIncome": "None", "operatingExpenses": "245000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19722000", "sellingGeneralAndAdministrative": "10052000", "netIncomeFromContinuingOperations": "24070000" }, "balance": { "goodwill": "16719000000", "inventory": "None", "commonStock": "468970000", "currentDebt": "None", "investments": "None", "totalAssets": "729561000", "longTermDebt": "187557000", "shortTermDebt": "364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6763000000", "reportedCurrency": "USD", "retainedEarnings": "101374000000", "totalLiabilities": "260591000", "otherCurrentAssets": "6968000", "totalCurrentAssets": "54353000", "currentLongTermDebt": "121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "675208000", "currentAccountsPayable": "20781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188680000", "totalShareholderEquity": "468970000", "capitalLeaseObligations": "1002000", "otherCurrentLiabilities": "44051000", "totalCurrentLiabilities": "65196000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "195395000", "cashAndShortTermInvestments": "6861000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6763000000", "cashAndCashEquivalentsAtCarryingValue": "6861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66636000", "capitalExpenditures": "70188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6970000", "cashflowFromInvestment": "-70188000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12952000, "cost_of_revenue": 7677000000, "gross_profit": 5275000000, "research_and_development": null, "selling_general_admin": 10052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28468000, "depreciation_amortisation": 19722000, "ebitda": 5030000000, "interest_expense": 11462000000, "interest_income": null, "other_non_operating": null, "pretax_income": 4074000, "tax_provision": 957000000, "effective_tax_rate": null, "net_income": 3117000, "net_income_continuing_ops": 24070000, "net_income_to_common": 3117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6861000, "short_term_investments": null, "net_receivables": 40524000, "inventory": null, "other_current_assets": null, "total_current_assets": 54353000, "net_ppe": null, "goodwill": 16719000000, "intangible_assets": 6763000000, "goodwill_and_intangibles": 23482000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 675208000, "total_assets": 729561000, "short_term_debt": 364000, "accounts_payable": 20781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65196000, "long_term_debt": 187557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195395000, "total_liabilities": 260591000, "total_debt": 187921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101374000000, "total_equity": 468970000, "shares_outstanding": 13250000, "operating_cash_flow": 66636000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6970000, "free_cash_flow": 136824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28468000", "ebitda": "5030000000", "netIncome": "3117000", "grossProfit": "5275000000", "depreciation": "None", "totalRevenue": "12952000", "costOfRevenue": "7677000000", "interestIncome": "None", "incomeBeforeTax": "4074000", "interestExpense": "11462000000", "operatingIncome": "5030000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "957000000", "reportedCurrency": "USD", "netInterestIncome": "-4398000", "nonInterestIncome": "None", "operatingExpenses": "245000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19722000", "sellingGeneralAndAdministrative": "10052000", "netIncomeFromContinuingOperations": "24070000" }, "balance": { "goodwill": "16719000000", "inventory": "None", "commonStock": "468970000", "currentDebt": "None", "investments": "None", "totalAssets": "729561000", "longTermDebt": "187557000", "shortTermDebt": "364000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6763000000", "reportedCurrency": "USD", "retainedEarnings": "101374000000", "totalLiabilities": "260591000", "otherCurrentAssets": "6968000", "totalCurrentAssets": "54353000", "currentLongTermDebt": "121000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40524000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "675208000", "currentAccountsPayable": "20781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188680000", "totalShareholderEquity": "468970000", "capitalLeaseObligations": "1002000", "otherCurrentLiabilities": "44051000", "totalCurrentLiabilities": "65196000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "195395000", "cashAndShortTermInvestments": "6861000", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "6763000000", "cashAndCashEquivalentsAtCarryingValue": "6861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66636000", "capitalExpenditures": "70188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6970000", "cashflowFromInvestment": "-70188000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19722000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 50225000, "cost_of_revenue": 26370000, "gross_profit": 23855000, "ebit": -9483000, "ebitda": 6072000, "pretax_income": -14056000, "tax_provision": null, "net_income": -14056000, "net_income_to_common": -14056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -458456000, "total_equity": 458456000, "shares_outstanding": 59051389, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30155000, "capital_expenditure": 38183000, "free_cash_flow": 68338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280403, "ticker_id": 2137, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9483000", "ebitda": "6072000", "netIncome": "-14056000", "grossProfit": "23855000", "depreciation": "None", "totalRevenue": "50225000", "costOfRevenue": "26370000", "interestIncome": "None", "incomeBeforeTax": "-14056000", "interestExpense": "4573000", "operatingIncome": "14439000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4573000", "nonInterestIncome": "None", "operatingExpenses": "9416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15555000", "sellingGeneralAndAdministrative": "9416000", "netIncomeFromContinuingOperations": "-14056000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-458456000", "otherCurrentAssets": "-1504000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "458456000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-458456000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "59051389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14056000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30155000", "capitalExpenditures": "38183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9967000", "cashflowFromInvestment": "-38183000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50225000, "cost_of_revenue": 26370000, "gross_profit": 23855000, "research_and_development": null, "selling_general_admin": 9416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9483000, "depreciation_amortisation": 15555000, "ebitda": 6072000, "interest_expense": 4573000, "interest_income": null, "other_non_operating": null, "pretax_income": -14056000, "tax_provision": null, "effective_tax_rate": null, "net_income": -14056000, "net_income_continuing_ops": -14056000, "net_income_to_common": -14056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -458456000, "total_liabilities": -458456000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 458456000, "shares_outstanding": 59051389, "operating_cash_flow": 30155000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38183000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9967000, "free_cash_flow": 68338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9483000", "ebitda": "6072000", "netIncome": "-14056000", "grossProfit": "23855000", "depreciation": "None", "totalRevenue": "50225000", "costOfRevenue": "26370000", "interestIncome": "None", "incomeBeforeTax": "-14056000", "interestExpense": "4573000", "operatingIncome": "14439000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4573000", "nonInterestIncome": "None", "operatingExpenses": "9416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15555000", "sellingGeneralAndAdministrative": "9416000", "netIncomeFromContinuingOperations": "-14056000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-458456000", "otherCurrentAssets": "-1504000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "458456000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-458456000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "59051389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14056000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30155000", "capitalExpenditures": "38183000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9967000", "cashflowFromInvestment": "-38183000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15555000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 71757000, "cost_of_revenue": 20282000, "gross_profit": 51475000, "ebit": 65167000, "ebitda": 89674000, "pretax_income": 60228000, "tax_provision": null, "net_income": 60228000, "net_income_to_common": 60228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1504000, "total_current_assets": 70008000, "total_assets": 688509000, "short_term_debt": 229000, "long_term_debt": 171117000, "total_debt": 171346000, "total_liabilities": 230053000, "total_equity": 458456000, "shares_outstanding": 59051000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33182000, "capital_expenditure": 293931000, "free_cash_flow": 327113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280404, "ticker_id": 2137, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65167000", "ebitda": "89674000", "netIncome": "60228000", "grossProfit": "51475000", "depreciation": "None", "totalRevenue": "71757000", "costOfRevenue": "20282000", "interestIncome": "None", "incomeBeforeTax": "60228000", "interestExpense": "4942000", "operatingIncome": "25065000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4942000", "nonInterestIncome": "None", "operatingExpenses": "26410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24507000", "sellingGeneralAndAdministrative": "1213000", "netIncomeFromContinuingOperations": "60228000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "458456000", "currentDebt": "None", "investments": "None", "totalAssets": "688509000", "longTermDebt": "171117000", "shortTermDebt": "229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "230053000", "otherCurrentAssets": "24408000", "totalCurrentAssets": "70008000", "currentLongTermDebt": "124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618501000", "currentAccountsPayable": "37737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171998000", "totalShareholderEquity": "458456000", "capitalLeaseObligations": "757000", "otherCurrentLiabilities": "18596000", "totalCurrentLiabilities": "56562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173491000", "cashAndShortTermInvestments": "1504000", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33182000", "capitalExpenditures": "293931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238361000", "cashflowFromInvestment": "-293931000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71757000, "cost_of_revenue": 20282000, "gross_profit": 51475000, "research_and_development": null, "selling_general_admin": 1213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65167000, "depreciation_amortisation": 24507000, "ebitda": 89674000, "interest_expense": 4942000, "interest_income": null, "other_non_operating": null, "pretax_income": 60228000, "tax_provision": null, "effective_tax_rate": null, "net_income": 60228000, "net_income_continuing_ops": 60228000, "net_income_to_common": 60228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1504000, "short_term_investments": null, "net_receivables": 44096000, "inventory": null, "other_current_assets": null, "total_current_assets": 70008000, "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": 618501000, "total_assets": 688509000, "short_term_debt": 229000, "accounts_payable": 37737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56562000, "long_term_debt": 171117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173491000, "total_liabilities": 230053000, "total_debt": 171346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 458456000, "shares_outstanding": 59051000, "operating_cash_flow": 33182000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293931000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238361000, "free_cash_flow": 327113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65167000", "ebitda": "89674000", "netIncome": "60228000", "grossProfit": "51475000", "depreciation": "None", "totalRevenue": "71757000", "costOfRevenue": "20282000", "interestIncome": "None", "incomeBeforeTax": "60228000", "interestExpense": "4942000", "operatingIncome": "25065000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4942000", "nonInterestIncome": "None", "operatingExpenses": "26410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24507000", "sellingGeneralAndAdministrative": "1213000", "netIncomeFromContinuingOperations": "60228000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "458456000", "currentDebt": "None", "investments": "None", "totalAssets": "688509000", "longTermDebt": "171117000", "shortTermDebt": "229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "230053000", "otherCurrentAssets": "24408000", "totalCurrentAssets": "70008000", "currentLongTermDebt": "124000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "618501000", "currentAccountsPayable": "37737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "171998000", "totalShareholderEquity": "458456000", "capitalLeaseObligations": "757000", "otherCurrentLiabilities": "18596000", "totalCurrentLiabilities": "56562000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173491000", "cashAndShortTermInvestments": "1504000", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33182000", "capitalExpenditures": "293931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238361000", "cashflowFromInvestment": "-293931000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24507000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 28579000, "cost_of_revenue": 18490000, "gross_profit": 10089000, "ebit": -11721000, "ebitda": 140000, "pretax_income": -15747000, "tax_provision": null, "net_income": -15747000, "net_income_to_common": -15747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 59051000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15850000, "capital_expenditure": 46820000, "free_cash_flow": 62670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280406, "ticker_id": 2137, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11721000", "ebitda": "140000", "netIncome": "-15747000", "grossProfit": "10089000", "depreciation": "None", "totalRevenue": "28579000", "costOfRevenue": "18490000", "interestIncome": "None", "incomeBeforeTax": "-15747000", "interestExpense": "4026000", "operatingIncome": "4966000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4026000", "nonInterestIncome": "None", "operatingExpenses": "5123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11861000", "sellingGeneralAndAdministrative": "5123000", "netIncomeFromContinuingOperations": "-15747000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15747000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15850000", "capitalExpenditures": "46820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53429000", "cashflowFromInvestment": "-46820000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28579000, "cost_of_revenue": 18490000, "gross_profit": 10089000, "research_and_development": null, "selling_general_admin": 5123000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11721000, "depreciation_amortisation": 11861000, "ebitda": 140000, "interest_expense": 4026000, "interest_income": null, "other_non_operating": null, "pretax_income": -15747000, "tax_provision": null, "effective_tax_rate": null, "net_income": -15747000, "net_income_continuing_ops": -15747000, "net_income_to_common": -15747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 59051000, "operating_cash_flow": 15850000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53429000, "free_cash_flow": 62670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11721000", "ebitda": "140000", "netIncome": "-15747000", "grossProfit": "10089000", "depreciation": "None", "totalRevenue": "28579000", "costOfRevenue": "18490000", "interestIncome": "None", "incomeBeforeTax": "-15747000", "interestExpense": "4026000", "operatingIncome": "4966000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4026000", "nonInterestIncome": "None", "operatingExpenses": "5123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11861000", "sellingGeneralAndAdministrative": "5123000", "netIncomeFromContinuingOperations": "-15747000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15747000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15850000", "capitalExpenditures": "46820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53429000", "cashflowFromInvestment": "-46820000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11861000", "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": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "income_statement": { "revenue": 30697000, "cost_of_revenue": 9253500, "gross_profit": 21443500, "ebit": 22464000, "ebitda": 31178000, "pretax_income": 21095500, "tax_provision": null, "net_income": 21095500, "net_income_to_common": 21095500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 59051000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28721500, "capital_expenditure": 47967500, "free_cash_flow": 76689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280407, "ticker_id": 2137, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:50.768097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22464000", "ebitda": "31178000", "netIncome": "21095500", "grossProfit": "21443500", "depreciation": "None", "totalRevenue": "30697000", "costOfRevenue": "9253500", "interestIncome": "None", "incomeBeforeTax": "21095500", "interestExpense": "None", "operatingIncome": "11332000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10111500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9253500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8714000", "sellingGeneralAndAdministrative": "1196000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21095500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "28721500", "capitalExpenditures": "47967500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19593000", "cashflowFromInvestment": "-47967500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8798500", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30697000, "cost_of_revenue": 9253500, "gross_profit": 21443500, "research_and_development": null, "selling_general_admin": 1196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22464000, "depreciation_amortisation": 8714000, "ebitda": 31178000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 21095500, "tax_provision": null, "effective_tax_rate": null, "net_income": 21095500, "net_income_continuing_ops": null, "net_income_to_common": 21095500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 59051000, "operating_cash_flow": 28721500, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47967500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47967500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19593000, "free_cash_flow": 76689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22464000", "ebitda": "31178000", "netIncome": "21095500", "grossProfit": "21443500", "depreciation": "None", "totalRevenue": "30697000", "costOfRevenue": "9253500", "interestIncome": "None", "incomeBeforeTax": "21095500", "interestExpense": "None", "operatingIncome": "11332000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10111500", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9253500", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8714000", "sellingGeneralAndAdministrative": "1196000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "59051000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21095500", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "28721500", "capitalExpenditures": "47967500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19593000", "cashflowFromInvestment": "-47967500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8798500", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "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": 4, "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" ] } } }