{ "ticker": { "uuid": "458b3497-db57-47a5-ad0a-e5b5c2860877", "symbol": "MSC", "name": "Studio City International Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/458b3497-db57-47a5-ad0a-e5b5c2860877/", "api_url": "https://sharemaestro.com/factors/api/tickers/458b3497-db57-47a5-ad0a-e5b5c2860877/" }, "ticker_metadata": { "id": 2728, "uuid": "458b3497-db57-47a5-ad0a-e5b5c2860877", "symbol": "MSC", "name": "Studio City International Holdings Ltd", "asset_type": "equity", "market_cap": 460266000, "stock_exchange_id": 3, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Studio City International Holdings Limited operates a gaming, retail and entertainment complex in Cotai, Macau.", "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": "458b3497-db57-47a5-ad0a-e5b5c2860877", "symbol": "MSC", "name": "Studio City International Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/458b3497-db57-47a5-ad0a-e5b5c2860877/", "api_url": "https://sharemaestro.com/factors/api/tickers/458b3497-db57-47a5-ad0a-e5b5c2860877/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.93, "quality": 0.75, "momentum": 0.15, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.27, "market_cap": 109293787.61, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1474, "shareholder_yield": 0, "roe": -0.0794, "piotroski_f_score": 6, "momentum_12_1": -0.0975, "volatility_252d": 0.8397 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:42.932881+00:00", "batch_id": "" }, "size": { "price_close": 2.27, "market_cap": 109293787.61, "market_cap_usd": 109293787.61, "enterprise_value": 2037063787.61, "shares_outstanding": 48147043, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2173, "ptbv_ratio": 0.3551, "ps_ratio": 0.154, "pcf_ratio": 0.5197, "pfcf_ratio": 0.4014, "ev_ebitda": 6.7858, "ev_ebit": 22.9239, "ev_sales": 2.8708, "ev_fcf": 7.4812, "earnings_yield": null, "fcf_yield": 0.1337, "price_to_sales": 0.154, "price_to_book": 0.2173, "price_to_cashflow": 0.5197, "ebitda_to_ev": 0.1474, "sales_yield": 0.3483 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6805, "operating_margin": 0.1252, "net_margin": -0.0563, "ebitda_margin": 0.4231, "fcf_margin": 0.3837, "roe": -0.0794, "roa": -0.0147, "roic": 0.0274, "roc_greenblatt": null, "asset_turnover": 0.2619, "cash_conversion": -6.8183, "accruals_ratio": -0.0924, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": -0.7686, "earnings_stability_5y": 0.6879, "revenue_stability_5y": 0.8235, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1782, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.2935, "net_debt_to_ebitda": 6.4217, "debt_to_assets": 0.7436, "interest_coverage": 0.7108, "current_ratio": 0.2313, "quick_ratio": 0.2136, "net_debt": 1927770000, "local_beta": -0.0015, "volatility_252d": 0.8397, "volatility_60d": 1.7132, "max_drawdown_12m": -0.5543, "risk_adjusted_momentum": -0.1161 }, "growth": { "revenue_growth_1y": 0.0905, "revenue_growth_3y_cagr": 2.918, "revenue_growth_5y_cagr": 0.698, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1132, "revenue_growth": 0.0905, "earnings_growth": null }, "momentum": { "price_return_1m": -0.092, "price_return_3m": -0.2035, "price_return_6m": -0.3244, "price_return_9m": -0.4104, "price_return_12m": -0.1805, "price_return_12m_ex1m": -0.0975, "momentum_6m": -0.3244, "momentum_12m": -0.1805, "momentum_12_1": -0.0975, "distance_from_52w_high": -0.5543, "distance_from_52w_low": 0, "relative_strength": -0.2805 }, "raw_ttm": { "revenue_ttm": 709570000, "gross_profit_ttm": 482865000, "ebit_ttm": 88862000, "ebitda_ttm": 300196000, "net_income_ttm": -39935000, "eps_diluted_ttm": -0.8294, "operating_cash_flow_ttm": 210320000, "capital_expenditure_ttm": 0, "fcf_ttm": 272290000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 125021000, "cash_and_equivalents": 86973000, "total_current_assets": 109302000, "total_current_liabilities": 472530000, "net_ppe": null, "total_assets": 2709460000, "total_debt": 2014743000, "total_equity": 502869000, "net_working_capital": -101466000, "book_value_per_share": 10.4444, "retained_earnings": -1951317000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 307771000, "tangible_book_per_share": 6.3923 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 4, "rank_ps": 4, "rank_pcf": 2, "rank_ev_ebitda": 20, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 79, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 24, "rank_fcf_margin": 21, "rank_piotroski": 45, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 77 }, "composites": { "value_composite": 7, "quality_composite": 25, "momentum_composite": 85, "growth_composite": 31, "yield_composite": 98, "svqf_composite": 31, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 90, "overall_composite": 15, "quality_value_composite": 0.8352, "os_score": 0.85, "value_percentile": 0.93, "quality_percentile": 0.75, "momentum_percentile": 0.15, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 43, "all_cap_buyback_rank": 23, "small_cap_core_rank": 12, "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": 90, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5010, "ticker_id": 2728, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:42.932881+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.27, "market_cap": 109293787.61, "market_cap_usd": 109293787.61, "enterprise_value": 2037063787.61, "shares_outstanding": 48147043, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.21734048, "ptbv_ratio": 0.35511399, "ps_ratio": 0.1540282, "pcf_ratio": 0.51965475, "pfcf_ratio": 0.40138745, "ev_ebitda": 6.78577925, "ev_ebit": 22.92390209, "ev_sales": 2.87084261, "ev_fcf": 7.48122879, "earnings_yield": null, "fcf_yield": 0.13366788, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.68050369, "operating_margin": 0.12523359, "net_margin": -0.05628056, "ebitda_margin": 0.42306749, "fcf_margin": 0.38373945, "roe": -0.07941432, "roa": -0.0147391, "roic": 0.02741933, "roc_greenblatt": null, "asset_turnover": 0.26188613, "cash_conversion": -6.81832979, "accruals_ratio": -0.09236342, "sbc_to_revenue": null, "debt_to_equity": 4.29351779, "net_debt_to_ebitda": 6.42170449, "debt_to_assets": 0.74359577, "interest_coverage": 0.71077659, "current_ratio": 0.2313123, "quick_ratio": 0.21361607, "net_debt": 1927770000, "revenue_growth_1y": 0.09045839, "revenue_growth_3y_cagr": 2.91804045, "revenue_growth_5y_cagr": 0.69799169, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.11316073, "piotroski_f_score": 6, "altman_z_score": -0.76864397, "earnings_stability_5y": 0.687857, "revenue_stability_5y": 0.823493, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.092, "price_return_3m": -0.20350877, "price_return_6m": -0.32440476, "price_return_9m": -0.41038961, "price_return_12m": -0.18050542, "price_return_12m_ex1m": -0.09747292, "distance_from_52w_high": -0.55431645, "distance_from_52w_low": 0, "relative_strength": -0.280469, "local_beta": -0.0015, "volatility_252d": 0.839716, "volatility_60d": 1.713207, "max_drawdown_12m": -0.55431645, "revenue_ttm": 709570000, "gross_profit_ttm": 482865000, "ebit_ttm": 88862000, "ebitda_ttm": 300196000, "net_income_ttm": -39935000, "eps_diluted_ttm": -0.82943827, "operating_cash_flow_ttm": 210320000, "capital_expenditure_ttm": 0, "fcf_ttm": 272290000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 125021000, "cash_and_equivalents": 86973000, "total_current_assets": 109302000, "total_current_liabilities": 472530000, "net_ppe": null, "total_assets": 2709460000, "total_debt": 2014743000, "total_equity": 502869000, "net_working_capital": -101466000, "book_value_per_share": 10.44444204, "retained_earnings": -1951317000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 307771000, "tangible_book_per_share": 6.39231365, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 4, "rank_ps": 4, "rank_pcf": 2, "rank_ev_ebitda": 20, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 79, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 24, "rank_fcf_margin": 21, "rank_piotroski": 45, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 77, "value_composite": 7, "quality_composite": 25, "momentum_composite": 85, "growth_composite": 31, "yield_composite": 98, "svqf_composite": 31, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 90, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 43, "all_cap_buyback_rank": 23, "small_cap_core_rank": 12, "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": 2.27, "os": 0.85, "value": 0.93, "quality": 0.75, "momentum": 0.15, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0794, "momentum_12_1": -0.0975, "complete_fields": { "id": 5010, "ticker_id": 2728, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:42.932881+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.27, "market_cap": 109293787.61, "market_cap_usd": 109293787.61, "enterprise_value": 2037063787.61, "shares_outstanding": 48147043, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.21734048, "ptbv_ratio": 0.35511399, "ps_ratio": 0.1540282, "pcf_ratio": 0.51965475, "pfcf_ratio": 0.40138745, "ev_ebitda": 6.78577925, "ev_ebit": 22.92390209, "ev_sales": 2.87084261, "ev_fcf": 7.48122879, "earnings_yield": null, "fcf_yield": 0.13366788, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.68050369, "operating_margin": 0.12523359, "net_margin": -0.05628056, "ebitda_margin": 0.42306749, "fcf_margin": 0.38373945, "roe": -0.07941432, "roa": -0.0147391, "roic": 0.02741933, "roc_greenblatt": null, "asset_turnover": 0.26188613, "cash_conversion": -6.81832979, "accruals_ratio": -0.09236342, "sbc_to_revenue": null, "debt_to_equity": 4.29351779, "net_debt_to_ebitda": 6.42170449, "debt_to_assets": 0.74359577, "interest_coverage": 0.71077659, "current_ratio": 0.2313123, "quick_ratio": 0.21361607, "net_debt": 1927770000, "revenue_growth_1y": 0.09045839, "revenue_growth_3y_cagr": 2.91804045, "revenue_growth_5y_cagr": 0.69799169, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.11316073, "piotroski_f_score": 6, "altman_z_score": -0.76864397, "earnings_stability_5y": 0.687857, "revenue_stability_5y": 0.823493, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.092, "price_return_3m": -0.20350877, "price_return_6m": -0.32440476, "price_return_9m": -0.41038961, "price_return_12m": -0.18050542, "price_return_12m_ex1m": -0.09747292, "distance_from_52w_high": -0.55431645, "distance_from_52w_low": 0, "relative_strength": -0.280469, "local_beta": -0.0015, "volatility_252d": 0.839716, "volatility_60d": 1.713207, "max_drawdown_12m": -0.55431645, "revenue_ttm": 709570000, "gross_profit_ttm": 482865000, "ebit_ttm": 88862000, "ebitda_ttm": 300196000, "net_income_ttm": -39935000, "eps_diluted_ttm": -0.82943827, "operating_cash_flow_ttm": 210320000, "capital_expenditure_ttm": 0, "fcf_ttm": 272290000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 125021000, "cash_and_equivalents": 86973000, "total_current_assets": 109302000, "total_current_liabilities": 472530000, "net_ppe": null, "total_assets": 2709460000, "total_debt": 2014743000, "total_equity": 502869000, "net_working_capital": -101466000, "book_value_per_share": 10.44444204, "retained_earnings": -1951317000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 307771000, "tangible_book_per_share": 6.39231365, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 4, "rank_ps": 4, "rank_pcf": 2, "rank_ev_ebitda": 20, "rank_ev_ebit": 74, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 79, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 24, "rank_fcf_margin": 21, "rank_piotroski": 45, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 77, "value_composite": 7, "quality_composite": 25, "momentum_composite": 85, "growth_composite": 31, "yield_composite": 98, "svqf_composite": 31, "vc1_composite": 4, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 90, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 43, "all_cap_buyback_rank": 23, "small_cap_core_rank": 12, "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 694566000, "cost_of_revenue": 228615000, "gross_profit": 465951000, "ebit": 69575000, "ebitda": 281591000, "pretax_income": -56691000, "tax_provision": 7606000, "net_income": -58765000, "net_income_to_common": -58765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109401000, "total_current_assets": 131490000, "total_assets": 2796434000, "short_term_debt": 0, "long_term_debt": 2024569000, "total_debt": 2024569000, "total_liabilities": 2223056000, "total_equity": 523886999, "shares_outstanding": 48147043, "goodwill_and_intangibles": 198146000 }, "cash_flow": { "operating_cash_flow": 210320000, "capital_expenditure": 61970000, "free_cash_flow": 272290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298759, "ticker_id": 2728, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69575000", "ebitda": "281591000", "netIncome": "-58765000", "grossProfit": "465951000", "depreciation": "None", "totalRevenue": "694566000", "costOfRevenue": "228615000", "interestIncome": "124890000", "incomeBeforeTax": "-56691000", "interestExpense": "128104999", "operatingIncome": "70038000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7606000", "reportedCurrency": "USD", "netInterestIncome": "-127191000", "nonInterestIncome": "None", "operatingExpenses": "395913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212016000", "sellingGeneralAndAdministrative": "183387000", "netIncomeFromContinuingOperations": "-64297000" }, "balance": { "goodwill": "99073000", "inventory": "8727000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2796434000", "longTermDebt": "2024569000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99073000", "reportedCurrency": "USD", "retainedEarnings": "-1954174000", "totalLiabilities": "2223056000", "otherCurrentAssets": "10740000", "totalCurrentAssets": "131490000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2664944000", "currentAccountsPayable": "6401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2595673000", "shortLongTermDebtTotal": "2048759000", "totalShareholderEquity": "523886999", "capitalLeaseObligations": "14097000", "otherCurrentLiabilities": "173641000", "totalCurrentLiabilities": "180042000", "otherNonCurrentLiabilities": "6290000", "totalNonCurrentLiabilities": "2043014000", "cashAndShortTermInvestments": "109401000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "99073000", "cashAndCashEquivalentsAtCarryingValue": "109401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64297000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17114000", "operatingCashflow": "210320000", "capitalExpenditures": "61970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143114000", "cashflowFromInvestment": "-85149000", "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": "212016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 694566000, "cost_of_revenue": 228615000, "gross_profit": 465951000, "research_and_development": null, "selling_general_admin": 183387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69575000, "depreciation_amortisation": 212016000, "ebitda": 281591000, "interest_expense": 128104999, "interest_income": null, "other_non_operating": null, "pretax_income": -56691000, "tax_provision": 7606000, "effective_tax_rate": null, "net_income": -58765000, "net_income_continuing_ops": -64297000, "net_income_to_common": -58765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109401000, "short_term_investments": null, "net_receivables": 2622000, "inventory": 8727000, "other_current_assets": null, "total_current_assets": 131490000, "net_ppe": null, "goodwill": 99073000, "intangible_assets": 99073000, "goodwill_and_intangibles": 198146000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2664944000, "total_assets": 2796434000, "short_term_debt": 0, "accounts_payable": 6401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180042000, "long_term_debt": 2024569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2043014000, "total_liabilities": 2223056000, "total_debt": 2024569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1954174000, "total_equity": 523886999, "shares_outstanding": 48147043, "operating_cash_flow": 210320000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -143114000, "free_cash_flow": 272290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69575000", "ebitda": "281591000", "netIncome": "-58765000", "grossProfit": "465951000", "depreciation": "None", "totalRevenue": "694566000", "costOfRevenue": "228615000", "interestIncome": "124890000", "incomeBeforeTax": "-56691000", "interestExpense": "128104999", "operatingIncome": "70038000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7606000", "reportedCurrency": "USD", "netInterestIncome": "-127191000", "nonInterestIncome": "None", "operatingExpenses": "395913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212016000", "sellingGeneralAndAdministrative": "183387000", "netIncomeFromContinuingOperations": "-64297000" }, "balance": { "goodwill": "99073000", "inventory": "8727000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2796434000", "longTermDebt": "2024569000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99073000", "reportedCurrency": "USD", "retainedEarnings": "-1954174000", "totalLiabilities": "2223056000", "otherCurrentAssets": "10740000", "totalCurrentAssets": "131490000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2664944000", "currentAccountsPayable": "6401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2595673000", "shortLongTermDebtTotal": "2048759000", "totalShareholderEquity": "523886999", "capitalLeaseObligations": "14097000", "otherCurrentLiabilities": "173641000", "totalCurrentLiabilities": "180042000", "otherNonCurrentLiabilities": "6290000", "totalNonCurrentLiabilities": "2043014000", "cashAndShortTermInvestments": "109401000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "99073000", "cashAndCashEquivalentsAtCarryingValue": "109401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64297000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17114000", "operatingCashflow": "210320000", "capitalExpenditures": "61970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-143114000", "cashflowFromInvestment": "-85149000", "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": "212016000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 639145000, "cost_of_revenue": 223859000, "gross_profit": 415286000, "ebit": 35115000, "ebitda": 240175000, "pretax_income": -98479000, "tax_provision": 7352000, "net_income": -96726000, "net_income_to_common": -96726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127634000, "total_current_assets": 166365000, "total_assets": 2985444000, "short_term_debt": 23150000, "long_term_debt": 2141750000, "total_debt": 2164900000, "total_liabilities": 2338925000, "total_equity": 590735000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 102629000 }, "cash_flow": { "operating_cash_flow": 189899000, "capital_expenditure": 86756000, "free_cash_flow": 276655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298764, "ticker_id": 2728, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35115000", "ebitda": "240175000", "netIncome": "-96726000", "grossProfit": "415286000", "depreciation": "None", "totalRevenue": "639145000", "costOfRevenue": "223859000", "interestIncome": "4059000", "incomeBeforeTax": "-98479000", "interestExpense": "133594000", "operatingIncome": "38148000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7352000", "reportedCurrency": "USD", "netInterestIncome": "-130127000", "nonInterestIncome": "None", "operatingExpenses": "377138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205060000", "sellingGeneralAndAdministrative": "171271000", "netIncomeFromContinuingOperations": "-105831000" }, "balance": { "goodwill": "None", "inventory": "7306000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2985444000", "longTermDebt": "2141750000", "shortTermDebt": "23150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "102629000", "reportedCurrency": "USD", "retainedEarnings": "-1895409000", "totalLiabilities": "2338925000", "otherCurrentAssets": "29140000", "totalCurrentAssets": "166365000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2819079000", "currentAccountsPayable": "3285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2766445000", "shortLongTermDebtTotal": "2177127000", "totalShareholderEquity": "590735000", "capitalLeaseObligations": "13780000", "otherCurrentLiabilities": "146695000", "totalCurrentLiabilities": "180756000", "otherNonCurrentLiabilities": "4115000", "totalNonCurrentLiabilities": "2158169000", "cashAndShortTermInvestments": "127634000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "102629000", "cashAndCashEquivalentsAtCarryingValue": "127634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8431000", "operatingCashflow": "189899000", "capitalExpenditures": "86756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183263000", "cashflowFromInvestment": "-108461000", "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": "205060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639145000, "cost_of_revenue": 223859000, "gross_profit": 415286000, "research_and_development": null, "selling_general_admin": 171271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35115000, "depreciation_amortisation": 205060000, "ebitda": 240175000, "interest_expense": 133594000, "interest_income": null, "other_non_operating": null, "pretax_income": -98479000, "tax_provision": 7352000, "effective_tax_rate": null, "net_income": -96726000, "net_income_continuing_ops": -105831000, "net_income_to_common": -96726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127634000, "short_term_investments": null, "net_receivables": 2285000, "inventory": 7306000, "other_current_assets": null, "total_current_assets": 166365000, "net_ppe": null, "goodwill": null, "intangible_assets": 102629000, "goodwill_and_intangibles": 102629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2819079000, "total_assets": 2985444000, "short_term_debt": 23150000, "accounts_payable": 3285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180756000, "long_term_debt": 2141750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158169000, "total_liabilities": 2338925000, "total_debt": 2164900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1895409000, "total_equity": 590735000, "shares_outstanding": 48147043, "operating_cash_flow": 189899000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183263000, "free_cash_flow": 276655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35115000", "ebitda": "240175000", "netIncome": "-96726000", "grossProfit": "415286000", "depreciation": "None", "totalRevenue": "639145000", "costOfRevenue": "223859000", "interestIncome": "4059000", "incomeBeforeTax": "-98479000", "interestExpense": "133594000", "operatingIncome": "38148000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7352000", "reportedCurrency": "USD", "netInterestIncome": "-130127000", "nonInterestIncome": "None", "operatingExpenses": "377138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205060000", "sellingGeneralAndAdministrative": "171271000", "netIncomeFromContinuingOperations": "-105831000" }, "balance": { "goodwill": "None", "inventory": "7306000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2985444000", "longTermDebt": "2141750000", "shortTermDebt": "23150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "102629000", "reportedCurrency": "USD", "retainedEarnings": "-1895409000", "totalLiabilities": "2338925000", "otherCurrentAssets": "29140000", "totalCurrentAssets": "166365000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2819079000", "currentAccountsPayable": "3285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2766445000", "shortLongTermDebtTotal": "2177127000", "totalShareholderEquity": "590735000", "capitalLeaseObligations": "13780000", "otherCurrentLiabilities": "146695000", "totalCurrentLiabilities": "180756000", "otherNonCurrentLiabilities": "4115000", "totalNonCurrentLiabilities": "2158169000", "cashAndShortTermInvestments": "127634000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "102629000", "cashAndCashEquivalentsAtCarryingValue": "127634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8431000", "operatingCashflow": "189899000", "capitalExpenditures": "86756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183263000", "cashflowFromInvestment": "-108461000", "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": "205060000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 445538000, "cost_of_revenue": 172529000, "gross_profit": 273009000, "ebit": -16598000, "ebitda": 152799000, "pretax_income": -146165000, "tax_provision": -81000, "net_income": -133517000, "net_income_to_common": -133517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228040000, "total_current_assets": 316050000, "total_assets": 3236701000, "short_term_debt": 1091000, "long_term_debt": 2335173000, "total_debt": 2336264000, "total_liabilities": 2507718000, "total_equity": 728983000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 105309000 }, "cash_flow": { "operating_cash_flow": -18894000, "capital_expenditure": 156824000, "free_cash_flow": 137930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298769, "ticker_id": 2728, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16598000", "ebitda": "152799000", "netIncome": "-133517000", "grossProfit": "273009000", "depreciation": "None", "totalRevenue": "445538000", "costOfRevenue": "172529000", "interestIncome": "10413000", "incomeBeforeTax": "-146165000", "interestExpense": "129567000", "operatingIncome": "-29042000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-81000", "reportedCurrency": "USD", "netInterestIncome": "-105738000", "nonInterestIncome": "None", "operatingExpenses": "302051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169397000", "sellingGeneralAndAdministrative": "115203000", "netIncomeFromContinuingOperations": "-219151000" }, "balance": { "goodwill": "None", "inventory": "5763000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3236701000", "longTermDebt": "2335173000", "shortTermDebt": "1091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "105309000", "reportedCurrency": "USD", "retainedEarnings": "-1798683000", "totalLiabilities": "2507718000", "otherCurrentAssets": "38997000", "totalCurrentAssets": "316050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2920651000", "currentAccountsPayable": "2454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2892729000", "shortLongTermDebtTotal": "2348514000", "totalShareholderEquity": "728983000", "capitalLeaseObligations": "13341000", "otherCurrentLiabilities": "148790000", "totalCurrentLiabilities": "156777000", "otherNonCurrentLiabilities": "3209000", "totalNonCurrentLiabilities": "2350941000", "cashAndShortTermInvestments": "228040000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "105309000", "cashAndCashEquivalentsAtCarryingValue": "228040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133517000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "-18894000", "capitalExpenditures": "156824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100902000", "cashflowFromInvestment": "-161540000", "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": "169397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 445538000, "cost_of_revenue": 172529000, "gross_profit": 273009000, "research_and_development": null, "selling_general_admin": 115203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16598000, "depreciation_amortisation": 169397000, "ebitda": 152799000, "interest_expense": 129567000, "interest_income": null, "other_non_operating": null, "pretax_income": -146165000, "tax_provision": -81000, "effective_tax_rate": null, "net_income": -133517000, "net_income_continuing_ops": -219151000, "net_income_to_common": -133517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228040000, "short_term_investments": null, "net_receivables": 43250000, "inventory": 5763000, "other_current_assets": null, "total_current_assets": 316050000, "net_ppe": null, "goodwill": null, "intangible_assets": 105309000, "goodwill_and_intangibles": 105309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2920651000, "total_assets": 3236701000, "short_term_debt": 1091000, "accounts_payable": 2454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156777000, "long_term_debt": 2335173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2350941000, "total_liabilities": 2507718000, "total_debt": 2336264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1798683000, "total_equity": 728983000, "shares_outstanding": 48147043, "operating_cash_flow": -18894000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100902000, "free_cash_flow": 137930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16598000", "ebitda": "152799000", "netIncome": "-133517000", "grossProfit": "273009000", "depreciation": "None", "totalRevenue": "445538000", "costOfRevenue": "172529000", "interestIncome": "10413000", "incomeBeforeTax": "-146165000", "interestExpense": "129567000", "operatingIncome": "-29042000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-81000", "reportedCurrency": "USD", "netInterestIncome": "-105738000", "nonInterestIncome": "None", "operatingExpenses": "302051000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169397000", "sellingGeneralAndAdministrative": "115203000", "netIncomeFromContinuingOperations": "-219151000" }, "balance": { "goodwill": "None", "inventory": "5763000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3236701000", "longTermDebt": "2335173000", "shortTermDebt": "1091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "105309000", "reportedCurrency": "USD", "retainedEarnings": "-1798683000", "totalLiabilities": "2507718000", "otherCurrentAssets": "38997000", "totalCurrentAssets": "316050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2920651000", "currentAccountsPayable": "2454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2892729000", "shortLongTermDebtTotal": "2348514000", "totalShareholderEquity": "728983000", "capitalLeaseObligations": "13341000", "otherCurrentLiabilities": "148790000", "totalCurrentLiabilities": "156777000", "otherNonCurrentLiabilities": "3209000", "totalNonCurrentLiabilities": "2350941000", "cashAndShortTermInvestments": "228040000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "105309000", "cashAndCashEquivalentsAtCarryingValue": "228040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133517000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "-18894000", "capitalExpenditures": "156824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100902000", "cashflowFromInvestment": "-161540000", "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": "169397000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 11548000, "cost_of_revenue": 78760000, "gross_profit": -67212000, "ebit": -268567000, "ebitda": -141611000, "pretax_income": -360925000, "tax_provision": 382000, "net_income": -326451000, "net_income_to_common": -326451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509523000, "total_current_assets": 553849000, "total_assets": 3593522000, "short_term_debt": 1095000, "long_term_debt": 2434476000, "total_debt": 2435571000, "total_liabilities": 2717377000, "total_equity": 876145000, "shares_outstanding": 48943419, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": -178775000, "capital_expenditure": 452126000, "free_cash_flow": 273351000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298774, "ticker_id": 2728, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-268567000", "ebitda": "-141611000", "netIncome": "-326451000", "grossProfit": "-67212000", "depreciation": "None", "totalRevenue": "11548000", "costOfRevenue": "78760000", "interestIncome": "83541000", "incomeBeforeTax": "-360925000", "interestExpense": "92358000", "operatingIncome": "-277216000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "382000", "reportedCurrency": "USD", "netInterestIncome": "-86348000", "nonInterestIncome": "None", "operatingExpenses": "210004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126956000", "sellingGeneralAndAdministrative": "79785000", "netIncomeFromContinuingOperations": "-361307000" }, "balance": { "goodwill": "None", "inventory": "5121000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3593522000", "longTermDebt": "2434476000", "shortTermDebt": "1095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "110018000", "reportedCurrency": "USD", "retainedEarnings": "-1665166000", "totalLiabilities": "2717377000", "otherCurrentAssets": "38721000", "totalCurrentAssets": "553849000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3039673000", "currentAccountsPayable": "501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2989845000", "shortLongTermDebtTotal": "2449070000", "totalShareholderEquity": "876145000", "capitalLeaseObligations": "14594000", "otherCurrentLiabilities": "243978000", "totalCurrentLiabilities": "247389000", "otherNonCurrentLiabilities": "21631000", "totalNonCurrentLiabilities": "2469988000", "cashAndShortTermInvestments": "509523000", "commonStockSharesOutstanding": "48943419", "intangibleAssetsExcludingGoodwill": "110018000", "cashAndCashEquivalentsAtCarryingValue": "509523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4070000", "operatingCashflow": "-178775000", "capitalExpenditures": "452126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "643109000", "cashflowFromInvestment": "-453395000", "stockBasedCompensation": "361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "299159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11548000, "cost_of_revenue": 78760000, "gross_profit": -67212000, "research_and_development": null, "selling_general_admin": 79785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -268567000, "depreciation_amortisation": 126956000, "ebitda": -141611000, "interest_expense": 92358000, "interest_income": null, "other_non_operating": null, "pretax_income": -360925000, "tax_provision": 382000, "effective_tax_rate": null, "net_income": -326451000, "net_income_continuing_ops": -361307000, "net_income_to_common": -326451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509523000, "short_term_investments": null, "net_receivables": 484000, "inventory": 5121000, "other_current_assets": null, "total_current_assets": 553849000, "net_ppe": null, "goodwill": null, "intangible_assets": 110018000, "goodwill_and_intangibles": 110018000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3039673000, "total_assets": 3593522000, "short_term_debt": 1095000, "accounts_payable": 501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247389000, "long_term_debt": 2434476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2469988000, "total_liabilities": 2717377000, "total_debt": 2435571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1665166000, "total_equity": 876145000, "shares_outstanding": 48943419, "operating_cash_flow": -178775000, "stock_based_compensation": 361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 452126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -453395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 643109000, "free_cash_flow": 273351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-268567000", "ebitda": "-141611000", "netIncome": "-326451000", "grossProfit": "-67212000", "depreciation": "None", "totalRevenue": "11548000", "costOfRevenue": "78760000", "interestIncome": "83541000", "incomeBeforeTax": "-360925000", "interestExpense": "92358000", "operatingIncome": "-277216000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "382000", "reportedCurrency": "USD", "netInterestIncome": "-86348000", "nonInterestIncome": "None", "operatingExpenses": "210004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126956000", "sellingGeneralAndAdministrative": "79785000", "netIncomeFromContinuingOperations": "-361307000" }, "balance": { "goodwill": "None", "inventory": "5121000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3593522000", "longTermDebt": "2434476000", "shortTermDebt": "1095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "110018000", "reportedCurrency": "USD", "retainedEarnings": "-1665166000", "totalLiabilities": "2717377000", "otherCurrentAssets": "38721000", "totalCurrentAssets": "553849000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3039673000", "currentAccountsPayable": "501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2989845000", "shortLongTermDebtTotal": "2449070000", "totalShareholderEquity": "876145000", "capitalLeaseObligations": "14594000", "otherCurrentLiabilities": "243978000", "totalCurrentLiabilities": "247389000", "otherNonCurrentLiabilities": "21631000", "totalNonCurrentLiabilities": "2469988000", "cashAndShortTermInvestments": "509523000", "commonStockSharesOutstanding": "48943419", "intangibleAssetsExcludingGoodwill": "110018000", "cashAndCashEquivalentsAtCarryingValue": "509523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4070000", "operatingCashflow": "-178775000", "capitalExpenditures": "452126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "643109000", "cashflowFromInvestment": "-453395000", "stockBasedCompensation": "361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "299159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 106868000, "cost_of_revenue": 82246000, "gross_profit": 24622000, "ebit": -211492000, "ebitda": -83858000, "pretax_income": -302459000, "tax_provision": -457000, "net_income": -252555000, "net_income_to_common": -252555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499289000, "total_current_assets": 563694000, "total_assets": 3318967000, "short_term_debt": 899000, "long_term_debt": 2087486000, "total_debt": 2088385000, "total_liabilities": 2374784000, "total_equity": 944183000, "shares_outstanding": 23147043, "goodwill_and_intangibles": 114891000 }, "cash_flow": { "operating_cash_flow": -136841000, "capital_expenditure": 404480000, "free_cash_flow": 267639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298779, "ticker_id": 2728, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-211492000", "ebitda": "-83858000", "netIncome": "-252555000", "grossProfit": "24622000", "depreciation": "None", "totalRevenue": "106868000", "costOfRevenue": "82246000", "interestIncome": "81650000", "incomeBeforeTax": "-302459000", "interestExpense": "90967000", "operatingIncome": "-191573000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-457000", "reportedCurrency": "USD", "netInterestIncome": "-88326000", "nonInterestIncome": "None", "operatingExpenses": "216195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127634000", "sellingGeneralAndAdministrative": "87577000", "netIncomeFromContinuingOperations": "-302002000" }, "balance": { "goodwill": "None", "inventory": "5828000", "commonStock": "44000", "currentDebt": "None", "investments": "None", "totalAssets": "3318967000", "longTermDebt": "2087486000", "shortTermDebt": "899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "114891000", "reportedCurrency": "USD", "retainedEarnings": "-1338715000", "totalLiabilities": "2374784000", "otherCurrentAssets": "42633000", "totalCurrentAssets": "563694000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2755273000", "currentAccountsPayable": "211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2570628000", "shortLongTermDebtTotal": "2103182000", "totalShareholderEquity": "944183000", "capitalLeaseObligations": "14797000", "otherCurrentLiabilities": "251340000", "totalCurrentLiabilities": "254730000", "otherNonCurrentLiabilities": "17771000", "totalNonCurrentLiabilities": "2120054000", "cashAndShortTermInvestments": "499289000", "commonStockSharesOutstanding": "23147043", "intangibleAssetsExcludingGoodwill": "114891000", "cashAndCashEquivalentsAtCarryingValue": "499289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-302002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1789000", "operatingCashflow": "-136841000", "capitalExpenditures": "404480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471508000", "cashflowFromInvestment": "-407235000", "stockBasedCompensation": "438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106868000, "cost_of_revenue": 82246000, "gross_profit": 24622000, "research_and_development": null, "selling_general_admin": 87577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -211492000, "depreciation_amortisation": 127634000, "ebitda": -83858000, "interest_expense": 90967000, "interest_income": null, "other_non_operating": null, "pretax_income": -302459000, "tax_provision": -457000, "effective_tax_rate": null, "net_income": -252555000, "net_income_continuing_ops": -302002000, "net_income_to_common": -252555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499289000, "short_term_investments": null, "net_receivables": 15944000, "inventory": 5828000, "other_current_assets": null, "total_current_assets": 563694000, "net_ppe": null, "goodwill": null, "intangible_assets": 114891000, "goodwill_and_intangibles": 114891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2755273000, "total_assets": 3318967000, "short_term_debt": 899000, "accounts_payable": 211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254730000, "long_term_debt": 2087486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2120054000, "total_liabilities": 2374784000, "total_debt": 2088385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1338715000, "total_equity": 944183000, "shares_outstanding": 23147043, "operating_cash_flow": -136841000, "stock_based_compensation": 438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 404480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -407235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 471508000, "free_cash_flow": 267639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-211492000", "ebitda": "-83858000", "netIncome": "-252555000", "grossProfit": "24622000", "depreciation": "None", "totalRevenue": "106868000", "costOfRevenue": "82246000", "interestIncome": "81650000", "incomeBeforeTax": "-302459000", "interestExpense": "90967000", "operatingIncome": "-191573000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-457000", "reportedCurrency": "USD", "netInterestIncome": "-88326000", "nonInterestIncome": "None", "operatingExpenses": "216195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127634000", "sellingGeneralAndAdministrative": "87577000", "netIncomeFromContinuingOperations": "-302002000" }, "balance": { "goodwill": "None", "inventory": "5828000", "commonStock": "44000", "currentDebt": "None", "investments": "None", "totalAssets": "3318967000", "longTermDebt": "2087486000", "shortTermDebt": "899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "114891000", "reportedCurrency": "USD", "retainedEarnings": "-1338715000", "totalLiabilities": "2374784000", "otherCurrentAssets": "42633000", "totalCurrentAssets": "563694000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2755273000", "currentAccountsPayable": "211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2570628000", "shortLongTermDebtTotal": "2103182000", "totalShareholderEquity": "944183000", "capitalLeaseObligations": "14797000", "otherCurrentLiabilities": "251340000", "totalCurrentLiabilities": "254730000", "otherNonCurrentLiabilities": "17771000", "totalNonCurrentLiabilities": "2120054000", "cashAndShortTermInvestments": "499289000", "commonStockSharesOutstanding": "23147043", "intangibleAssetsExcludingGoodwill": "114891000", "cashAndCashEquivalentsAtCarryingValue": "499289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-302002000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1789000", "operatingCashflow": "-136841000", "capitalExpenditures": "404480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "471508000", "cashflowFromInvestment": "-407235000", "stockBasedCompensation": "438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 49208000, "cost_of_revenue": 79595000, "gross_profit": -30387000, "ebit": -301304000, "ebitda": -140970000, "pretax_income": -406103000, "tax_provision": -1011000, "net_income": -321626000, "net_income_to_common": -321626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575215000, "total_current_assets": 607821000, "total_assets": 3043897000, "short_term_debt": 995000, "long_term_debt": 1584531000, "total_debt": 1585526000, "total_liabilities": 1776174000, "total_equity": 1267723000, "shares_outstanding": 23147043, "goodwill_and_intangibles": 120114000 }, "cash_flow": { "operating_cash_flow": -181626000, "capital_expenditure": 188537000, "free_cash_flow": 6911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298784, "ticker_id": 2728, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-301304000", "ebitda": "-140970000", "netIncome": "-321626000", "grossProfit": "-30387000", "depreciation": "None", "totalRevenue": "49208000", "costOfRevenue": "79595000", "interestIncome": "106957000", "incomeBeforeTax": "-406103000", "interestExpense": "104799000", "operatingIncome": "-279928000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1011000", "reportedCurrency": "USD", "netInterestIncome": "-103944000", "nonInterestIncome": "None", "operatingExpenses": "249541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160334000", "sellingGeneralAndAdministrative": "89006000", "netIncomeFromContinuingOperations": "-405092000" }, "balance": { "goodwill": "None", "inventory": "9297000", "commonStock": "44000", "currentDebt": "None", "investments": "None", "totalAssets": "3043897000", "longTermDebt": "1584531000", "shortTermDebt": "995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "120114000", "reportedCurrency": "USD", "retainedEarnings": "-1086160000", "totalLiabilities": "1776174000", "otherCurrentAssets": "12480000", "totalCurrentAssets": "607821000", "currentLongTermDebt": "129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2436076000", "currentAccountsPayable": "206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2198276000", "shortLongTermDebtTotal": "1602792000", "totalShareholderEquity": "1267723000", "capitalLeaseObligations": "17137000", "otherCurrentLiabilities": "158514000", "totalCurrentLiabilities": "162151000", "otherNonCurrentLiabilities": "11778000", "totalNonCurrentLiabilities": "1614023000", "cashAndShortTermInvestments": "575215000", "commonStockSharesOutstanding": "23147043", "intangibleAssetsExcludingGoodwill": "120114000", "cashAndCashEquivalentsAtCarryingValue": "575215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-406530000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2129000", "operatingCashflow": "-181626000", "capitalExpenditures": "188537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "623889000", "cashflowFromInvestment": "-195513000", "stockBasedCompensation": "791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "499222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49208000, "cost_of_revenue": 79595000, "gross_profit": -30387000, "research_and_development": null, "selling_general_admin": 89006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -301304000, "depreciation_amortisation": 160334000, "ebitda": -140970000, "interest_expense": 104799000, "interest_income": null, "other_non_operating": null, "pretax_income": -406103000, "tax_provision": -1011000, "effective_tax_rate": null, "net_income": -321626000, "net_income_continuing_ops": -405092000, "net_income_to_common": -321626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575215000, "short_term_investments": null, "net_receivables": 10829000, "inventory": 9297000, "other_current_assets": null, "total_current_assets": 607821000, "net_ppe": null, "goodwill": null, "intangible_assets": 120114000, "goodwill_and_intangibles": 120114000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2436076000, "total_assets": 3043897000, "short_term_debt": 995000, "accounts_payable": 206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162151000, "long_term_debt": 1584531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1614023000, "total_liabilities": 1776174000, "total_debt": 1585526000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1086160000, "total_equity": 1267723000, "shares_outstanding": 23147043, "operating_cash_flow": -181626000, "stock_based_compensation": 791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 623889000, "free_cash_flow": 6911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-301304000", "ebitda": "-140970000", "netIncome": "-321626000", "grossProfit": "-30387000", "depreciation": "None", "totalRevenue": "49208000", "costOfRevenue": "79595000", "interestIncome": "106957000", "incomeBeforeTax": "-406103000", "interestExpense": "104799000", "operatingIncome": "-279928000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1011000", "reportedCurrency": "USD", "netInterestIncome": "-103944000", "nonInterestIncome": "None", "operatingExpenses": "249541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160334000", "sellingGeneralAndAdministrative": "89006000", "netIncomeFromContinuingOperations": "-405092000" }, "balance": { "goodwill": "None", "inventory": "9297000", "commonStock": "44000", "currentDebt": "None", "investments": "None", "totalAssets": "3043897000", "longTermDebt": "1584531000", "shortTermDebt": "995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "120114000", "reportedCurrency": "USD", "retainedEarnings": "-1086160000", "totalLiabilities": "1776174000", "otherCurrentAssets": "12480000", "totalCurrentAssets": "607821000", "currentLongTermDebt": "129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2436076000", "currentAccountsPayable": "206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2198276000", "shortLongTermDebtTotal": "1602792000", "totalShareholderEquity": "1267723000", "capitalLeaseObligations": "17137000", "otherCurrentLiabilities": "158514000", "totalCurrentLiabilities": "162151000", "otherNonCurrentLiabilities": "11778000", "totalNonCurrentLiabilities": "1614023000", "cashAndShortTermInvestments": "575215000", "commonStockSharesOutstanding": "23147043", "intangibleAssetsExcludingGoodwill": "120114000", "cashAndCashEquivalentsAtCarryingValue": "575215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-406530000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2129000", "operatingCashflow": "-181626000", "capitalExpenditures": "188537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "623889000", "cashflowFromInvestment": "-195513000", "stockBasedCompensation": "791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "499222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 626733000, "cost_of_revenue": 145296000, "gross_profit": 481437000, "ebit": 176322000, "ebitda": 348265000, "pretax_income": 44031000, "tax_provision": 402000, "net_income": 33564000, "net_income_to_common": 33564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299367000, "total_current_assets": 414440000, "total_assets": 2712240000, "short_term_debt": 895000, "long_term_debt": 1435088000, "total_debt": 1435983000, "total_liabilities": 1553581000, "total_equity": 1158659000, "shares_outstanding": 60454504, "goodwill_and_intangibles": 118888000 }, "cash_flow": { "operating_cash_flow": 228504000, "capital_expenditure": 78588000, "free_cash_flow": 307092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298789, "ticker_id": 2728, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176322000", "ebitda": "348265000", "netIncome": "33564000", "grossProfit": "481437000", "depreciation": "None", "totalRevenue": "626733000", "costOfRevenue": "145296000", "interestIncome": "130405000", "incomeBeforeTax": "44031000", "interestExpense": "132291000", "operatingIncome": "177996000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "402000", "reportedCurrency": "USD", "netInterestIncome": "-127425000", "nonInterestIncome": "None", "operatingExpenses": "303441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171943000", "sellingGeneralAndAdministrative": "128931000", "netIncomeFromContinuingOperations": "43629000" }, "balance": { "goodwill": "None", "inventory": "9763000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2712240000", "longTermDebt": "1435088000", "shortTermDebt": "895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "118888000", "reportedCurrency": "USD", "retainedEarnings": "-764534000", "totalLiabilities": "1553581000", "otherCurrentAssets": "41923000", "totalCurrentAssets": "414440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297800000", "currentAccountsPayable": "3337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2121695000", "shortLongTermDebtTotal": "1449703000", "totalShareholderEquity": "1158659000", "capitalLeaseObligations": "14615000", "otherCurrentLiabilities": "91960000", "totalCurrentLiabilities": "100171000", "otherNonCurrentLiabilities": "3149000", "totalNonCurrentLiabilities": "1453410000", "cashAndShortTermInvestments": "299367000", "commonStockSharesOutstanding": "60454504", "intangibleAssetsExcludingGoodwill": "118888000", "cashAndCashEquivalentsAtCarryingValue": "299367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3621000", "operatingCashflow": "228504000", "capitalExpenditures": "78588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189976000", "cashflowFromInvestment": "-90922000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 626733000, "cost_of_revenue": 145296000, "gross_profit": 481437000, "research_and_development": null, "selling_general_admin": 128931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176322000, "depreciation_amortisation": 171943000, "ebitda": 348265000, "interest_expense": 132291000, "interest_income": null, "other_non_operating": null, "pretax_income": 44031000, "tax_provision": 402000, "effective_tax_rate": null, "net_income": 33564000, "net_income_continuing_ops": 43629000, "net_income_to_common": 33564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299367000, "short_term_investments": null, "net_receivables": 63387000, "inventory": 9763000, "other_current_assets": null, "total_current_assets": 414440000, "net_ppe": null, "goodwill": null, "intangible_assets": 118888000, "goodwill_and_intangibles": 118888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2297800000, "total_assets": 2712240000, "short_term_debt": 895000, "accounts_payable": 3337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100171000, "long_term_debt": 1435088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1453410000, "total_liabilities": 1553581000, "total_debt": 1435983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -764534000, "total_equity": 1158659000, "shares_outstanding": 60454504, "operating_cash_flow": 228504000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189976000, "free_cash_flow": 307092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176322000", "ebitda": "348265000", "netIncome": "33564000", "grossProfit": "481437000", "depreciation": "None", "totalRevenue": "626733000", "costOfRevenue": "145296000", "interestIncome": "130405000", "incomeBeforeTax": "44031000", "interestExpense": "132291000", "operatingIncome": "177996000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "402000", "reportedCurrency": "USD", "netInterestIncome": "-127425000", "nonInterestIncome": "None", "operatingExpenses": "303441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171943000", "sellingGeneralAndAdministrative": "128931000", "netIncomeFromContinuingOperations": "43629000" }, "balance": { "goodwill": "None", "inventory": "9763000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2712240000", "longTermDebt": "1435088000", "shortTermDebt": "895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "118888000", "reportedCurrency": "USD", "retainedEarnings": "-764534000", "totalLiabilities": "1553581000", "otherCurrentAssets": "41923000", "totalCurrentAssets": "414440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297800000", "currentAccountsPayable": "3337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2121695000", "shortLongTermDebtTotal": "1449703000", "totalShareholderEquity": "1158659000", "capitalLeaseObligations": "14615000", "otherCurrentLiabilities": "91960000", "totalCurrentLiabilities": "100171000", "otherNonCurrentLiabilities": "3149000", "totalNonCurrentLiabilities": "1453410000", "cashAndShortTermInvestments": "299367000", "commonStockSharesOutstanding": "60454504", "intangibleAssetsExcludingGoodwill": "118888000", "cashAndCashEquivalentsAtCarryingValue": "299367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3621000", "operatingCashflow": "228504000", "capitalExpenditures": "78588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189976000", "cashflowFromInvestment": "-90922000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 571213000, "cost_of_revenue": 128273000, "gross_profit": 442940000, "ebit": 140307000, "ebitda": 308198000, "pretax_income": -20201000, "tax_provision": 544000, "net_income": -21598000, "net_income_to_common": -21598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345854000, "total_current_assets": 459041000, "total_assets": 2802338000, "short_term_debt": 347740000, "long_term_debt": 1261904000, "total_debt": 1609644000, "total_liabilities": 1705937000, "total_equity": 1096401000, "shares_outstanding": 47883364, "goodwill_and_intangibles": 121544000 }, "cash_flow": { "operating_cash_flow": 139518000, "capital_expenditure": 153247000, "free_cash_flow": 292765000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298794, "ticker_id": 2728, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140307000", "ebitda": "308198000", "netIncome": "-21598000", "grossProfit": "442940000", "depreciation": "None", "totalRevenue": "571213000", "costOfRevenue": "128273000", "interestIncome": "154958000", "incomeBeforeTax": "-20201000", "interestExpense": "160508000", "operatingIncome": "137862000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "544000", "reportedCurrency": "USD", "netInterestIncome": "-157349000", "nonInterestIncome": "None", "operatingExpenses": "305078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167891000", "sellingGeneralAndAdministrative": "132637000", "netIncomeFromContinuingOperations": "-20745000" }, "balance": { "goodwill": "None", "inventory": "9904000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2802338000", "longTermDebt": "1261904000", "shortTermDebt": "347740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "121544000", "reportedCurrency": "USD", "retainedEarnings": "-798098000", "totalLiabilities": "1705937000", "otherCurrentAssets": "59232000", "totalCurrentAssets": "459041000", "currentLongTermDebt": "347740000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "44051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2343297000", "currentAccountsPayable": "6421000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2175858000", "shortLongTermDebtTotal": "1609644000", "totalShareholderEquity": "1096401000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80398000", "totalCurrentLiabilities": "438972000", "otherNonCurrentLiabilities": "4017000", "totalNonCurrentLiabilities": "1266965000", "cashAndShortTermInvestments": "345854000", "commonStockSharesOutstanding": "47883364", "intangibleAssetsExcludingGoodwill": "121544000", "cashAndCashEquivalentsAtCarryingValue": "345854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9390000", "operatingCashflow": "139518000", "capitalExpenditures": "153247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5152000", "cashflowFromInvestment": "-147515000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "405152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571213000, "cost_of_revenue": 128273000, "gross_profit": 442940000, "research_and_development": null, "selling_general_admin": 132637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140307000, "depreciation_amortisation": 167891000, "ebitda": 308198000, "interest_expense": 160508000, "interest_income": null, "other_non_operating": null, "pretax_income": -20201000, "tax_provision": 544000, "effective_tax_rate": null, "net_income": -21598000, "net_income_continuing_ops": -20745000, "net_income_to_common": -21598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345854000, "short_term_investments": 0, "net_receivables": 44051000, "inventory": 9904000, "other_current_assets": null, "total_current_assets": 459041000, "net_ppe": null, "goodwill": null, "intangible_assets": 121544000, "goodwill_and_intangibles": 121544000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2343297000, "total_assets": 2802338000, "short_term_debt": 347740000, "accounts_payable": 6421000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438972000, "long_term_debt": 1261904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1266965000, "total_liabilities": 1705937000, "total_debt": 1609644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -798098000, "total_equity": 1096401000, "shares_outstanding": 47883364, "operating_cash_flow": 139518000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5152000, "free_cash_flow": 292765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140307000", "ebitda": "308198000", "netIncome": "-21598000", "grossProfit": "442940000", "depreciation": "None", "totalRevenue": "571213000", "costOfRevenue": "128273000", "interestIncome": "154958000", "incomeBeforeTax": "-20201000", "interestExpense": "160508000", "operatingIncome": "137862000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "544000", "reportedCurrency": "USD", "netInterestIncome": "-157349000", "nonInterestIncome": "None", "operatingExpenses": "305078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167891000", "sellingGeneralAndAdministrative": "132637000", "netIncomeFromContinuingOperations": "-20745000" }, "balance": { "goodwill": "None", "inventory": "9904000", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2802338000", "longTermDebt": "1261904000", "shortTermDebt": "347740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "121544000", "reportedCurrency": "USD", "retainedEarnings": "-798098000", "totalLiabilities": "1705937000", "otherCurrentAssets": "59232000", "totalCurrentAssets": "459041000", "currentLongTermDebt": "347740000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "44051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2343297000", "currentAccountsPayable": "6421000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2175858000", "shortLongTermDebtTotal": "1609644000", "totalShareholderEquity": "1096401000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "80398000", "totalCurrentLiabilities": "438972000", "otherNonCurrentLiabilities": "4017000", "totalNonCurrentLiabilities": "1266965000", "cashAndShortTermInvestments": "345854000", "commonStockSharesOutstanding": "47883364", "intangibleAssetsExcludingGoodwill": "121544000", "cashAndCashEquivalentsAtCarryingValue": "345854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9390000", "operatingCashflow": "139518000", "capitalExpenditures": "153247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5152000", "cashflowFromInvestment": "-147515000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "405152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167891000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 176724000, "cost_of_revenue": 51433000, "gross_profit": 125291000, "ebit": 36229000, "ebitda": 88027000, "pretax_income": 6180000, "tax_provision": 3053000, "net_income": 2857000, "net_income_to_common": 2857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86973000, "total_current_assets": 109302000, "total_assets": 2709460000, "short_term_debt": 348735000, "long_term_debt": 1666008000, "total_debt": 2014743000, "total_liabilities": 2159077000, "total_equity": 502869000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 195098000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298757, "ticker_id": 2728, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36229000", "ebitda": "88027000", "netIncome": "2857000", "grossProfit": "125291000", "depreciation": "None", "totalRevenue": "176724000", "costOfRevenue": "51433000", "interestIncome": "166000", "incomeBeforeTax": "6180000", "interestExpense": "30465000", "operatingIncome": "28037000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3053000", "reportedCurrency": "USD", "netInterestIncome": "-30299000", "nonInterestIncome": "None", "operatingExpenses": "97254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51798000", "sellingGeneralAndAdministrative": "45455000", "netIncomeFromContinuingOperations": "3127000" }, "balance": { "goodwill": "97549000", "inventory": "8362000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2709460000", "longTermDebt": "1666008000", "shortTermDebt": "348735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97549000", "reportedCurrency": "USD", "retainedEarnings": "-1951317000", "totalLiabilities": "2159077000", "otherCurrentAssets": "11591000", "totalCurrentAssets": "109302000", "currentLongTermDebt": "348735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2600158000", "currentAccountsPayable": "3623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2026988000", "totalShareholderEquity": "502869000", "capitalLeaseObligations": "12245000", "otherCurrentLiabilities": "120172000", "totalCurrentLiabilities": "472530000", "otherNonCurrentLiabilities": "8238000", "totalNonCurrentLiabilities": "1686547000", "cashAndShortTermInvestments": "86973000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "97549000", "cashAndCashEquivalentsAtCarryingValue": "86973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176724000, "cost_of_revenue": 51433000, "gross_profit": 125291000, "research_and_development": null, "selling_general_admin": 45455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36229000, "depreciation_amortisation": 51798000, "ebitda": 88027000, "interest_expense": 30465000, "interest_income": null, "other_non_operating": null, "pretax_income": 6180000, "tax_provision": 3053000, "effective_tax_rate": null, "net_income": 2857000, "net_income_continuing_ops": 3127000, "net_income_to_common": 2857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86973000, "short_term_investments": null, "net_receivables": 2376000, "inventory": 8362000, "other_current_assets": null, "total_current_assets": 109302000, "net_ppe": null, "goodwill": 97549000, "intangible_assets": 97549000, "goodwill_and_intangibles": 195098000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2600158000, "total_assets": 2709460000, "short_term_debt": 348735000, "accounts_payable": 3623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472530000, "long_term_debt": 1666008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1686547000, "total_liabilities": 2159077000, "total_debt": 2014743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1951317000, "total_equity": 502869000, "shares_outstanding": 48147043, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36229000", "ebitda": "88027000", "netIncome": "2857000", "grossProfit": "125291000", "depreciation": "None", "totalRevenue": "176724000", "costOfRevenue": "51433000", "interestIncome": "166000", "incomeBeforeTax": "6180000", "interestExpense": "30465000", "operatingIncome": "28037000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3053000", "reportedCurrency": "USD", "netInterestIncome": "-30299000", "nonInterestIncome": "None", "operatingExpenses": "97254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51798000", "sellingGeneralAndAdministrative": "45455000", "netIncomeFromContinuingOperations": "3127000" }, "balance": { "goodwill": "97549000", "inventory": "8362000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2709460000", "longTermDebt": "1666008000", "shortTermDebt": "348735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97549000", "reportedCurrency": "USD", "retainedEarnings": "-1951317000", "totalLiabilities": "2159077000", "otherCurrentAssets": "11591000", "totalCurrentAssets": "109302000", "currentLongTermDebt": "348735000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2600158000", "currentAccountsPayable": "3623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2026988000", "totalShareholderEquity": "502869000", "capitalLeaseObligations": "12245000", "otherCurrentLiabilities": "120172000", "totalCurrentLiabilities": "472530000", "otherNonCurrentLiabilities": "8238000", "totalNonCurrentLiabilities": "1686547000", "cashAndShortTermInvestments": "86973000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "97549000", "cashAndCashEquivalentsAtCarryingValue": "86973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 160281000, "cost_of_revenue": 50947000, "gross_profit": 109334000, "ebit": 7402000, "ebitda": 60130000, "pretax_income": -22997000, "tax_provision": -591000, "net_income": -20478000, "net_income_to_common": -20478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109401000, "total_current_assets": 131490000, "total_assets": 2796434000, "short_term_debt": null, "long_term_debt": 2024569000, "total_debt": 2024569000, "total_liabilities": 2223056000, "total_equity": 523886999, "shares_outstanding": 48147043, "goodwill_and_intangibles": 198146000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298758, "ticker_id": 2728, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7402000", "ebitda": "60130000", "netIncome": "-20478000", "grossProfit": "109334000", "depreciation": "None", "totalRevenue": "160281000", "costOfRevenue": "50947000", "interestIncome": "30377000", "incomeBeforeTax": "-22997000", "interestExpense": "30792000", "operatingIncome": "7273000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-591000", "reportedCurrency": "USD", "netInterestIncome": "-30600000", "nonInterestIncome": "None", "operatingExpenses": "102061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52728000", "sellingGeneralAndAdministrative": "48823000", "netIncomeFromContinuingOperations": "-22406000" }, "balance": { "goodwill": "99073000", "inventory": "8727000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2796434000", "longTermDebt": "2024569000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99073000", "reportedCurrency": "USD", "retainedEarnings": "-1954174000", "totalLiabilities": "2223056000", "otherCurrentAssets": "10740000", "totalCurrentAssets": "131490000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2664944000", "currentAccountsPayable": "6401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2048759000", "totalShareholderEquity": "523886999", "capitalLeaseObligations": "14097000", "otherCurrentLiabilities": "173641000", "totalCurrentLiabilities": "180042000", "otherNonCurrentLiabilities": "6290000", "totalNonCurrentLiabilities": "2043014000", "cashAndShortTermInvestments": "109401000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "99073000", "cashAndCashEquivalentsAtCarryingValue": "109401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160281000, "cost_of_revenue": 50947000, "gross_profit": 109334000, "research_and_development": null, "selling_general_admin": 48823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7402000, "depreciation_amortisation": 52728000, "ebitda": 60130000, "interest_expense": 30792000, "interest_income": null, "other_non_operating": null, "pretax_income": -22997000, "tax_provision": -591000, "effective_tax_rate": null, "net_income": -20478000, "net_income_continuing_ops": -22406000, "net_income_to_common": -20478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109401000, "short_term_investments": null, "net_receivables": 2622000, "inventory": 8727000, "other_current_assets": null, "total_current_assets": 131490000, "net_ppe": null, "goodwill": 99073000, "intangible_assets": 99073000, "goodwill_and_intangibles": 198146000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2664944000, "total_assets": 2796434000, "short_term_debt": null, "accounts_payable": 6401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180042000, "long_term_debt": 2024569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2043014000, "total_liabilities": 2223056000, "total_debt": 2024569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1954174000, "total_equity": 523886999, "shares_outstanding": 48147043, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7402000", "ebitda": "60130000", "netIncome": "-20478000", "grossProfit": "109334000", "depreciation": "None", "totalRevenue": "160281000", "costOfRevenue": "50947000", "interestIncome": "30377000", "incomeBeforeTax": "-22997000", "interestExpense": "30792000", "operatingIncome": "7273000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-591000", "reportedCurrency": "USD", "netInterestIncome": "-30600000", "nonInterestIncome": "None", "operatingExpenses": "102061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52728000", "sellingGeneralAndAdministrative": "48823000", "netIncomeFromContinuingOperations": "-22406000" }, "balance": { "goodwill": "99073000", "inventory": "8727000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2796434000", "longTermDebt": "2024569000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99073000", "reportedCurrency": "USD", "retainedEarnings": "-1954174000", "totalLiabilities": "2223056000", "otherCurrentAssets": "10740000", "totalCurrentAssets": "131490000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2664944000", "currentAccountsPayable": "6401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2048759000", "totalShareholderEquity": "523886999", "capitalLeaseObligations": "14097000", "otherCurrentLiabilities": "173641000", "totalCurrentLiabilities": "180042000", "otherNonCurrentLiabilities": "6290000", "totalNonCurrentLiabilities": "2043014000", "cashAndShortTermInvestments": "109401000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "99073000", "cashAndCashEquivalentsAtCarryingValue": "109401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 182514000, "cost_of_revenue": 58328000, "gross_profit": 124186000, "ebit": 13737000, "ebitda": 67713000, "pretax_income": -17148000, "tax_provision": 3169000, "net_income": -18569000, "net_income_to_common": -18569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99446000, "total_current_assets": 117071000, "total_assets": 2822321000, "short_term_debt": null, "long_term_debt": 2055616000, "total_debt": 2055616000, "total_liabilities": 2227087000, "total_equity": 543862000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 99889000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298760, "ticker_id": 2728, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13737000", "ebitda": "67713000", "netIncome": "-18569000", "grossProfit": "124186000", "depreciation": "None", "totalRevenue": "182514000", "costOfRevenue": "58328000", "interestIncome": "205000", "incomeBeforeTax": "-17148000", "interestExpense": "30680000", "operatingIncome": "23953000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3169000", "reportedCurrency": "USD", "netInterestIncome": "-30973000", "nonInterestIncome": "None", "operatingExpenses": "100233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53976000", "sellingGeneralAndAdministrative": "46257000", "netIncomeFromContinuingOperations": "-20317000" }, "balance": { "goodwill": "None", "inventory": "7746000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2822321000", "longTermDebt": "2055616000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "99889000", "reportedCurrency": "USD", "retainedEarnings": "-1933696000", "totalLiabilities": "2227087000", "otherCurrentAssets": "8591000", "totalCurrentAssets": "117071000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2705250000", "currentAccountsPayable": "2575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2067473000", "totalShareholderEquity": "543862000", "capitalLeaseObligations": "11857000", "otherCurrentLiabilities": "151401000", "totalCurrentLiabilities": "153976000", "otherNonCurrentLiabilities": "5526000", "totalNonCurrentLiabilities": "2073111000", "cashAndShortTermInvestments": "99446000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "99889000", "cashAndCashEquivalentsAtCarryingValue": "99446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182514000, "cost_of_revenue": 58328000, "gross_profit": 124186000, "research_and_development": null, "selling_general_admin": 46257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13737000, "depreciation_amortisation": 53976000, "ebitda": 67713000, "interest_expense": 30680000, "interest_income": null, "other_non_operating": null, "pretax_income": -17148000, "tax_provision": 3169000, "effective_tax_rate": null, "net_income": -18569000, "net_income_continuing_ops": -20317000, "net_income_to_common": -18569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99446000, "short_term_investments": null, "net_receivables": 1288000, "inventory": 7746000, "other_current_assets": null, "total_current_assets": 117071000, "net_ppe": null, "goodwill": null, "intangible_assets": 99889000, "goodwill_and_intangibles": 99889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2705250000, "total_assets": 2822321000, "short_term_debt": null, "accounts_payable": 2575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153976000, "long_term_debt": 2055616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2073111000, "total_liabilities": 2227087000, "total_debt": 2055616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1933696000, "total_equity": 543862000, "shares_outstanding": 48147043, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13737000", "ebitda": "67713000", "netIncome": "-18569000", "grossProfit": "124186000", "depreciation": "None", "totalRevenue": "182514000", "costOfRevenue": "58328000", "interestIncome": "205000", "incomeBeforeTax": "-17148000", "interestExpense": "30680000", "operatingIncome": "23953000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3169000", "reportedCurrency": "USD", "netInterestIncome": "-30973000", "nonInterestIncome": "None", "operatingExpenses": "100233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53976000", "sellingGeneralAndAdministrative": "46257000", "netIncomeFromContinuingOperations": "-20317000" }, "balance": { "goodwill": "None", "inventory": "7746000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2822321000", "longTermDebt": "2055616000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "99889000", "reportedCurrency": "USD", "retainedEarnings": "-1933696000", "totalLiabilities": "2227087000", "otherCurrentAssets": "8591000", "totalCurrentAssets": "117071000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2705250000", "currentAccountsPayable": "2575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2067473000", "totalShareholderEquity": "543862000", "capitalLeaseObligations": "11857000", "otherCurrentLiabilities": "151401000", "totalCurrentLiabilities": "153976000", "otherNonCurrentLiabilities": "5526000", "totalNonCurrentLiabilities": "2073111000", "cashAndShortTermInvestments": "99446000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "99889000", "cashAndCashEquivalentsAtCarryingValue": "99446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 190051000, "cost_of_revenue": 65997000, "gross_profit": 124054000, "ebit": 31494000, "ebitda": 84326000, "pretax_income": -1010000, "tax_provision": 3088000, "net_income": -3745000, "net_income_to_common": -3745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173481000, "total_current_assets": 199529000, "total_assets": 2921849000, "short_term_debt": 51295000, "long_term_debt": 2113609000, "total_debt": 2164904000, "total_liabilities": 2338150000, "total_equity": 533320000, "shares_outstanding": 48147000, "goodwill_and_intangibles": 99857000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298761, "ticker_id": 2728, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31494000", "ebitda": "84326000", "netIncome": "-3745000", "grossProfit": "124054000", "depreciation": "None", "totalRevenue": "190051000", "costOfRevenue": "65997000", "interestIncome": "243000", "incomeBeforeTax": "-1010000", "interestExpense": "33084000", "operatingIncome": "23073000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3088000", "reportedCurrency": "USD", "netInterestIncome": "-32841000", "nonInterestIncome": "None", "operatingExpenses": "100981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52832000", "sellingGeneralAndAdministrative": "47835000", "netIncomeFromContinuingOperations": "-4098000" }, "balance": { "goodwill": "None", "inventory": "7167000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2921849000", "longTermDebt": "2113609000", "shortTermDebt": "51295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "99857000", "reportedCurrency": "USD", "retainedEarnings": "-1915127000", "totalLiabilities": "2338150000", "otherCurrentAssets": "16884000", "totalCurrentAssets": "199529000", "currentLongTermDebt": "51295000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2722320000", "currentAccountsPayable": "2947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2562336000", "shortLongTermDebtTotal": "2176433000", "totalShareholderEquity": "533320000", "capitalLeaseObligations": "11529000", "otherCurrentLiabilities": "154118000", "totalCurrentLiabilities": "208360000", "otherNonCurrentLiabilities": "4652000", "totalNonCurrentLiabilities": "2129790000", "cashAndShortTermInvestments": "173481000", "commonStockSharesOutstanding": "48147000", "intangibleAssetsExcludingGoodwill": "99857000", "cashAndCashEquivalentsAtCarryingValue": "173481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190051000, "cost_of_revenue": 65997000, "gross_profit": 124054000, "research_and_development": null, "selling_general_admin": 47835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31494000, "depreciation_amortisation": 52832000, "ebitda": 84326000, "interest_expense": 33084000, "interest_income": null, "other_non_operating": null, "pretax_income": -1010000, "tax_provision": 3088000, "effective_tax_rate": null, "net_income": -3745000, "net_income_continuing_ops": -4098000, "net_income_to_common": -3745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173481000, "short_term_investments": null, "net_receivables": 1997000, "inventory": 7167000, "other_current_assets": null, "total_current_assets": 199529000, "net_ppe": null, "goodwill": null, "intangible_assets": 99857000, "goodwill_and_intangibles": 99857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2722320000, "total_assets": 2921849000, "short_term_debt": 51295000, "accounts_payable": 2947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208360000, "long_term_debt": 2113609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2129790000, "total_liabilities": 2338150000, "total_debt": 2164904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1915127000, "total_equity": 533320000, "shares_outstanding": 48147000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31494000", "ebitda": "84326000", "netIncome": "-3745000", "grossProfit": "124054000", "depreciation": "None", "totalRevenue": "190051000", "costOfRevenue": "65997000", "interestIncome": "243000", "incomeBeforeTax": "-1010000", "interestExpense": "33084000", "operatingIncome": "23073000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3088000", "reportedCurrency": "USD", "netInterestIncome": "-32841000", "nonInterestIncome": "None", "operatingExpenses": "100981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52832000", "sellingGeneralAndAdministrative": "47835000", "netIncomeFromContinuingOperations": "-4098000" }, "balance": { "goodwill": "None", "inventory": "7167000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2921849000", "longTermDebt": "2113609000", "shortTermDebt": "51295000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "99857000", "reportedCurrency": "USD", "retainedEarnings": "-1915127000", "totalLiabilities": "2338150000", "otherCurrentAssets": "16884000", "totalCurrentAssets": "199529000", "currentLongTermDebt": "51295000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2722320000", "currentAccountsPayable": "2947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2562336000", "shortLongTermDebtTotal": "2176433000", "totalShareholderEquity": "533320000", "capitalLeaseObligations": "11529000", "otherCurrentLiabilities": "154118000", "totalCurrentLiabilities": "208360000", "otherNonCurrentLiabilities": "4652000", "totalNonCurrentLiabilities": "2129790000", "cashAndShortTermInvestments": "173481000", "commonStockSharesOutstanding": "48147000", "intangibleAssetsExcludingGoodwill": "99857000", "cashAndCashEquivalentsAtCarryingValue": "173481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3745000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 161720000, "cost_of_revenue": 53343000, "gross_profit": 108377000, "ebit": 15270000, "ebitda": 65705250, "pretax_income": -15536000, "tax_provision": 1940000, "net_income": -15973000, "net_income_to_common": -15973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97827000, "total_current_assets": 142552000, "total_assets": 2922696000, "short_term_debt": 21610000, "long_term_debt": 2142511000, "total_debt": 2164121000, "total_liabilities": 2300855000, "total_equity": 568180000, "shares_outstanding": 48147000, "goodwill_and_intangibles": 101608000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298762, "ticker_id": 2728, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15270000", "ebitda": "65705250", "netIncome": "-15973000", "grossProfit": "108377000", "depreciation": "None", "totalRevenue": "161720000", "costOfRevenue": "53343000", "interestIncome": "30233000", "incomeBeforeTax": "-15536000", "interestExpense": "32478000", "operatingIncome": "15270000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1940000", "reportedCurrency": "USD", "netInterestIncome": "-32777000", "nonInterestIncome": "None", "operatingExpenses": "93107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50435250", "sellingGeneralAndAdministrative": "40472000", "netIncomeFromContinuingOperations": "-17476000" }, "balance": { "goodwill": "None", "inventory": "7812000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2922696000", "longTermDebt": "2142511000", "shortTermDebt": "21610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "101608000", "reportedCurrency": "USD", "retainedEarnings": "-1911382000", "totalLiabilities": "2300855000", "otherCurrentAssets": "34561000", "totalCurrentAssets": "142552000", "currentLongTermDebt": "21610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780144000", "currentAccountsPayable": "2403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2621287000", "shortLongTermDebtTotal": "2176565000", "totalShareholderEquity": "568180000", "capitalLeaseObligations": "12444000", "otherCurrentLiabilities": "117500000", "totalCurrentLiabilities": "141513000", "otherNonCurrentLiabilities": "4387000", "totalNonCurrentLiabilities": "2159342000", "cashAndShortTermInvestments": "97827000", "commonStockSharesOutstanding": "48147000", "intangibleAssetsExcludingGoodwill": "101608000", "cashAndCashEquivalentsAtCarryingValue": "97827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15973000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161720000, "cost_of_revenue": 53343000, "gross_profit": 108377000, "research_and_development": null, "selling_general_admin": 40472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15270000, "depreciation_amortisation": 50435250, "ebitda": 65705250, "interest_expense": 32478000, "interest_income": null, "other_non_operating": null, "pretax_income": -15536000, "tax_provision": 1940000, "effective_tax_rate": null, "net_income": -15973000, "net_income_continuing_ops": -17476000, "net_income_to_common": -15973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97827000, "short_term_investments": null, "net_receivables": 2352000, "inventory": 7812000, "other_current_assets": null, "total_current_assets": 142552000, "net_ppe": null, "goodwill": null, "intangible_assets": 101608000, "goodwill_and_intangibles": 101608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780144000, "total_assets": 2922696000, "short_term_debt": 21610000, "accounts_payable": 2403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141513000, "long_term_debt": 2142511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2159342000, "total_liabilities": 2300855000, "total_debt": 2164121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1911382000, "total_equity": 568180000, "shares_outstanding": 48147000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15270000", "ebitda": "65705250", "netIncome": "-15973000", "grossProfit": "108377000", "depreciation": "None", "totalRevenue": "161720000", "costOfRevenue": "53343000", "interestIncome": "30233000", "incomeBeforeTax": "-15536000", "interestExpense": "32478000", "operatingIncome": "15270000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1940000", "reportedCurrency": "USD", "netInterestIncome": "-32777000", "nonInterestIncome": "None", "operatingExpenses": "93107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50435250", "sellingGeneralAndAdministrative": "40472000", "netIncomeFromContinuingOperations": "-17476000" }, "balance": { "goodwill": "None", "inventory": "7812000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2922696000", "longTermDebt": "2142511000", "shortTermDebt": "21610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "101608000", "reportedCurrency": "USD", "retainedEarnings": "-1911382000", "totalLiabilities": "2300855000", "otherCurrentAssets": "34561000", "totalCurrentAssets": "142552000", "currentLongTermDebt": "21610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780144000", "currentAccountsPayable": "2403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2621287000", "shortLongTermDebtTotal": "2176565000", "totalShareholderEquity": "568180000", "capitalLeaseObligations": "12444000", "otherCurrentLiabilities": "117500000", "totalCurrentLiabilities": "141513000", "otherNonCurrentLiabilities": "4387000", "totalNonCurrentLiabilities": "2159342000", "cashAndShortTermInvestments": "97827000", "commonStockSharesOutstanding": "48147000", "intangibleAssetsExcludingGoodwill": "101608000", "cashAndCashEquivalentsAtCarryingValue": "97827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15973000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 152863000, "cost_of_revenue": 54381000, "gross_profit": 98482000, "ebit": 2211000, "ebitda": 54977000, "pretax_income": -30161000, "tax_provision": 199000, "net_income": -27748000, "net_income_to_common": -27748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127634000, "total_current_assets": 166365000, "total_assets": 2985444000, "short_term_debt": 23150000, "long_term_debt": 2141750000, "total_debt": 2164900000, "total_liabilities": 2338925000, "total_equity": 646519000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 102629000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298763, "ticker_id": 2728, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2211000", "ebitda": "54977000", "netIncome": "-27748000", "grossProfit": "98482000", "depreciation": "None", "totalRevenue": "152863000", "costOfRevenue": "54381000", "interestIncome": "619000", "incomeBeforeTax": "-30161000", "interestExpense": "32651000", "operatingIncome": "3120000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-32032000", "nonInterestIncome": "None", "operatingExpenses": "95362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52766000", "sellingGeneralAndAdministrative": "42618000", "netIncomeFromContinuingOperations": "-30360000" }, "balance": { "goodwill": "None", "inventory": "7306000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2985444000", "longTermDebt": "2141750000", "shortTermDebt": "23150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "102629000", "reportedCurrency": "USD", "retainedEarnings": "-1895409000", "totalLiabilities": "2338925000", "otherCurrentAssets": "29140000", "totalCurrentAssets": "166365000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2819079000", "currentAccountsPayable": "3285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2766445000", "shortLongTermDebtTotal": "2177127000", "totalShareholderEquity": "646519000", "capitalLeaseObligations": "13780000", "otherCurrentLiabilities": "141051000", "totalCurrentLiabilities": "180756000", "otherNonCurrentLiabilities": "4115000", "totalNonCurrentLiabilities": "2158169000", "cashAndShortTermInvestments": "127634000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "102629000", "cashAndCashEquivalentsAtCarryingValue": "127634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152863000, "cost_of_revenue": 54381000, "gross_profit": 98482000, "research_and_development": null, "selling_general_admin": 42618000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2211000, "depreciation_amortisation": 52766000, "ebitda": 54977000, "interest_expense": 32651000, "interest_income": null, "other_non_operating": null, "pretax_income": -30161000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": -27748000, "net_income_continuing_ops": -30360000, "net_income_to_common": -27748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127634000, "short_term_investments": null, "net_receivables": 2285000, "inventory": 7306000, "other_current_assets": null, "total_current_assets": 166365000, "net_ppe": null, "goodwill": null, "intangible_assets": 102629000, "goodwill_and_intangibles": 102629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2819079000, "total_assets": 2985444000, "short_term_debt": 23150000, "accounts_payable": 3285000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180756000, "long_term_debt": 2141750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158169000, "total_liabilities": 2338925000, "total_debt": 2164900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1895409000, "total_equity": 646519000, "shares_outstanding": 48147043, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2211000", "ebitda": "54977000", "netIncome": "-27748000", "grossProfit": "98482000", "depreciation": "None", "totalRevenue": "152863000", "costOfRevenue": "54381000", "interestIncome": "619000", "incomeBeforeTax": "-30161000", "interestExpense": "32651000", "operatingIncome": "3120000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-32032000", "nonInterestIncome": "None", "operatingExpenses": "95362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52766000", "sellingGeneralAndAdministrative": "42618000", "netIncomeFromContinuingOperations": "-30360000" }, "balance": { "goodwill": "None", "inventory": "7306000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2985444000", "longTermDebt": "2141750000", "shortTermDebt": "23150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "102629000", "reportedCurrency": "USD", "retainedEarnings": "-1895409000", "totalLiabilities": "2338925000", "otherCurrentAssets": "29140000", "totalCurrentAssets": "166365000", "currentLongTermDebt": "21597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2819079000", "currentAccountsPayable": "3285000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2766445000", "shortLongTermDebtTotal": "2177127000", "totalShareholderEquity": "646519000", "capitalLeaseObligations": "13780000", "otherCurrentLiabilities": "141051000", "totalCurrentLiabilities": "180756000", "otherNonCurrentLiabilities": "4115000", "totalNonCurrentLiabilities": "2158169000", "cashAndShortTermInvestments": "127634000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "102629000", "cashAndCashEquivalentsAtCarryingValue": "127634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 174630000, "cost_of_revenue": 61207000, "gross_profit": 113423000, "ebit": 12350000, "ebitda": 64196000, "pretax_income": -20435000, "tax_provision": 2507000, "net_income": -20968000, "net_income_to_common": -20968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113199000, "total_current_assets": 154108000, "total_assets": 2981585000, "short_term_debt": 34248000, "long_term_debt": 2141002000, "total_debt": 2175250000, "total_liabilities": 2309803000, "total_equity": 613825000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 103322000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298765, "ticker_id": 2728, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12350000", "ebitda": "64196000", "netIncome": "-20968000", "grossProfit": "113423000", "depreciation": "None", "totalRevenue": "174630000", "costOfRevenue": "61207000", "interestIncome": "524000", "incomeBeforeTax": "-20435000", "interestExpense": "32785000", "operatingIncome": "15977000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2507000", "reportedCurrency": "USD", "netInterestIncome": "-32366000", "nonInterestIncome": "None", "operatingExpenses": "97446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51846000", "sellingGeneralAndAdministrative": "45577000", "netIncomeFromContinuingOperations": "-22942000" }, "balance": { "goodwill": "None", "inventory": "6651000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2981585000", "longTermDebt": "2141002000", "shortTermDebt": "34248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "103322000", "reportedCurrency": "USD", "retainedEarnings": "-1867661000", "totalLiabilities": "2309803000", "otherCurrentAssets": "32328000", "totalCurrentAssets": "154108000", "currentLongTermDebt": "34248000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2827477000", "currentAccountsPayable": "5773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187225000", "totalShareholderEquity": "613825000", "capitalLeaseObligations": "11975000", "otherCurrentLiabilities": "105645000", "totalCurrentLiabilities": "152546000", "otherNonCurrentLiabilities": "3666000", "totalNonCurrentLiabilities": "2157257000", "cashAndShortTermInvestments": "113199000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "103322000", "cashAndCashEquivalentsAtCarryingValue": "113199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174630000, "cost_of_revenue": 61207000, "gross_profit": 113423000, "research_and_development": null, "selling_general_admin": 45577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12350000, "depreciation_amortisation": 51846000, "ebitda": 64196000, "interest_expense": 32785000, "interest_income": null, "other_non_operating": null, "pretax_income": -20435000, "tax_provision": 2507000, "effective_tax_rate": null, "net_income": -20968000, "net_income_continuing_ops": -22942000, "net_income_to_common": -20968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113199000, "short_term_investments": null, "net_receivables": 1930000, "inventory": 6651000, "other_current_assets": null, "total_current_assets": 154108000, "net_ppe": null, "goodwill": null, "intangible_assets": 103322000, "goodwill_and_intangibles": 103322000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2827477000, "total_assets": 2981585000, "short_term_debt": 34248000, "accounts_payable": 5773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152546000, "long_term_debt": 2141002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2157257000, "total_liabilities": 2309803000, "total_debt": 2175250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1867661000, "total_equity": 613825000, "shares_outstanding": 48147043, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12350000", "ebitda": "64196000", "netIncome": "-20968000", "grossProfit": "113423000", "depreciation": "None", "totalRevenue": "174630000", "costOfRevenue": "61207000", "interestIncome": "524000", "incomeBeforeTax": "-20435000", "interestExpense": "32785000", "operatingIncome": "15977000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2507000", "reportedCurrency": "USD", "netInterestIncome": "-32366000", "nonInterestIncome": "None", "operatingExpenses": "97446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51846000", "sellingGeneralAndAdministrative": "45577000", "netIncomeFromContinuingOperations": "-22942000" }, "balance": { "goodwill": "None", "inventory": "6651000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2981585000", "longTermDebt": "2141002000", "shortTermDebt": "34248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "103322000", "reportedCurrency": "USD", "retainedEarnings": "-1867661000", "totalLiabilities": "2309803000", "otherCurrentAssets": "32328000", "totalCurrentAssets": "154108000", "currentLongTermDebt": "34248000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2827477000", "currentAccountsPayable": "5773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187225000", "totalShareholderEquity": "613825000", "capitalLeaseObligations": "11975000", "otherCurrentLiabilities": "105645000", "totalCurrentLiabilities": "152546000", "otherNonCurrentLiabilities": "3666000", "totalNonCurrentLiabilities": "2157257000", "cashAndShortTermInvestments": "113199000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "103322000", "cashAndCashEquivalentsAtCarryingValue": "113199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 161495000, "cost_of_revenue": 59766000, "gross_profit": 101729000, "ebit": 1671000, "ebitda": 51997000, "pretax_income": -31975000, "tax_provision": 4603000, "net_income": -33431000, "net_income_to_common": -33431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185921000, "total_current_assets": 227204000, "total_assets": 3089156000, "short_term_debt": null, "long_term_debt": 2234024000, "total_debt": 2234024000, "total_liabilities": 2411150000, "total_equity": 678006000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 103693000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298766, "ticker_id": 2728, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1671000", "ebitda": "51997000", "netIncome": "-33431000", "grossProfit": "101729000", "depreciation": "None", "totalRevenue": "161495000", "costOfRevenue": "59766000", "interestIncome": "1328000", "incomeBeforeTax": "-31975000", "interestExpense": "33646000", "operatingIncome": "2972000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4603000", "reportedCurrency": "USD", "netInterestIncome": "-32422000", "nonInterestIncome": "None", "operatingExpenses": "98757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50326000", "sellingGeneralAndAdministrative": "47684000", "netIncomeFromContinuingOperations": "-36578000" }, "balance": { "goodwill": "None", "inventory": "6069000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3089156000", "longTermDebt": "2234024000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "103693000", "reportedCurrency": "USD", "retainedEarnings": "-1846693000", "totalLiabilities": "2411150000", "otherCurrentAssets": "24535000", "totalCurrentAssets": "227204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2861952000", "currentAccountsPayable": "2513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2245717000", "totalShareholderEquity": "678006000", "capitalLeaseObligations": "11693000", "otherCurrentLiabilities": "154193000", "totalCurrentLiabilities": "161062000", "otherNonCurrentLiabilities": "3761000", "totalNonCurrentLiabilities": "2250088000", "cashAndShortTermInvestments": "185921000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "103693000", "cashAndCashEquivalentsAtCarryingValue": "185921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33431000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161495000, "cost_of_revenue": 59766000, "gross_profit": 101729000, "research_and_development": null, "selling_general_admin": 47684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1671000, "depreciation_amortisation": 50326000, "ebitda": 51997000, "interest_expense": 33646000, "interest_income": null, "other_non_operating": null, "pretax_income": -31975000, "tax_provision": 4603000, "effective_tax_rate": null, "net_income": -33431000, "net_income_continuing_ops": -36578000, "net_income_to_common": -33431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185921000, "short_term_investments": null, "net_receivables": 10679000, "inventory": 6069000, "other_current_assets": null, "total_current_assets": 227204000, "net_ppe": null, "goodwill": null, "intangible_assets": 103693000, "goodwill_and_intangibles": 103693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2861952000, "total_assets": 3089156000, "short_term_debt": null, "accounts_payable": 2513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161062000, "long_term_debt": 2234024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2250088000, "total_liabilities": 2411150000, "total_debt": 2234024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1846693000, "total_equity": 678006000, "shares_outstanding": 48147043, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1671000", "ebitda": "51997000", "netIncome": "-33431000", "grossProfit": "101729000", "depreciation": "None", "totalRevenue": "161495000", "costOfRevenue": "59766000", "interestIncome": "1328000", "incomeBeforeTax": "-31975000", "interestExpense": "33646000", "operatingIncome": "2972000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4603000", "reportedCurrency": "USD", "netInterestIncome": "-32422000", "nonInterestIncome": "None", "operatingExpenses": "98757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50326000", "sellingGeneralAndAdministrative": "47684000", "netIncomeFromContinuingOperations": "-36578000" }, "balance": { "goodwill": "None", "inventory": "6069000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3089156000", "longTermDebt": "2234024000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "103693000", "reportedCurrency": "USD", "retainedEarnings": "-1846693000", "totalLiabilities": "2411150000", "otherCurrentAssets": "24535000", "totalCurrentAssets": "227204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2861952000", "currentAccountsPayable": "2513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2245717000", "totalShareholderEquity": "678006000", "capitalLeaseObligations": "11693000", "otherCurrentLiabilities": "154193000", "totalCurrentLiabilities": "161062000", "otherNonCurrentLiabilities": "3761000", "totalNonCurrentLiabilities": "2250088000", "cashAndShortTermInvestments": "185921000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "103693000", "cashAndCashEquivalentsAtCarryingValue": "185921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33431000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "None", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 150157000, "cost_of_revenue": 48565000, "gross_profit": 101592000, "ebit": 18883000, "ebitda": 69005000, "pretax_income": -15908000, "tax_provision": 43000, "net_income": -15951000, "net_income_to_common": -15951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217992000, "total_current_assets": 290696000, "total_assets": 3175180000, "short_term_debt": null, "long_term_debt": 2335991000, "total_debt": 2335991000, "total_liabilities": 2467847000, "total_equity": 646317000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 104320000 }, "cash_flow": { "operating_cash_flow": 8374000, "capital_expenditure": 17212000, "free_cash_flow": 25586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298767, "ticker_id": 2728, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18883000", "ebitda": "69005000", "netIncome": "-15951000", "grossProfit": "101592000", "depreciation": "None", "totalRevenue": "150157000", "costOfRevenue": "48565000", "interestIncome": "1588000", "incomeBeforeTax": "-15908000", "interestExpense": "34791000", "operatingIncome": "16079000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-33307000", "nonInterestIncome": "None", "operatingExpenses": "85513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50122000", "sellingGeneralAndAdministrative": "35392000", "netIncomeFromContinuingOperations": "-15951000" }, "balance": { "goodwill": "None", "inventory": "6047000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3175180000", "longTermDebt": "2335991000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "104320000", "reportedCurrency": "USD", "retainedEarnings": "-1813262000", "totalLiabilities": "2467847000", "otherCurrentAssets": "33559000", "totalCurrentAssets": "290696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2884484000", "currentAccountsPayable": "19852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348463000", "totalShareholderEquity": "646317000", "capitalLeaseObligations": "12472000", "otherCurrentLiabilities": "95824000", "totalCurrentLiabilities": "115686000", "otherNonCurrentLiabilities": "3347000", "totalNonCurrentLiabilities": "2352161000", "cashAndShortTermInvestments": "217992000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "104320000", "cashAndCashEquivalentsAtCarryingValue": "217992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8374000", "capitalExpenditures": "17212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-18237000", "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": "50122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150157000, "cost_of_revenue": 48565000, "gross_profit": 101592000, "research_and_development": null, "selling_general_admin": 35392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18883000, "depreciation_amortisation": 50122000, "ebitda": 69005000, "interest_expense": 34791000, "interest_income": null, "other_non_operating": null, "pretax_income": -15908000, "tax_provision": 43000, "effective_tax_rate": null, "net_income": -15951000, "net_income_continuing_ops": -15951000, "net_income_to_common": -15951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217992000, "short_term_investments": null, "net_receivables": 33098000, "inventory": 6047000, "other_current_assets": null, "total_current_assets": 290696000, "net_ppe": null, "goodwill": null, "intangible_assets": 104320000, "goodwill_and_intangibles": 104320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2884484000, "total_assets": 3175180000, "short_term_debt": null, "accounts_payable": 19852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115686000, "long_term_debt": 2335991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352161000, "total_liabilities": 2467847000, "total_debt": 2335991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1813262000, "total_equity": 646317000, "shares_outstanding": 48147043, "operating_cash_flow": 8374000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18883000", "ebitda": "69005000", "netIncome": "-15951000", "grossProfit": "101592000", "depreciation": "None", "totalRevenue": "150157000", "costOfRevenue": "48565000", "interestIncome": "1588000", "incomeBeforeTax": "-15908000", "interestExpense": "34791000", "operatingIncome": "16079000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-33307000", "nonInterestIncome": "None", "operatingExpenses": "85513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50122000", "sellingGeneralAndAdministrative": "35392000", "netIncomeFromContinuingOperations": "-15951000" }, "balance": { "goodwill": "None", "inventory": "6047000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3175180000", "longTermDebt": "2335991000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "104320000", "reportedCurrency": "USD", "retainedEarnings": "-1813262000", "totalLiabilities": "2467847000", "otherCurrentAssets": "33559000", "totalCurrentAssets": "290696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2884484000", "currentAccountsPayable": "19852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348463000", "totalShareholderEquity": "646317000", "capitalLeaseObligations": "12472000", "otherCurrentLiabilities": "95824000", "totalCurrentLiabilities": "115686000", "otherNonCurrentLiabilities": "3347000", "totalNonCurrentLiabilities": "2352161000", "cashAndShortTermInvestments": "217992000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "104320000", "cashAndCashEquivalentsAtCarryingValue": "217992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8374000", "capitalExpenditures": "17212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-18237000", "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": "50122000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 141251000, "cost_of_revenue": 42050000, "gross_profit": 99201000, "ebit": 15379000, "ebitda": 66113000, "pretax_income": -20382000, "tax_provision": -4000, "net_income": -7811000, "net_income_to_common": -7811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228040000, "total_current_assets": 316050000, "total_assets": 3236701000, "short_term_debt": 1091000, "long_term_debt": 2335173000, "total_debt": 2336264000, "total_liabilities": 2507718000, "total_equity": 728983000, "shares_outstanding": 192588175, "goodwill_and_intangibles": 105309000 }, "cash_flow": { "operating_cash_flow": 65558000, "capital_expenditure": 29141000, "free_cash_flow": 94699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298768, "ticker_id": 2728, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15379000", "ebitda": "66113000", "netIncome": "-7811000", "grossProfit": "99201000", "depreciation": "None", "totalRevenue": "141251000", "costOfRevenue": "42050000", "interestIncome": "2502000", "incomeBeforeTax": "-20382000", "interestExpense": "35867000", "operatingIncome": "13337000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4000", "reportedCurrency": "USD", "netInterestIncome": "-33365000", "nonInterestIncome": "None", "operatingExpenses": "85864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50734000", "sellingGeneralAndAdministrative": "35299000", "netIncomeFromContinuingOperations": "-20378000" }, "balance": { "goodwill": "None", "inventory": "5763000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3236701000", "longTermDebt": "2335173000", "shortTermDebt": "1091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "105309000", "reportedCurrency": "USD", "retainedEarnings": "-1798683000", "totalLiabilities": "2507718000", "otherCurrentAssets": "38997000", "totalCurrentAssets": "316050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2920651000", "currentAccountsPayable": "2454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348514000", "totalShareholderEquity": "728983000", "capitalLeaseObligations": "13341000", "otherCurrentLiabilities": "148790000", "totalCurrentLiabilities": "156777000", "otherNonCurrentLiabilities": "3209000", "totalNonCurrentLiabilities": "2350941000", "cashAndShortTermInvestments": "228040000", "commonStockSharesOutstanding": "192588175", "intangibleAssetsExcludingGoodwill": "105309000", "cashAndCashEquivalentsAtCarryingValue": "228040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "65558000", "capitalExpenditures": "29141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98990000", "cashflowFromInvestment": "-32712000", "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": "48542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141251000, "cost_of_revenue": 42050000, "gross_profit": 99201000, "research_and_development": null, "selling_general_admin": 35299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15379000, "depreciation_amortisation": 50734000, "ebitda": 66113000, "interest_expense": 35867000, "interest_income": null, "other_non_operating": null, "pretax_income": -20382000, "tax_provision": -4000, "effective_tax_rate": null, "net_income": -7811000, "net_income_continuing_ops": -20378000, "net_income_to_common": -7811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228040000, "short_term_investments": null, "net_receivables": 43250000, "inventory": 5763000, "other_current_assets": null, "total_current_assets": 316050000, "net_ppe": null, "goodwill": null, "intangible_assets": 105309000, "goodwill_and_intangibles": 105309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2920651000, "total_assets": 3236701000, "short_term_debt": 1091000, "accounts_payable": 2454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156777000, "long_term_debt": 2335173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2350941000, "total_liabilities": 2507718000, "total_debt": 2336264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1798683000, "total_equity": 728983000, "shares_outstanding": 192588175, "operating_cash_flow": 65558000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98990000, "free_cash_flow": 94699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15379000", "ebitda": "66113000", "netIncome": "-7811000", "grossProfit": "99201000", "depreciation": "None", "totalRevenue": "141251000", "costOfRevenue": "42050000", "interestIncome": "2502000", "incomeBeforeTax": "-20382000", "interestExpense": "35867000", "operatingIncome": "13337000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4000", "reportedCurrency": "USD", "netInterestIncome": "-33365000", "nonInterestIncome": "None", "operatingExpenses": "85864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50734000", "sellingGeneralAndAdministrative": "35299000", "netIncomeFromContinuingOperations": "-20378000" }, "balance": { "goodwill": "None", "inventory": "5763000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3236701000", "longTermDebt": "2335173000", "shortTermDebt": "1091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "105309000", "reportedCurrency": "USD", "retainedEarnings": "-1798683000", "totalLiabilities": "2507718000", "otherCurrentAssets": "38997000", "totalCurrentAssets": "316050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2920651000", "currentAccountsPayable": "2454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2348514000", "totalShareholderEquity": "728983000", "capitalLeaseObligations": "13341000", "otherCurrentLiabilities": "148790000", "totalCurrentLiabilities": "156777000", "otherNonCurrentLiabilities": "3209000", "totalNonCurrentLiabilities": "2350941000", "cashAndShortTermInvestments": "228040000", "commonStockSharesOutstanding": "192588175", "intangibleAssetsExcludingGoodwill": "105309000", "cashAndCashEquivalentsAtCarryingValue": "228040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "65558000", "capitalExpenditures": "29141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98990000", "cashflowFromInvestment": "-32712000", "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": "48542000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 137586000, "cost_of_revenue": 51429000, "gross_profit": 86157000, "ebit": 5312000, "ebitda": 50695000, "pretax_income": -31050000, "tax_provision": -11000, "net_income": -28370000, "net_income_to_common": -28370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292951000, "total_current_assets": 380045000, "total_assets": 3322491000, "short_term_debt": 1067000, "long_term_debt": 2434981000, "total_debt": 2436048000, "total_liabilities": 2582243000, "total_equity": 740248000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 106221000 }, "cash_flow": { "operating_cash_flow": 90766000, "capital_expenditure": 29141000, "free_cash_flow": 119907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298770, "ticker_id": 2728, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5312000", "ebitda": "50695000", "netIncome": "-28370000", "grossProfit": "86157000", "depreciation": "None", "totalRevenue": "137586000", "costOfRevenue": "51429000", "interestIncome": "2821000", "incomeBeforeTax": "-31050000", "interestExpense": "36467000", "operatingIncome": "3208000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-33646000", "nonInterestIncome": "None", "operatingExpenses": "82949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45383000", "sellingGeneralAndAdministrative": "29943000", "netIncomeFromContinuingOperations": "-31039000" }, "balance": { "goodwill": "None", "inventory": "5735000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3322491000", "longTermDebt": "2434981000", "shortTermDebt": "1067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "106221000", "reportedCurrency": "USD", "retainedEarnings": "-1780059000", "totalLiabilities": "2582243000", "otherCurrentAssets": "39780000", "totalCurrentAssets": "380045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2942446000", "currentAccountsPayable": "1992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2813882000", "shortLongTermDebtTotal": "2448033000", "totalShareholderEquity": "740248000", "capitalLeaseObligations": "11985000", "otherCurrentLiabilities": "124351000", "totalCurrentLiabilities": "131935000", "otherNonCurrentLiabilities": "3024000", "totalNonCurrentLiabilities": "2450308000", "cashAndShortTermInvestments": "292951000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "106221000", "cashAndCashEquivalentsAtCarryingValue": "292951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28370000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "90766000", "capitalExpenditures": "29141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98990000", "cashflowFromInvestment": "None", "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": "45383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137586000, "cost_of_revenue": 51429000, "gross_profit": 86157000, "research_and_development": null, "selling_general_admin": 29943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5312000, "depreciation_amortisation": 45383000, "ebitda": 50695000, "interest_expense": 36467000, "interest_income": null, "other_non_operating": null, "pretax_income": -31050000, "tax_provision": -11000, "effective_tax_rate": null, "net_income": -28370000, "net_income_continuing_ops": -31039000, "net_income_to_common": -28370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292951000, "short_term_investments": null, "net_receivables": 41579000, "inventory": 5735000, "other_current_assets": null, "total_current_assets": 380045000, "net_ppe": null, "goodwill": null, "intangible_assets": 106221000, "goodwill_and_intangibles": 106221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2942446000, "total_assets": 3322491000, "short_term_debt": 1067000, "accounts_payable": 1992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131935000, "long_term_debt": 2434981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2450308000, "total_liabilities": 2582243000, "total_debt": 2436048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1780059000, "total_equity": 740248000, "shares_outstanding": 48147043, "operating_cash_flow": 90766000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98990000, "free_cash_flow": 119907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5312000", "ebitda": "50695000", "netIncome": "-28370000", "grossProfit": "86157000", "depreciation": "None", "totalRevenue": "137586000", "costOfRevenue": "51429000", "interestIncome": "2821000", "incomeBeforeTax": "-31050000", "interestExpense": "36467000", "operatingIncome": "3208000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-33646000", "nonInterestIncome": "None", "operatingExpenses": "82949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45383000", "sellingGeneralAndAdministrative": "29943000", "netIncomeFromContinuingOperations": "-31039000" }, "balance": { "goodwill": "None", "inventory": "5735000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3322491000", "longTermDebt": "2434981000", "shortTermDebt": "1067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "106221000", "reportedCurrency": "USD", "retainedEarnings": "-1780059000", "totalLiabilities": "2582243000", "otherCurrentAssets": "39780000", "totalCurrentAssets": "380045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41579000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2942446000", "currentAccountsPayable": "1992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2813882000", "shortLongTermDebtTotal": "2448033000", "totalShareholderEquity": "740248000", "capitalLeaseObligations": "11985000", "otherCurrentLiabilities": "124351000", "totalCurrentLiabilities": "131935000", "otherNonCurrentLiabilities": "3024000", "totalNonCurrentLiabilities": "2450308000", "cashAndShortTermInvestments": "292951000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "106221000", "cashAndCashEquivalentsAtCarryingValue": "292951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28370000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "90766000", "capitalExpenditures": "29141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98990000", "cashflowFromInvestment": "None", "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": "45383000", "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": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "income_statement": { "revenue": 115234000, "cost_of_revenue": 58117000, "gross_profit": 57117000, "ebit": -16764000, "ebitda": 25945000, "pretax_income": -53109000, "tax_provision": -46000, "net_income": -48498000, "net_income_to_common": -48498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 401336000, "total_current_assets": 451924000, "total_assets": 3456428000, "short_term_debt": 1067000, "long_term_debt": 2436125000, "total_debt": 2437192000, "total_liabilities": 2689025000, "total_equity": 767403000, "shares_outstanding": 48147043, "goodwill_and_intangibles": 107277000 }, "cash_flow": { "operating_cash_flow": 85418000, "capital_expenditure": 0, "free_cash_flow": 85418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 298771, "ticker_id": 2728, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:41:31.901807+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16764000", "ebitda": "25945000", "netIncome": "-48498000", "grossProfit": "57117000", "depreciation": "None", "totalRevenue": "115234000", "costOfRevenue": "58117000", "interestIncome": "2798000", "incomeBeforeTax": "-53109000", "interestExpense": "36448000", "operatingIncome": "-18651000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-33650000", "nonInterestIncome": "None", "operatingExpenses": "75768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42709000", "sellingGeneralAndAdministrative": "28226000", "netIncomeFromContinuingOperations": "-53063000" }, "balance": { "goodwill": "None", "inventory": "5452000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3456428000", "longTermDebt": "2436125000", "shortTermDebt": "1067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "107277000", "reportedCurrency": "USD", "retainedEarnings": "-1751689000", "totalLiabilities": "2689025000", "otherCurrentAssets": "18595000", "totalCurrentAssets": "451924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3004504000", "currentAccountsPayable": "2165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2839613000", "shortLongTermDebtTotal": "2447867000", "totalShareholderEquity": "767403000", "capitalLeaseObligations": "11742000", "otherCurrentLiabilities": "236101000", "totalCurrentLiabilities": "238270000", "otherNonCurrentLiabilities": "2559000", "totalNonCurrentLiabilities": "2450755000", "cashAndShortTermInvestments": "401336000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "107277000", "cashAndCashEquivalentsAtCarryingValue": "401336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48498000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85418000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "42709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115234000, "cost_of_revenue": 58117000, "gross_profit": 57117000, "research_and_development": null, "selling_general_admin": 28226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16764000, "depreciation_amortisation": 42709000, "ebitda": 25945000, "interest_expense": 36448000, "interest_income": null, "other_non_operating": null, "pretax_income": -53109000, "tax_provision": -46000, "effective_tax_rate": null, "net_income": -48498000, "net_income_continuing_ops": -53063000, "net_income_to_common": -48498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 401336000, "short_term_investments": null, "net_receivables": 26541000, "inventory": 5452000, "other_current_assets": null, "total_current_assets": 451924000, "net_ppe": null, "goodwill": null, "intangible_assets": 107277000, "goodwill_and_intangibles": 107277000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3004504000, "total_assets": 3456428000, "short_term_debt": 1067000, "accounts_payable": 2165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238270000, "long_term_debt": 2436125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2450755000, "total_liabilities": 2689025000, "total_debt": 2437192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1751689000, "total_equity": 767403000, "shares_outstanding": 48147043, "operating_cash_flow": 85418000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 85418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16764000", "ebitda": "25945000", "netIncome": "-48498000", "grossProfit": "57117000", "depreciation": "None", "totalRevenue": "115234000", "costOfRevenue": "58117000", "interestIncome": "2798000", "incomeBeforeTax": "-53109000", "interestExpense": "36448000", "operatingIncome": "-18651000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-33650000", "nonInterestIncome": "None", "operatingExpenses": "75768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42709000", "sellingGeneralAndAdministrative": "28226000", "netIncomeFromContinuingOperations": "-53063000" }, "balance": { "goodwill": "None", "inventory": "5452000", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "3456428000", "longTermDebt": "2436125000", "shortTermDebt": "1067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "107277000", "reportedCurrency": "USD", "retainedEarnings": "-1751689000", "totalLiabilities": "2689025000", "otherCurrentAssets": "18595000", "totalCurrentAssets": "451924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3004504000", "currentAccountsPayable": "2165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2839613000", "shortLongTermDebtTotal": "2447867000", "totalShareholderEquity": "767403000", "capitalLeaseObligations": "11742000", "otherCurrentLiabilities": "236101000", "totalCurrentLiabilities": "238270000", "otherNonCurrentLiabilities": "2559000", "totalNonCurrentLiabilities": "2450755000", "cashAndShortTermInvestments": "401336000", "commonStockSharesOutstanding": "48147043", "intangibleAssetsExcludingGoodwill": "107277000", "cashAndCashEquivalentsAtCarryingValue": "401336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48498000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85418000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "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": "42709000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }