{ "ticker": { "uuid": "498cece8-2d1e-4674-948f-023f8c59b8a2", "symbol": "CCOI", "name": "Cogent Communications Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/498cece8-2d1e-4674-948f-023f8c59b8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/498cece8-2d1e-4674-948f-023f8c59b8a2/" }, "ticker_metadata": { "id": 5261, "uuid": "498cece8-2d1e-4674-948f-023f8c59b8a2", "symbol": "CCOI", "name": "Cogent Communications Group Inc", "asset_type": "equity", "market_cap": 1082679000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "Cogent Communications Holdings, Inc. provides high-speed Internet access, private networks and data center colocation services in North America, Europe, Asia, South America, Australia and Africa. The company is headquartered in Washington, the District of Columbia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "498cece8-2d1e-4674-948f-023f8c59b8a2", "symbol": "CCOI", "name": "Cogent Communications Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/498cece8-2d1e-4674-948f-023f8c59b8a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/498cece8-2d1e-4674-948f-023f8c59b8a2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.58, "quality": 0.57, "momentum": 0.57, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 16.83, "market_cap": 804046804.11, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0763, "shareholder_yield": 0.1271, "roe": 1.6289, "piotroski_f_score": 3, "momentum_12_1": -0.6418, "volatility_252d": 0.9158 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:59.583572+00:00", "batch_id": "" }, "size": { "price_close": 16.83, "market_cap": 804046804.11, "market_cap_usd": 804046804.11, "enterprise_value": 2456850804.11, "shares_outstanding": 47774617, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.8475, "pcf_ratio": null, "pfcf_ratio": 5.5983, "ev_ebitda": 13.1026, "ev_ebit": -40.4846, "ev_sales": 2.5897, "ev_fcf": 17.1061, "earnings_yield": null, "fcf_yield": 0.0585, "price_to_sales": 0.8475, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.0763, "sales_yield": 0.3861 }, "yield": { "dividend_yield": 0.1271, "buyback_yield": 0, "shareholder_yield": 0.1271, "debt_paydown_yield": null, "total_yield": 0.1271 }, "quality": { "gross_margin": 0.3241, "operating_margin": -0.064, "net_margin": -0.1788, "ebitda_margin": 0.1976, "fcf_margin": 0.1514, "roe": 1.6289, "roa": -0.0555, "roic": -0.0294, "roc_greenblatt": null, "asset_turnover": 0.3104, "cash_conversion": -0.8465, "accruals_ratio": -0.045, "sbc_to_revenue": 0.0274, "piotroski_f_score": 3, "altman_z_score": 0.1344, "earnings_stability_5y": 0.2584, "revenue_stability_5y": 0.2939, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1006, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -30.3443, "net_debt_to_ebitda": 8.8145, "debt_to_assets": 0.5866, "interest_coverage": -0.3541, "current_ratio": 1.9033, "quick_ratio": 1.9033, "net_debt": 1652804000, "local_beta": 0.0003, "volatility_252d": 0.9158, "volatility_60d": 2.1153, "max_drawdown_12m": -0.663, "risk_adjusted_momentum": -0.7008 }, "growth": { "revenue_growth_1y": -0.0671, "revenue_growth_3y_cagr": 0.1762, "revenue_growth_5y_cagr": 0.1143, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3492, "book_value_growth_1y": -1.2847, "revenue_growth": -0.0671, "earnings_growth": null }, "momentum": { "price_return_1m": 0.012, "price_return_3m": -0.2696, "price_return_6m": -0.1405, "price_return_9m": -0.5422, "price_return_12m": -0.6375, "price_return_12m_ex1m": -0.6418, "momentum_6m": -0.1405, "momentum_12m": -0.6375, "momentum_12_1": -0.6418, "distance_from_52w_high": -0.6555, "distance_from_52w_low": 0.0224, "relative_strength": -0.7955 }, "raw_ttm": { "revenue_ttm": 948701000, "gross_profit_ttm": 307437000, "ebit_ttm": -60686000, "ebitda_ttm": 187509000, "net_income_ttm": -169674000, "eps_diluted_ttm": -3.5516, "operating_cash_flow_ttm": -32096000, "capital_expenditure_ttm": 175720000, "fcf_ttm": 143624000, "dividends_paid_ttm": 102229000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171398000, "cash_and_equivalents": 140265000, "total_current_assets": 430276000, "total_current_liabilities": 226072000, "net_ppe": null, "total_assets": 3056566000, "total_debt": 1793069000, "total_equity": -104162000, "net_working_capital": 141571000, "book_value_per_share": -2.1803, "retained_earnings": -749423000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -562162000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.575, "os_score": 0.67, "value_percentile": 0.58, "quality_percentile": 0.57, "momentum_percentile": 0.57, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 49, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 744, "ticker_id": 5261, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:59.583572+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.83, "market_cap": 804046804.11, "market_cap_usd": 804046804.11, "enterprise_value": 2456850804.11, "shares_outstanding": 47774617, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.84752393, "pcf_ratio": null, "pfcf_ratio": 5.59827608, "ev_ebitda": 13.10257536, "ev_ebit": -40.48463903, "ev_sales": 2.58969981, "ev_fcf": 17.10612992, "earnings_yield": null, "fcf_yield": 0.05845858, "dividend_yield": 0.1271431, "buyback_yield": 0, "shareholder_yield": 0.1271431, "debt_paydown_yield": null, "total_yield": 0.1271431, "gross_margin": 0.32406101, "operating_margin": -0.06396747, "net_margin": -0.17884876, "ebitda_margin": 0.19764815, "fcf_margin": 0.15139016, "roe": 1.62894338, "roa": -0.05551132, "roic": -0.02938994, "roc_greenblatt": null, "asset_turnover": 0.31038132, "cash_conversion": -0.84647029, "accruals_ratio": -0.04501064, "sbc_to_revenue": 0.02737111, "debt_to_equity": -30.34434823, "net_debt_to_ebitda": 8.81453157, "debt_to_assets": 0.58662859, "interest_coverage": -0.35406481, "current_ratio": 1.90326975, "quick_ratio": 1.90326975, "net_debt": 1652804000, "revenue_growth_1y": -0.06714265, "revenue_growth_3y_cagr": 0.17623398, "revenue_growth_5y_cagr": 0.11425276, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34920477, "book_value_growth_1y": -1.28471015, "piotroski_f_score": 3, "altman_z_score": 0.13440555, "earnings_stability_5y": 0.258357, "revenue_stability_5y": 0.293876, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01198386, "price_return_3m": -0.26963269, "price_return_6m": -0.14046261, "price_return_9m": -0.5421928, "price_return_12m": -0.63752743, "price_return_12m_ex1m": -0.64181981, "distance_from_52w_high": -0.65546043, "distance_from_52w_low": 0.02242283, "relative_strength": -0.79546848, "local_beta": 0.0003, "volatility_252d": 0.9158, "volatility_60d": 2.115302, "max_drawdown_12m": -0.66301655, "revenue_ttm": 948701000, "gross_profit_ttm": 307437000, "ebit_ttm": -60686000, "ebitda_ttm": 187509000, "net_income_ttm": -169674000, "eps_diluted_ttm": -3.55155123, "operating_cash_flow_ttm": -32096000, "capital_expenditure_ttm": 175720000, "fcf_ttm": 143624000, "dividends_paid_ttm": 102229000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171398000, "cash_and_equivalents": 140265000, "total_current_assets": 430276000, "total_current_liabilities": 226072000, "net_ppe": null, "total_assets": 3056566000, "total_debt": 1793069000, "total_equity": -104162000, "net_working_capital": 141571000, "book_value_per_share": -2.18027912, "retained_earnings": -749423000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -562162000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 49, "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": 16.83, "os": 0.67, "value": 0.58, "quality": 0.57, "momentum": 0.57, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1271, "roe": 1.6289, "momentum_12_1": -0.6418, "complete_fields": { "id": 744, "ticker_id": 5261, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:59.583572+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.83, "market_cap": 804046804.11, "market_cap_usd": 804046804.11, "enterprise_value": 2456850804.11, "shares_outstanding": 47774617, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.84752393, "pcf_ratio": null, "pfcf_ratio": 5.59827608, "ev_ebitda": 13.10257536, "ev_ebit": -40.48463903, "ev_sales": 2.58969981, "ev_fcf": 17.10612992, "earnings_yield": null, "fcf_yield": 0.05845858, "dividend_yield": 0.1271431, "buyback_yield": 0, "shareholder_yield": 0.1271431, "debt_paydown_yield": null, "total_yield": 0.1271431, "gross_margin": 0.32406101, "operating_margin": -0.06396747, "net_margin": -0.17884876, "ebitda_margin": 0.19764815, "fcf_margin": 0.15139016, "roe": 1.62894338, "roa": -0.05551132, "roic": -0.02938994, "roc_greenblatt": null, "asset_turnover": 0.31038132, "cash_conversion": -0.84647029, "accruals_ratio": -0.04501064, "sbc_to_revenue": 0.02737111, "debt_to_equity": -30.34434823, "net_debt_to_ebitda": 8.81453157, "debt_to_assets": 0.58662859, "interest_coverage": -0.35406481, "current_ratio": 1.90326975, "quick_ratio": 1.90326975, "net_debt": 1652804000, "revenue_growth_1y": -0.06714265, "revenue_growth_3y_cagr": 0.17623398, "revenue_growth_5y_cagr": 0.11425276, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34920477, "book_value_growth_1y": -1.28471015, "piotroski_f_score": 3, "altman_z_score": 0.13440555, "earnings_stability_5y": 0.258357, "revenue_stability_5y": 0.293876, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01198386, "price_return_3m": -0.26963269, "price_return_6m": -0.14046261, "price_return_9m": -0.5421928, "price_return_12m": -0.63752743, "price_return_12m_ex1m": -0.64181981, "distance_from_52w_high": -0.65546043, "distance_from_52w_low": 0.02242283, "relative_strength": -0.79546848, "local_beta": 0.0003, "volatility_252d": 0.9158, "volatility_60d": 2.115302, "max_drawdown_12m": -0.66301655, "revenue_ttm": 948701000, "gross_profit_ttm": 307437000, "ebit_ttm": -60686000, "ebitda_ttm": 187509000, "net_income_ttm": -169674000, "eps_diluted_ttm": -3.55155123, "operating_cash_flow_ttm": -32096000, "capital_expenditure_ttm": 175720000, "fcf_ttm": 143624000, "dividends_paid_ttm": 102229000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171398000, "cash_and_equivalents": 140265000, "total_current_assets": 430276000, "total_current_liabilities": 226072000, "net_ppe": null, "total_assets": 3056566000, "total_debt": 1793069000, "total_equity": -104162000, "net_working_capital": 141571000, "book_value_per_share": -2.18027912, "retained_earnings": -749423000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -562162000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 43, "momentum_composite": 43, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 42, "vc1_composite": 43, "vc2_composite": 43, "vc3_composite": 43, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 49, "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 975766000, "cost_of_revenue": 805143000, "gross_profit": 170623000, "ebit": -83603000, "ebitda": 186578000, "pretax_income": -244965000, "tax_provision": -62791000, "net_income": -182174000, "net_income_to_common": -182174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205112000, "total_current_assets": 450581000, "total_assets": 3099784000, "short_term_debt": 80688000, "long_term_debt": 1713937000, "total_debt": 1794625000, "total_liabilities": 3163632000, "total_equity": -63848000, "shares_outstanding": 47928826, "goodwill_and_intangibles": 469251000 }, "cash_flow": { "operating_cash_flow": -10579000, "capital_expenditure": 187569000, "free_cash_flow": 176990000, "dividends_paid": 150063000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38325, "ticker_id": 5261, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83603000", "ebitda": "186578000", "netIncome": "-182174000", "grossProfit": "170623000", "depreciation": "None", "totalRevenue": "975766000", "costOfRevenue": "805143000", "interestIncome": "23076000", "incomeBeforeTax": "-244965000", "interestExpense": "161362000", "operatingIncome": "-103813000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-62791000", "reportedCurrency": "USD", "netInterestIncome": "-138286000", "nonInterestIncome": "None", "operatingExpenses": "274436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "805143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270181000", "sellingGeneralAndAdministrative": "274436000", "netIncomeFromContinuingOperations": "-182174000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "3099784000", "longTermDebt": "1713937000", "shortTermDebt": "80688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "469251000", "reportedCurrency": "USD", "retainedEarnings": "-708582000", "totalLiabilities": "3163632000", "otherCurrentAssets": "67701000", "totalCurrentAssets": "450581000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649203000", "currentAccountsPayable": "30571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2931370000", "totalShareholderEquity": "-63848000", "capitalLeaseObligations": "947680000", "otherCurrentLiabilities": "103165000", "totalCurrentLiabilities": "220841000", "otherNonCurrentLiabilities": "28568000", "totalNonCurrentLiabilities": "2942791000", "cashAndShortTermInvestments": "205112000", "commonStockSharesOutstanding": "47928826", "intangibleAssetsExcludingGoodwill": "469251000", "cashAndCashEquivalentsAtCarryingValue": "205112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182174000", "profitLoss": "None", "dividendPayout": "150063000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10579000", "capitalExpenditures": "187569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62904000", "cashflowFromInvestment": "-87569000", "stockBasedCompensation": "26417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150063000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975766000, "cost_of_revenue": 805143000, "gross_profit": 170623000, "research_and_development": null, "selling_general_admin": 274436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83603000, "depreciation_amortisation": 270181000, "ebitda": 186578000, "interest_expense": 161362000, "interest_income": null, "other_non_operating": null, "pretax_income": -244965000, "tax_provision": -62791000, "effective_tax_rate": null, "net_income": -182174000, "net_income_continuing_ops": -182174000, "net_income_to_common": -182174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205112000, "short_term_investments": null, "net_receivables": 177768000, "inventory": null, "other_current_assets": null, "total_current_assets": 450581000, "net_ppe": null, "goodwill": null, "intangible_assets": 469251000, "goodwill_and_intangibles": 469251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649203000, "total_assets": 3099784000, "short_term_debt": 80688000, "accounts_payable": 30571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220841000, "long_term_debt": 1713937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2942791000, "total_liabilities": 3163632000, "total_debt": 1794625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -708582000, "total_equity": -63848000, "shares_outstanding": 47928826, "operating_cash_flow": -10579000, "stock_based_compensation": 26417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87569000, "dividends_paid": 150063000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62904000, "free_cash_flow": 176990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83603000", "ebitda": "186578000", "netIncome": "-182174000", "grossProfit": "170623000", "depreciation": "None", "totalRevenue": "975766000", "costOfRevenue": "805143000", "interestIncome": "23076000", "incomeBeforeTax": "-244965000", "interestExpense": "161362000", "operatingIncome": "-103813000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-62791000", "reportedCurrency": "USD", "netInterestIncome": "-138286000", "nonInterestIncome": "None", "operatingExpenses": "274436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "805143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270181000", "sellingGeneralAndAdministrative": "274436000", "netIncomeFromContinuingOperations": "-182174000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "3099784000", "longTermDebt": "1713937000", "shortTermDebt": "80688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "469251000", "reportedCurrency": "USD", "retainedEarnings": "-708582000", "totalLiabilities": "3163632000", "otherCurrentAssets": "67701000", "totalCurrentAssets": "450581000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649203000", "currentAccountsPayable": "30571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2931370000", "totalShareholderEquity": "-63848000", "capitalLeaseObligations": "947680000", "otherCurrentLiabilities": "103165000", "totalCurrentLiabilities": "220841000", "otherNonCurrentLiabilities": "28568000", "totalNonCurrentLiabilities": "2942791000", "cashAndShortTermInvestments": "205112000", "commonStockSharesOutstanding": "47928826", "intangibleAssetsExcludingGoodwill": "469251000", "cashAndCashEquivalentsAtCarryingValue": "205112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-182174000", "profitLoss": "None", "dividendPayout": "150063000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10579000", "capitalExpenditures": "187569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62904000", "cashflowFromInvestment": "-87569000", "stockBasedCompensation": "26417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150063000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270181000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 1036104000, "cost_of_revenue": 641836000, "gross_profit": 394268000, "ebit": -136332000, "ebitda": 161686000, "pretax_income": -259649000, "tax_provision": -55575000, "net_income": -204074000, "net_income_to_common": -204074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198486000, "total_current_assets": 482101000, "total_assets": 3173102000, "short_term_debt": 78397000, "long_term_debt": 1439358000, "total_debt": 1517755000, "total_liabilities": 2950254000, "total_equity": 222848000, "shares_outstanding": 47627873, "goodwill_and_intangibles": 471029000 }, "cash_flow": { "operating_cash_flow": -8645000, "capital_expenditure": 194998000, "free_cash_flow": 186353000, "dividends_paid": 189408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38330, "ticker_id": 5261, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-136332000", "ebitda": "161686000", "netIncome": "-204074000", "grossProfit": "394268000", "depreciation": "None", "totalRevenue": "1036104000", "costOfRevenue": "641836000", "interestIncome": "39072000", "incomeBeforeTax": "-259649000", "interestExpense": "123317000", "operatingIncome": "-197606000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-55575000", "reportedCurrency": "USD", "netInterestIncome": "-84245000", "nonInterestIncome": "None", "operatingExpenses": "591874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298018000", "sellingGeneralAndAdministrative": "76696000", "netIncomeFromContinuingOperations": "-204074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3173102000", "longTermDebt": "1439358000", "shortTermDebt": "78397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "471029000", "reportedCurrency": "USD", "retainedEarnings": "-376345000", "totalLiabilities": "2950254000", "otherCurrentAssets": "103534000", "totalCurrentAssets": "482101000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691001000", "currentAccountsPayable": "39805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2336920000", "totalShareholderEquity": "222848000", "capitalLeaseObligations": "897562000", "otherCurrentLiabilities": "100131000", "totalCurrentLiabilities": "253336000", "otherNonCurrentLiabilities": "40129000", "totalNonCurrentLiabilities": "2696918000", "cashAndShortTermInvestments": "198486000", "commonStockSharesOutstanding": "47627873", "intangibleAssetsExcludingGoodwill": "471029000", "cashAndCashEquivalentsAtCarryingValue": "198486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204074000", "profitLoss": "None", "dividendPayout": "189408000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8645000", "capitalExpenditures": "194998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105925000", "cashflowFromInvestment": "21492000", "stockBasedCompensation": "25738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036104000, "cost_of_revenue": 641836000, "gross_profit": 394268000, "research_and_development": null, "selling_general_admin": 76696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -136332000, "depreciation_amortisation": 298018000, "ebitda": 161686000, "interest_expense": 123317000, "interest_income": null, "other_non_operating": null, "pretax_income": -259649000, "tax_provision": -55575000, "effective_tax_rate": null, "net_income": -204074000, "net_income_continuing_ops": -204074000, "net_income_to_common": -204074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198486000, "short_term_investments": null, "net_receivables": 180081000, "inventory": null, "other_current_assets": null, "total_current_assets": 482101000, "net_ppe": null, "goodwill": null, "intangible_assets": 471029000, "goodwill_and_intangibles": 471029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2691001000, "total_assets": 3173102000, "short_term_debt": 78397000, "accounts_payable": 39805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253336000, "long_term_debt": 1439358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2696918000, "total_liabilities": 2950254000, "total_debt": 1517755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376345000, "total_equity": 222848000, "shares_outstanding": 47627873, "operating_cash_flow": -8645000, "stock_based_compensation": 25738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21492000, "dividends_paid": 189408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105925000, "free_cash_flow": 186353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-136332000", "ebitda": "161686000", "netIncome": "-204074000", "grossProfit": "394268000", "depreciation": "None", "totalRevenue": "1036104000", "costOfRevenue": "641836000", "interestIncome": "39072000", "incomeBeforeTax": "-259649000", "interestExpense": "123317000", "operatingIncome": "-197606000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-55575000", "reportedCurrency": "USD", "netInterestIncome": "-84245000", "nonInterestIncome": "None", "operatingExpenses": "591874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "641836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298018000", "sellingGeneralAndAdministrative": "76696000", "netIncomeFromContinuingOperations": "-204074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3173102000", "longTermDebt": "1439358000", "shortTermDebt": "78397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "471029000", "reportedCurrency": "USD", "retainedEarnings": "-376345000", "totalLiabilities": "2950254000", "otherCurrentAssets": "103534000", "totalCurrentAssets": "482101000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691001000", "currentAccountsPayable": "39805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2336920000", "totalShareholderEquity": "222848000", "capitalLeaseObligations": "897562000", "otherCurrentLiabilities": "100131000", "totalCurrentLiabilities": "253336000", "otherNonCurrentLiabilities": "40129000", "totalNonCurrentLiabilities": "2696918000", "cashAndShortTermInvestments": "198486000", "commonStockSharesOutstanding": "47627873", "intangibleAssetsExcludingGoodwill": "471029000", "cashAndCashEquivalentsAtCarryingValue": "198486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-204074000", "profitLoss": "None", "dividendPayout": "189408000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8645000", "capitalExpenditures": "194998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105925000", "cashflowFromInvestment": "21492000", "stockBasedCompensation": "25738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298018000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 940922000, "cost_of_revenue": 544232000, "gross_profit": 396690000, "ebit": 1326260000, "ebitda": 1558469000, "pretax_income": 1219477000, "tax_provision": -53964000, "net_income": 1273441000, "net_income_to_common": 1273441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75092000, "total_current_assets": 513627000, "total_assets": 3211619000, "short_term_debt": 132556000, "long_term_debt": 945586000, "total_debt": 1078142000, "total_liabilities": 2602063000, "total_equity": 609556000, "shares_outstanding": 47837512, "goodwill_and_intangibles": 472815000 }, "cash_flow": { "operating_cash_flow": 17345000, "capital_expenditure": 129632000, "free_cash_flow": 146977000, "dividends_paid": 181716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38335, "ticker_id": 5261, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1326260000", "ebitda": "1558469000", "netIncome": "1273441000", "grossProfit": "396690000", "depreciation": "None", "totalRevenue": "940922000", "costOfRevenue": "544232000", "interestIncome": "35715000", "incomeBeforeTax": "1219477000", "interestExpense": "106783000", "operatingIncome": "-129329000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-53964000", "reportedCurrency": "USD", "netInterestIncome": "-71068000", "nonInterestIncome": "None", "operatingExpenses": "526019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232209000", "sellingGeneralAndAdministrative": "275318000", "netIncomeFromContinuingOperations": "1273441000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3211619000", "longTermDebt": "945586000", "shortTermDebt": "132556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "472815000", "reportedCurrency": "USD", "retainedEarnings": "17137000", "totalLiabilities": "2602063000", "otherCurrentAssets": "119277000", "totalCurrentAssets": "513627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2697992000", "currentAccountsPayable": "48356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828158000", "totalShareholderEquity": "609556000", "capitalLeaseObligations": "882572000", "otherCurrentLiabilities": "144043000", "totalCurrentLiabilities": "373324000", "otherNonCurrentLiabilities": "61639000", "totalNonCurrentLiabilities": "2228739000", "cashAndShortTermInvestments": "75092000", "commonStockSharesOutstanding": "47837512", "intangibleAssetsExcludingGoodwill": "472815000", "cashAndCashEquivalentsAtCarryingValue": "75092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1273441000", "profitLoss": "None", "dividendPayout": "181716000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17345000", "capitalExpenditures": "129632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257851000", "cashflowFromInvestment": "76726000", "stockBasedCompensation": "26924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "257851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940922000, "cost_of_revenue": 544232000, "gross_profit": 396690000, "research_and_development": null, "selling_general_admin": 275318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1326260000, "depreciation_amortisation": 232209000, "ebitda": 1558469000, "interest_expense": 106783000, "interest_income": null, "other_non_operating": null, "pretax_income": 1219477000, "tax_provision": -53964000, "effective_tax_rate": null, "net_income": 1273441000, "net_income_continuing_ops": 1273441000, "net_income_to_common": 1273441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75092000, "short_term_investments": null, "net_receivables": 319258000, "inventory": null, "other_current_assets": null, "total_current_assets": 513627000, "net_ppe": null, "goodwill": null, "intangible_assets": 472815000, "goodwill_and_intangibles": 472815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2697992000, "total_assets": 3211619000, "short_term_debt": 132556000, "accounts_payable": 48356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373324000, "long_term_debt": 945586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2228739000, "total_liabilities": 2602063000, "total_debt": 1078142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17137000, "total_equity": 609556000, "shares_outstanding": 47837512, "operating_cash_flow": 17345000, "stock_based_compensation": 26924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76726000, "dividends_paid": 181716000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -257851000, "free_cash_flow": 146977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1326260000", "ebitda": "1558469000", "netIncome": "1273441000", "grossProfit": "396690000", "depreciation": "None", "totalRevenue": "940922000", "costOfRevenue": "544232000", "interestIncome": "35715000", "incomeBeforeTax": "1219477000", "interestExpense": "106783000", "operatingIncome": "-129329000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-53964000", "reportedCurrency": "USD", "netInterestIncome": "-71068000", "nonInterestIncome": "None", "operatingExpenses": "526019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232209000", "sellingGeneralAndAdministrative": "275318000", "netIncomeFromContinuingOperations": "1273441000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3211619000", "longTermDebt": "945586000", "shortTermDebt": "132556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "472815000", "reportedCurrency": "USD", "retainedEarnings": "17137000", "totalLiabilities": "2602063000", "otherCurrentAssets": "119277000", "totalCurrentAssets": "513627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2697992000", "currentAccountsPayable": "48356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828158000", "totalShareholderEquity": "609556000", "capitalLeaseObligations": "882572000", "otherCurrentLiabilities": "144043000", "totalCurrentLiabilities": "373324000", "otherNonCurrentLiabilities": "61639000", "totalNonCurrentLiabilities": "2228739000", "cashAndShortTermInvestments": "75092000", "commonStockSharesOutstanding": "47837512", "intangibleAssetsExcludingGoodwill": "472815000", "cashAndCashEquivalentsAtCarryingValue": "75092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1273441000", "profitLoss": "None", "dividendPayout": "181716000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17345000", "capitalExpenditures": "129632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257851000", "cashflowFromInvestment": "76726000", "stockBasedCompensation": "26924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181716000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "257851000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232209000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 599604000, "cost_of_revenue": 228154000, "gross_profit": 371450000, "ebit": 137073000, "ebitda": 229295000, "pretax_income": 26376000, "tax_provision": 21230000, "net_income": 5146000, "net_income_to_common": 5146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223783000, "total_current_assets": 365913000, "total_assets": 1010182000, "short_term_debt": 29187000, "long_term_debt": 944263000, "total_debt": 973450000, "total_liabilities": 1528814000, "total_equity": -518632000, "shares_outstanding": 47207298, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 173707000, "capital_expenditure": 78971000, "free_cash_flow": 252678000, "dividends_paid": 169857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38340, "ticker_id": 5261, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137073000", "ebitda": "229295000", "netIncome": "5146000", "grossProfit": "371450000", "depreciation": "None", "totalRevenue": "599604000", "costOfRevenue": "228154000", "interestIncome": "3438000", "incomeBeforeTax": "26376000", "interestExpense": "67584000", "operatingIncome": "113959000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21230000", "reportedCurrency": "USD", "netInterestIncome": "-64146000", "nonInterestIncome": "None", "operatingExpenses": "257491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-39675000", "costofGoodsAndServicesSold": "228154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92222000", "sellingGeneralAndAdministrative": "163021000", "netIncomeFromContinuingOperations": "5146000" }, "balance": { "goodwill": "None", "inventory": "52129000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1010182000", "longTermDebt": "944263000", "shortTermDebt": "29187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1074588000", "totalLiabilities": "1528814000", "otherCurrentAssets": "98007000", "totalCurrentAssets": "365913000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644269000", "currentAccountsPayable": "27208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "544430000", "shortLongTermDebtTotal": "1355081000", "totalShareholderEquity": "-518632000", "capitalLeaseObligations": "410818000", "otherCurrentLiabilities": "56291000", "totalCurrentLiabilities": "120284000", "otherNonCurrentLiabilities": "82636000", "totalNonCurrentLiabilities": "1408530000", "cashAndShortTermInvestments": "223783000", "commonStockSharesOutstanding": "47207298", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "223783000", "accumulatedDepreciationAmortizationPPE": "-1170476000" }, "cashflow": { "netIncome": "5146000", "profitLoss": "None", "dividendPayout": "169857000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173707000", "capitalExpenditures": "78971000", "changeInReceivables": "-2838000", "changeInExchangeRate": "-2599000", "cashflowFromFinancing": "-144849000", "cashflowFromInvestment": "-78971000", "stockBasedCompensation": "24439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52712000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599604000, "cost_of_revenue": 228154000, "gross_profit": 371450000, "research_and_development": null, "selling_general_admin": 163021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137073000, "depreciation_amortisation": 92222000, "ebitda": 229295000, "interest_expense": 67584000, "interest_income": null, "other_non_operating": null, "pretax_income": 26376000, "tax_provision": 21230000, "effective_tax_rate": null, "net_income": 5146000, "net_income_continuing_ops": 5146000, "net_income_to_common": 5146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223783000, "short_term_investments": null, "net_receivables": 44123000, "inventory": 52129000, "other_current_assets": null, "total_current_assets": 365913000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644269000, "total_assets": 1010182000, "short_term_debt": 29187000, "accounts_payable": 27208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120284000, "long_term_debt": 944263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1408530000, "total_liabilities": 1528814000, "total_debt": 973450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1074588000, "total_equity": -518632000, "shares_outstanding": 47207298, "operating_cash_flow": 173707000, "stock_based_compensation": 24439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78971000, "dividends_paid": 169857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144849000, "free_cash_flow": 252678000, "net_change_in_cash": -52712000 }, "raw_data": { "income": { "ebit": "137073000", "ebitda": "229295000", "netIncome": "5146000", "grossProfit": "371450000", "depreciation": "None", "totalRevenue": "599604000", "costOfRevenue": "228154000", "interestIncome": "3438000", "incomeBeforeTax": "26376000", "interestExpense": "67584000", "operatingIncome": "113959000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21230000", "reportedCurrency": "USD", "netInterestIncome": "-64146000", "nonInterestIncome": "None", "operatingExpenses": "257491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-39675000", "costofGoodsAndServicesSold": "228154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92222000", "sellingGeneralAndAdministrative": "163021000", "netIncomeFromContinuingOperations": "5146000" }, "balance": { "goodwill": "None", "inventory": "52129000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1010182000", "longTermDebt": "944263000", "shortTermDebt": "29187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1074588000", "totalLiabilities": "1528814000", "otherCurrentAssets": "98007000", "totalCurrentAssets": "365913000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644269000", "currentAccountsPayable": "27208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "544430000", "shortLongTermDebtTotal": "1355081000", "totalShareholderEquity": "-518632000", "capitalLeaseObligations": "410818000", "otherCurrentLiabilities": "56291000", "totalCurrentLiabilities": "120284000", "otherNonCurrentLiabilities": "82636000", "totalNonCurrentLiabilities": "1408530000", "cashAndShortTermInvestments": "223783000", "commonStockSharesOutstanding": "47207298", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "223783000", "accumulatedDepreciationAmortizationPPE": "-1170476000" }, "cashflow": { "netIncome": "5146000", "profitLoss": "None", "dividendPayout": "169857000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173707000", "capitalExpenditures": "78971000", "changeInReceivables": "-2838000", "changeInExchangeRate": "-2599000", "cashflowFromFinancing": "-144849000", "cashflowFromInvestment": "-78971000", "stockBasedCompensation": "24439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52712000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-614000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92222000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 589797000, "cost_of_revenue": 226337000, "gross_profit": 363460000, "ebit": 129479000, "ebitda": 218719000, "pretax_income": 71420000, "tax_provision": 23235000, "net_income": 48185000, "net_income_to_common": 48185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319609000, "total_current_assets": 409577000, "total_assets": 984557000, "short_term_debt": 29245000, "long_term_debt": 394112000, "total_debt": 423357000, "total_liabilities": 1357655000, "total_equity": -373098000, "shares_outstanding": 46963920, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170257000, "capital_expenditure": 69916000, "free_cash_flow": 240173000, "dividends_paid": 150288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38345, "ticker_id": 5261, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129479000", "ebitda": "218719000", "netIncome": "48185000", "grossProfit": "363460000", "depreciation": "None", "totalRevenue": "589797000", "costOfRevenue": "226337000", "interestIncome": "1437000", "incomeBeforeTax": "71420000", "interestExpense": "58059000", "operatingIncome": "119233000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "23235000", "reportedCurrency": "USD", "netInterestIncome": "-65637000", "nonInterestIncome": "None", "operatingExpenses": "244227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13261000", "costofGoodsAndServicesSold": "226337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89240000", "sellingGeneralAndAdministrative": "162380000", "netIncomeFromContinuingOperations": "48185000" }, "balance": { "goodwill": "None", "inventory": "9015000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "984557000", "longTermDebt": "394112000", "shortTermDebt": "29245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-909877000", "totalLiabilities": "1357655000", "otherCurrentAssets": "48030000", "totalCurrentAssets": "409577000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574980000", "currentAccountsPayable": "11923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "457880000", "shortLongTermDebtTotal": "1261281000", "totalShareholderEquity": "-373098000", "capitalLeaseObligations": "369861000", "otherCurrentLiabilities": "30657000", "totalCurrentLiabilities": "81010000", "otherNonCurrentLiabilities": "-112083000", "totalNonCurrentLiabilities": "1276645000", "cashAndShortTermInvestments": "319609000", "commonStockSharesOutstanding": "46963920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "319609000", "accumulatedDepreciationAmortizationPPE": "-1161635000" }, "cashflow": { "netIncome": "48185000", "profitLoss": "None", "dividendPayout": "150288000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170257000", "capitalExpenditures": "69916000", "changeInReceivables": "1385000", "changeInExchangeRate": "-2193000", "cashflowFromFinancing": "-140825000", "cashflowFromInvestment": "-69916000", "stockBasedCompensation": "26822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 589797000, "cost_of_revenue": 226337000, "gross_profit": 363460000, "research_and_development": null, "selling_general_admin": 162380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129479000, "depreciation_amortisation": 89240000, "ebitda": 218719000, "interest_expense": 58059000, "interest_income": null, "other_non_operating": null, "pretax_income": 71420000, "tax_provision": 23235000, "effective_tax_rate": null, "net_income": 48185000, "net_income_continuing_ops": 48185000, "net_income_to_common": 48185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319609000, "short_term_investments": null, "net_receivables": 41938000, "inventory": 9015000, "other_current_assets": null, "total_current_assets": 409577000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 574980000, "total_assets": 984557000, "short_term_debt": 29245000, "accounts_payable": 11923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81010000, "long_term_debt": 394112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1276645000, "total_liabilities": 1357655000, "total_debt": 423357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -909877000, "total_equity": -373098000, "shares_outstanding": 46963920, "operating_cash_flow": 170257000, "stock_based_compensation": 26822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69916000, "dividends_paid": 150288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140825000, "free_cash_flow": 240173000, "net_change_in_cash": -42677000 }, "raw_data": { "income": { "ebit": "129479000", "ebitda": "218719000", "netIncome": "48185000", "grossProfit": "363460000", "depreciation": "None", "totalRevenue": "589797000", "costOfRevenue": "226337000", "interestIncome": "1437000", "incomeBeforeTax": "71420000", "interestExpense": "58059000", "operatingIncome": "119233000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "23235000", "reportedCurrency": "USD", "netInterestIncome": "-65637000", "nonInterestIncome": "None", "operatingExpenses": "244227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13261000", "costofGoodsAndServicesSold": "226337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89240000", "sellingGeneralAndAdministrative": "162380000", "netIncomeFromContinuingOperations": "48185000" }, "balance": { "goodwill": "None", "inventory": "9015000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "984557000", "longTermDebt": "394112000", "shortTermDebt": "29245000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-909877000", "totalLiabilities": "1357655000", "otherCurrentAssets": "48030000", "totalCurrentAssets": "409577000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574980000", "currentAccountsPayable": "11923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "457880000", "shortLongTermDebtTotal": "1261281000", "totalShareholderEquity": "-373098000", "capitalLeaseObligations": "369861000", "otherCurrentLiabilities": "30657000", "totalCurrentLiabilities": "81010000", "otherNonCurrentLiabilities": "-112083000", "totalNonCurrentLiabilities": "1276645000", "cashAndShortTermInvestments": "319609000", "commonStockSharesOutstanding": "46963920", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "319609000", "accumulatedDepreciationAmortizationPPE": "-1161635000" }, "cashflow": { "netIncome": "48185000", "profitLoss": "None", "dividendPayout": "150288000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170257000", "capitalExpenditures": "69916000", "changeInReceivables": "1385000", "changeInExchangeRate": "-2193000", "cashflowFromFinancing": "-140825000", "cashflowFromInvestment": "-69916000", "stockBasedCompensation": "26822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42677000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89240000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 568103000, "cost_of_revenue": 219157000, "gross_profit": 348946000, "ebit": 72798000, "ebitda": 156275000, "pretax_income": 10312000, "tax_provision": 4096000, "net_income": 6216000, "net_income_to_common": 6216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371301000, "total_current_assets": 456337000, "total_assets": 1000477000, "short_term_debt": 26853000, "long_term_debt": 869652000, "total_debt": 896505000, "total_liabilities": 1293643000, "total_equity": -293166000, "shares_outstanding": 46668198, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140320000, "capital_expenditure": 55952000, "free_cash_flow": 196272000, "dividends_paid": 129412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38350, "ticker_id": 5261, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72798000", "ebitda": "156275000", "netIncome": "6216000", "grossProfit": "348946000", "depreciation": "None", "totalRevenue": "568103000", "costOfRevenue": "219157000", "interestIncome": "978000", "incomeBeforeTax": "10312000", "interestExpense": "62486000", "operatingIncome": "106922000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4096000", "reportedCurrency": "USD", "netInterestIncome": "-61508000", "nonInterestIncome": "None", "operatingExpenses": "242024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2873000", "costofGoodsAndServicesSold": "219157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83477000", "sellingGeneralAndAdministrative": "158476000", "netIncomeFromContinuingOperations": "6216000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "1000477000", "longTermDebt": "869652000", "shortTermDebt": "26853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-807774000", "totalLiabilities": "1293643000", "otherCurrentAssets": "40851000", "totalCurrentAssets": "456337000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544140000", "currentAccountsPayable": "9775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "430335000", "shortLongTermDebtTotal": "1211261000", "totalShareholderEquity": "-293166000", "capitalLeaseObligations": "341609000", "otherCurrentLiabilities": "47246000", "totalCurrentLiabilities": "94443000", "otherNonCurrentLiabilities": "329548000", "totalNonCurrentLiabilities": "1199200000", "cashAndShortTermInvestments": "371301000", "commonStockSharesOutstanding": "46668198", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "371301000", "accumulatedDepreciationAmortizationPPE": "-1085532000" }, "cashflow": { "netIncome": "6216000", "profitLoss": "None", "dividendPayout": "129412000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2771000", "operatingCashflow": "140320000", "capitalExpenditures": "55952000", "changeInReceivables": "-2702000", "changeInExchangeRate": "3513000", "cashflowFromFinancing": "-116002000", "cashflowFromInvestment": "-55952000", "stockBasedCompensation": "23525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 568103000, "cost_of_revenue": 219157000, "gross_profit": 348946000, "research_and_development": null, "selling_general_admin": 158476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72798000, "depreciation_amortisation": 83477000, "ebitda": 156275000, "interest_expense": 62486000, "interest_income": null, "other_non_operating": null, "pretax_income": 10312000, "tax_provision": 4096000, "effective_tax_rate": null, "net_income": 6216000, "net_income_continuing_ops": 6216000, "net_income_to_common": 6216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371301000, "short_term_investments": null, "net_receivables": 44185000, "inventory": null, "other_current_assets": null, "total_current_assets": 456337000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 544140000, "total_assets": 1000477000, "short_term_debt": 26853000, "accounts_payable": 9775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94443000, "long_term_debt": 869652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1199200000, "total_liabilities": 1293643000, "total_debt": 896505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -807774000, "total_equity": -293166000, "shares_outstanding": 46668198, "operating_cash_flow": 140320000, "stock_based_compensation": 23525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55952000, "dividends_paid": 129412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116002000, "free_cash_flow": 196272000, "net_change_in_cash": -28121000 }, "raw_data": { "income": { "ebit": "72798000", "ebitda": "156275000", "netIncome": "6216000", "grossProfit": "348946000", "depreciation": "None", "totalRevenue": "568103000", "costOfRevenue": "219157000", "interestIncome": "978000", "incomeBeforeTax": "10312000", "interestExpense": "62486000", "operatingIncome": "106922000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4096000", "reportedCurrency": "USD", "netInterestIncome": "-61508000", "nonInterestIncome": "None", "operatingExpenses": "242024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2873000", "costofGoodsAndServicesSold": "219157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83477000", "sellingGeneralAndAdministrative": "158476000", "netIncomeFromContinuingOperations": "6216000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "1000477000", "longTermDebt": "869652000", "shortTermDebt": "26853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-807774000", "totalLiabilities": "1293643000", "otherCurrentAssets": "40851000", "totalCurrentAssets": "456337000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544140000", "currentAccountsPayable": "9775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "430335000", "shortLongTermDebtTotal": "1211261000", "totalShareholderEquity": "-293166000", "capitalLeaseObligations": "341609000", "otherCurrentLiabilities": "47246000", "totalCurrentLiabilities": "94443000", "otherNonCurrentLiabilities": "329548000", "totalNonCurrentLiabilities": "1199200000", "cashAndShortTermInvestments": "371301000", "commonStockSharesOutstanding": "46668198", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "371301000", "accumulatedDepreciationAmortizationPPE": "-1085532000" }, "cashflow": { "netIncome": "6216000", "profitLoss": "None", "dividendPayout": "129412000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2771000", "operatingCashflow": "140320000", "capitalExpenditures": "55952000", "changeInReceivables": "-2702000", "changeInExchangeRate": "3513000", "cashflowFromFinancing": "-116002000", "cashflowFromInvestment": "-55952000", "stockBasedCompensation": "23525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83477000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 546159000, "cost_of_revenue": 219801000, "gross_profit": 326358000, "ebit": 110127000, "ebitda": 190374000, "pretax_income": 52674000, "tax_provision": 15154000, "net_income": 37520000, "net_income_to_common": 37520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399422000, "total_current_assets": 475728000, "total_assets": 932124000, "short_term_debt": 18255000, "long_term_debt": 782457000, "total_debt": 800712000, "total_liabilities": 1135803000, "total_equity": -203679000, "shares_outstanding": 46080395, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148809000, "capital_expenditure": 46958000, "free_cash_flow": 195767000, "dividends_paid": 112647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38355, "ticker_id": 5261, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110127000", "ebitda": "190374000", "netIncome": "37520000", "grossProfit": "326358000", "depreciation": "None", "totalRevenue": "546159000", "costOfRevenue": "219801000", "interestIncome": "9870000", "incomeBeforeTax": "52674000", "interestExpense": "57453000", "operatingIncome": "100257000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15154000", "reportedCurrency": "USD", "netInterestIncome": "-47583000", "nonInterestIncome": "None", "operatingExpenses": "226101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9870000", "costofGoodsAndServicesSold": "219801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80247000", "sellingGeneralAndAdministrative": "146913000", "netIncomeFromContinuingOperations": "37520000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "932124000", "longTermDebt": "782457000", "shortTermDebt": "18255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-684578000", "totalLiabilities": "1135803000", "otherCurrentAssets": "35822000", "totalCurrentAssets": "475728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456396000", "currentAccountsPayable": "11075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368929000", "shortLongTermDebtTotal": "1049037000", "totalShareholderEquity": "-203679000", "capitalLeaseObligations": "266580000", "otherCurrentLiabilities": "49995000", "totalCurrentLiabilities": "89694000", "otherNonCurrentLiabilities": "263652000", "totalNonCurrentLiabilities": "1046109000", "cashAndShortTermInvestments": "399422000", "commonStockSharesOutstanding": "46080395", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "399422000", "accumulatedDepreciationAmortizationPPE": "-997853000" }, "cashflow": { "netIncome": "37520000", "profitLoss": "None", "dividendPayout": "112647000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3730000", "operatingCashflow": "148809000", "capitalExpenditures": "46958000", "changeInReceivables": "1067000", "changeInExchangeRate": "-542000", "cashflowFromFinancing": "22020000", "cashflowFromInvestment": "-46958000", "stockBasedCompensation": "18460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123329000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546159000, "cost_of_revenue": 219801000, "gross_profit": 326358000, "research_and_development": null, "selling_general_admin": 146913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110127000, "depreciation_amortisation": 80247000, "ebitda": 190374000, "interest_expense": 57453000, "interest_income": null, "other_non_operating": null, "pretax_income": 52674000, "tax_provision": 15154000, "effective_tax_rate": null, "net_income": 37520000, "net_income_continuing_ops": 37520000, "net_income_to_common": 37520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399422000, "short_term_investments": null, "net_receivables": 40484000, "inventory": 1, "other_current_assets": null, "total_current_assets": 475728000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 456396000, "total_assets": 932124000, "short_term_debt": 18255000, "accounts_payable": 11075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89694000, "long_term_debt": 782457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1046109000, "total_liabilities": 1135803000, "total_debt": 800712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -684578000, "total_equity": -203679000, "shares_outstanding": 46080395, "operating_cash_flow": 148809000, "stock_based_compensation": 18460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46958000, "dividends_paid": 112647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22020000, "free_cash_flow": 195767000, "net_change_in_cash": 123329000 }, "raw_data": { "income": { "ebit": "110127000", "ebitda": "190374000", "netIncome": "37520000", "grossProfit": "326358000", "depreciation": "None", "totalRevenue": "546159000", "costOfRevenue": "219801000", "interestIncome": "9870000", "incomeBeforeTax": "52674000", "interestExpense": "57453000", "operatingIncome": "100257000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15154000", "reportedCurrency": "USD", "netInterestIncome": "-47583000", "nonInterestIncome": "None", "operatingExpenses": "226101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9870000", "costofGoodsAndServicesSold": "219801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80247000", "sellingGeneralAndAdministrative": "146913000", "netIncomeFromContinuingOperations": "37520000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "47000", "currentDebt": "None", "investments": "None", "totalAssets": "932124000", "longTermDebt": "782457000", "shortTermDebt": "18255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-684578000", "totalLiabilities": "1135803000", "otherCurrentAssets": "35822000", "totalCurrentAssets": "475728000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456396000", "currentAccountsPayable": "11075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368929000", "shortLongTermDebtTotal": "1049037000", "totalShareholderEquity": "-203679000", "capitalLeaseObligations": "266580000", "otherCurrentLiabilities": "49995000", "totalCurrentLiabilities": "89694000", "otherNonCurrentLiabilities": "263652000", "totalNonCurrentLiabilities": "1046109000", "cashAndShortTermInvestments": "399422000", "commonStockSharesOutstanding": "46080395", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "399422000", "accumulatedDepreciationAmortizationPPE": "-997853000" }, "cashflow": { "netIncome": "37520000", "profitLoss": "None", "dividendPayout": "112647000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3730000", "operatingCashflow": "148809000", "capitalExpenditures": "46958000", "changeInReceivables": "1067000", "changeInExchangeRate": "-542000", "cashflowFromFinancing": "22020000", "cashflowFromInvestment": "-46958000", "stockBasedCompensation": "18460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123329000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1637000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80247000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 520193000, "cost_of_revenue": 219526000, "gross_profit": 300667000, "ebit": 85576000, "ebitda": 166809000, "pretax_income": 41382000, "tax_provision": 12715000, "net_income": 28667000, "net_income_to_common": 28667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276093000, "total_current_assets": 350337000, "total_assets": 739850000, "short_term_debt": 11286000, "long_term_debt": 631459000, "total_debt": 642745000, "total_liabilities": 888852000, "total_equity": -149002000, "shares_outstanding": 45780954, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133921000, "capital_expenditure": 49937000, "free_cash_flow": 183858000, "dividends_paid": 97887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38360, "ticker_id": 5261, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85576000", "ebitda": "166809000", "netIncome": "28667000", "grossProfit": "300667000", "depreciation": "None", "totalRevenue": "520193000", "costOfRevenue": "219526000", "interestIncome": "5880000", "incomeBeforeTax": "41382000", "interestExpense": "51056000", "operatingIncome": "86558000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12715000", "reportedCurrency": "USD", "netInterestIncome": "-45176000", "nonInterestIncome": "None", "operatingExpenses": "215091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5880000", "costofGoodsAndServicesSold": "219526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81233000", "sellingGeneralAndAdministrative": "133858000", "netIncomeFromContinuingOperations": "28667000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "46000", "currentDebt": "None", "investments": "None", "totalAssets": "739850000", "longTermDebt": "631459000", "shortTermDebt": "11286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-609451000", "totalLiabilities": "888852000", "otherCurrentAssets": "32535000", "totalCurrentAssets": "350337000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389513000", "currentAccountsPayable": "8519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "375325000", "shortLongTermDebtTotal": "795239000", "totalShareholderEquity": "-149002000", "capitalLeaseObligations": "156706000", "otherCurrentLiabilities": "50998000", "totalCurrentLiabilities": "75307000", "otherNonCurrentLiabilities": "25380000", "totalNonCurrentLiabilities": "813545000", "cashAndShortTermInvestments": "276093000", "commonStockSharesOutstanding": "45780954", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "276093000", "accumulatedDepreciationAmortizationPPE": "-925178000" }, "cashflow": { "netIncome": "28667000", "profitLoss": "None", "dividendPayout": "97887000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-438000", "operatingCashflow": "133921000", "capitalExpenditures": "49937000", "changeInReceivables": "-3204000", "changeInExchangeRate": "-2357000", "cashflowFromFinancing": "-52545000", "cashflowFromInvestment": "-49937000", "stockBasedCompensation": "17708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6564000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520193000, "cost_of_revenue": 219526000, "gross_profit": 300667000, "research_and_development": 0, "selling_general_admin": 133858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85576000, "depreciation_amortisation": 81233000, "ebitda": 166809000, "interest_expense": 51056000, "interest_income": null, "other_non_operating": null, "pretax_income": 41382000, "tax_provision": 12715000, "effective_tax_rate": null, "net_income": 28667000, "net_income_continuing_ops": 28667000, "net_income_to_common": 28667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276093000, "short_term_investments": null, "net_receivables": 41709000, "inventory": 1, "other_current_assets": null, "total_current_assets": 350337000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 389513000, "total_assets": 739850000, "short_term_debt": 11286000, "accounts_payable": 8519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75307000, "long_term_debt": 631459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813545000, "total_liabilities": 888852000, "total_debt": 642745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -609451000, "total_equity": -149002000, "shares_outstanding": 45780954, "operating_cash_flow": 133921000, "stock_based_compensation": 17708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49937000, "dividends_paid": 97887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52545000, "free_cash_flow": 183858000, "net_change_in_cash": 29082000 }, "raw_data": { "income": { "ebit": "85576000", "ebitda": "166809000", "netIncome": "28667000", "grossProfit": "300667000", "depreciation": "None", "totalRevenue": "520193000", "costOfRevenue": "219526000", "interestIncome": "5880000", "incomeBeforeTax": "41382000", "interestExpense": "51056000", "operatingIncome": "86558000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12715000", "reportedCurrency": "USD", "netInterestIncome": "-45176000", "nonInterestIncome": "None", "operatingExpenses": "215091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5880000", "costofGoodsAndServicesSold": "219526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81233000", "sellingGeneralAndAdministrative": "133858000", "netIncomeFromContinuingOperations": "28667000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "46000", "currentDebt": "None", "investments": "None", "totalAssets": "739850000", "longTermDebt": "631459000", "shortTermDebt": "11286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-609451000", "totalLiabilities": "888852000", "otherCurrentAssets": "32535000", "totalCurrentAssets": "350337000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "389513000", "currentAccountsPayable": "8519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "375325000", "shortLongTermDebtTotal": "795239000", "totalShareholderEquity": "-149002000", "capitalLeaseObligations": "156706000", "otherCurrentLiabilities": "50998000", "totalCurrentLiabilities": "75307000", "otherNonCurrentLiabilities": "25380000", "totalNonCurrentLiabilities": "813545000", "cashAndShortTermInvestments": "276093000", "commonStockSharesOutstanding": "45780954", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "276093000", "accumulatedDepreciationAmortizationPPE": "-925178000" }, "cashflow": { "netIncome": "28667000", "profitLoss": "None", "dividendPayout": "97887000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-438000", "operatingCashflow": "133921000", "capitalExpenditures": "49937000", "changeInReceivables": "-3204000", "changeInExchangeRate": "-2357000", "cashflowFromFinancing": "-52545000", "cashflowFromInvestment": "-49937000", "stockBasedCompensation": "17708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6564000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81233000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 239187000, "cost_of_revenue": 129229000, "gross_profit": 109958000, "ebit": -13507000, "ebitda": 40548000, "pretax_income": -50979000, "tax_provision": -11437000, "net_income": -39542000, "net_income_to_common": -39542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140265000, "total_current_assets": 430276000, "total_assets": 3056566000, "short_term_debt": 77632000, "long_term_debt": 1715437000, "total_debt": 1793069000, "total_liabilities": 3160728000, "total_equity": -104162000, "shares_outstanding": 47774617, "goodwill_and_intangibles": 458000000 }, "cash_flow": { "operating_cash_flow": 14834000, "capital_expenditure": 46239000, "free_cash_flow": 61073000, "dividends_paid": 1299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38323, "ticker_id": 5261, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13507000", "ebitda": "40548000", "netIncome": "-39542000", "grossProfit": "109958000", "depreciation": "None", "totalRevenue": "239187000", "costOfRevenue": "129229000", "interestIncome": "6403000", "incomeBeforeTax": "-50979000", "interestExpense": "43875000", "operatingIncome": "-13507000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11437000", "reportedCurrency": "USD", "netInterestIncome": "-37472000", "nonInterestIncome": "None", "operatingExpenses": "123465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54055000", "sellingGeneralAndAdministrative": "72338000", "netIncomeFromContinuingOperations": "-39542000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "3056566000", "longTermDebt": "1715437000", "shortTermDebt": "77632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "458000000", "reportedCurrency": "USD", "retainedEarnings": "-749423000", "totalLiabilities": "3160728000", "otherCurrentAssets": "107610000", "totalCurrentAssets": "430276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2626290000", "currentAccountsPayable": "36095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2661748000", "totalShareholderEquity": "-104162000", "capitalLeaseObligations": "946311000", "otherCurrentLiabilities": "112345000", "totalCurrentLiabilities": "226072000", "otherNonCurrentLiabilities": "28816000", "totalNonCurrentLiabilities": "2934656000", "cashAndShortTermInvestments": "140265000", "commonStockSharesOutstanding": "47774617", "intangibleAssetsExcludingGoodwill": "458000000", "cashAndCashEquivalentsAtCarryingValue": "140265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39542000", "profitLoss": "None", "dividendPayout": "1299000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14834000", "capitalExpenditures": "46239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14655000", "cashflowFromInvestment": "-21239000", "stockBasedCompensation": "7563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239187000, "cost_of_revenue": 129229000, "gross_profit": 109958000, "research_and_development": null, "selling_general_admin": 72338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13507000, "depreciation_amortisation": 54055000, "ebitda": 40548000, "interest_expense": 43875000, "interest_income": null, "other_non_operating": null, "pretax_income": -50979000, "tax_provision": -11437000, "effective_tax_rate": null, "net_income": -39542000, "net_income_continuing_ops": -39542000, "net_income_to_common": -39542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140265000, "short_term_investments": null, "net_receivables": 182401000, "inventory": null, "other_current_assets": null, "total_current_assets": 430276000, "net_ppe": null, "goodwill": null, "intangible_assets": 458000000, "goodwill_and_intangibles": 458000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2626290000, "total_assets": 3056566000, "short_term_debt": 77632000, "accounts_payable": 36095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226072000, "long_term_debt": 1715437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2934656000, "total_liabilities": 3160728000, "total_debt": 1793069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -749423000, "total_equity": -104162000, "shares_outstanding": 47774617, "operating_cash_flow": 14834000, "stock_based_compensation": 7563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21239000, "dividends_paid": 1299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14655000, "free_cash_flow": 61073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13507000", "ebitda": "40548000", "netIncome": "-39542000", "grossProfit": "109958000", "depreciation": "None", "totalRevenue": "239187000", "costOfRevenue": "129229000", "interestIncome": "6403000", "incomeBeforeTax": "-50979000", "interestExpense": "43875000", "operatingIncome": "-13507000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11437000", "reportedCurrency": "USD", "netInterestIncome": "-37472000", "nonInterestIncome": "None", "operatingExpenses": "123465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54055000", "sellingGeneralAndAdministrative": "72338000", "netIncomeFromContinuingOperations": "-39542000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "3056566000", "longTermDebt": "1715437000", "shortTermDebt": "77632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "458000000", "reportedCurrency": "USD", "retainedEarnings": "-749423000", "totalLiabilities": "3160728000", "otherCurrentAssets": "107610000", "totalCurrentAssets": "430276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2626290000", "currentAccountsPayable": "36095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2661748000", "totalShareholderEquity": "-104162000", "capitalLeaseObligations": "946311000", "otherCurrentLiabilities": "112345000", "totalCurrentLiabilities": "226072000", "otherNonCurrentLiabilities": "28816000", "totalNonCurrentLiabilities": "2934656000", "cashAndShortTermInvestments": "140265000", "commonStockSharesOutstanding": "47774617", "intangibleAssetsExcludingGoodwill": "458000000", "cashAndCashEquivalentsAtCarryingValue": "140265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39542000", "profitLoss": "None", "dividendPayout": "1299000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14834000", "capitalExpenditures": "46239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14655000", "cashflowFromInvestment": "-21239000", "stockBasedCompensation": "7563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54055000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 240518000, "cost_of_revenue": 186776000, "gross_profit": 53742000, "ebit": -3205000, "ebitda": 55217000, "pretax_income": -47582000, "tax_provision": -16801000, "net_income": -30781000, "net_income_to_common": -30781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205112000, "total_current_assets": 450581000, "total_assets": 3099784000, "short_term_debt": 80688000, "long_term_debt": 1713937000, "total_debt": 1794625000, "total_liabilities": 3163632000, "total_equity": -63848000, "shares_outstanding": 47724101, "goodwill_and_intangibles": 469251000 }, "cash_flow": { "operating_cash_flow": -5992000, "capital_expenditure": 37031000, "free_cash_flow": 31039000, "dividends_paid": 2304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38324, "ticker_id": 5261, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3205000", "ebitda": "55217000", "netIncome": "-30781000", "grossProfit": "53742000", "depreciation": "None", "totalRevenue": "240518000", "costOfRevenue": "186776000", "interestIncome": "7656000", "incomeBeforeTax": "-47582000", "interestExpense": "44377000", "operatingIncome": "-11487000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16801000", "reportedCurrency": "USD", "netInterestIncome": "-36389000", "nonInterestIncome": "None", "operatingExpenses": "65229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58422000", "sellingGeneralAndAdministrative": "65227000", "netIncomeFromContinuingOperations": "-30781000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "3099784000", "longTermDebt": "1713937000", "shortTermDebt": "80688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "469251000", "reportedCurrency": "USD", "retainedEarnings": "-708582000", "totalLiabilities": "3163632000", "otherCurrentAssets": "67701000", "totalCurrentAssets": "450581000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649203000", "currentAccountsPayable": "30571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2931370000", "totalShareholderEquity": "-63848000", "capitalLeaseObligations": "947680000", "otherCurrentLiabilities": "103165000", "totalCurrentLiabilities": "220841000", "otherNonCurrentLiabilities": "28568000", "totalNonCurrentLiabilities": "2942791000", "cashAndShortTermInvestments": "205112000", "commonStockSharesOutstanding": "47724101", "intangibleAssetsExcludingGoodwill": "469251000", "cashAndCashEquivalentsAtCarryingValue": "205112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30781000", "profitLoss": "None", "dividendPayout": "2304000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5992000", "capitalExpenditures": "37031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10832000", "cashflowFromInvestment": "-12031000", "stockBasedCompensation": "4808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240518000, "cost_of_revenue": 186776000, "gross_profit": 53742000, "research_and_development": null, "selling_general_admin": 65227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3205000, "depreciation_amortisation": 58422000, "ebitda": 55217000, "interest_expense": 44377000, "interest_income": null, "other_non_operating": null, "pretax_income": -47582000, "tax_provision": -16801000, "effective_tax_rate": null, "net_income": -30781000, "net_income_continuing_ops": -30781000, "net_income_to_common": -30781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205112000, "short_term_investments": null, "net_receivables": 177768000, "inventory": null, "other_current_assets": null, "total_current_assets": 450581000, "net_ppe": null, "goodwill": null, "intangible_assets": 469251000, "goodwill_and_intangibles": 469251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649203000, "total_assets": 3099784000, "short_term_debt": 80688000, "accounts_payable": 30571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220841000, "long_term_debt": 1713937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2942791000, "total_liabilities": 3163632000, "total_debt": 1794625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -708582000, "total_equity": -63848000, "shares_outstanding": 47724101, "operating_cash_flow": -5992000, "stock_based_compensation": 4808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12031000, "dividends_paid": 2304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10832000, "free_cash_flow": 31039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3205000", "ebitda": "55217000", "netIncome": "-30781000", "grossProfit": "53742000", "depreciation": "None", "totalRevenue": "240518000", "costOfRevenue": "186776000", "interestIncome": "7656000", "incomeBeforeTax": "-47582000", "interestExpense": "44377000", "operatingIncome": "-11487000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16801000", "reportedCurrency": "USD", "netInterestIncome": "-36389000", "nonInterestIncome": "None", "operatingExpenses": "65229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58422000", "sellingGeneralAndAdministrative": "65227000", "netIncomeFromContinuingOperations": "-30781000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "3099784000", "longTermDebt": "1713937000", "shortTermDebt": "80688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "469251000", "reportedCurrency": "USD", "retainedEarnings": "-708582000", "totalLiabilities": "3163632000", "otherCurrentAssets": "67701000", "totalCurrentAssets": "450581000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649203000", "currentAccountsPayable": "30571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2931370000", "totalShareholderEquity": "-63848000", "capitalLeaseObligations": "947680000", "otherCurrentLiabilities": "103165000", "totalCurrentLiabilities": "220841000", "otherNonCurrentLiabilities": "28568000", "totalNonCurrentLiabilities": "2942791000", "cashAndShortTermInvestments": "205112000", "commonStockSharesOutstanding": "47724101", "intangibleAssetsExcludingGoodwill": "469251000", "cashAndCashEquivalentsAtCarryingValue": "205112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30781000", "profitLoss": "None", "dividendPayout": "2304000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5992000", "capitalExpenditures": "37031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10832000", "cashflowFromInvestment": "-12031000", "stockBasedCompensation": "4808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58422000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 222749000, "cost_of_revenue": 112477000, "gross_profit": 110272000, "ebit": -9226000, "ebitda": 51202000, "pretax_income": -52595000, "tax_provision": -11051000, "net_income": -41544000, "net_income_to_common": -41544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147088000, "total_current_assets": 479769000, "total_assets": 3148271000, "short_term_debt": 80117000, "long_term_debt": 1712464000, "total_debt": 1792581000, "total_liabilities": 3187441000, "total_equity": -39170000, "shares_outstanding": 47603287, "goodwill_and_intangibles": 469699000 }, "cash_flow": { "operating_cash_flow": 3100000, "capital_expenditure": 36250000, "free_cash_flow": 39350000, "dividends_paid": 49066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38326, "ticker_id": 5261, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9226000", "ebitda": "51202000", "netIncome": "-41544000", "grossProfit": "110272000", "depreciation": "None", "totalRevenue": "222749000", "costOfRevenue": "112477000", "interestIncome": "8902000", "incomeBeforeTax": "-52595000", "interestExpense": "43369000", "operatingIncome": "-18128000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11051000", "reportedCurrency": "USD", "netInterestIncome": "-34467000", "nonInterestIncome": "None", "operatingExpenses": "128400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60428000", "sellingGeneralAndAdministrative": "70423000", "netIncomeFromContinuingOperations": "-41544000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3148271000", "longTermDebt": "1712464000", "shortTermDebt": "80117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "469699000", "reportedCurrency": "USD", "retainedEarnings": "-675497000", "totalLiabilities": "3187441000", "otherCurrentAssets": "148673000", "totalCurrentAssets": "479769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2668502000", "currentAccountsPayable": "28390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2648193000", "totalShareholderEquity": "-39170000", "capitalLeaseObligations": "935729000", "otherCurrentLiabilities": "129039000", "totalCurrentLiabilities": "237546000", "otherNonCurrentLiabilities": "30275000", "totalNonCurrentLiabilities": "2949895000", "cashAndShortTermInvestments": "147088000", "commonStockSharesOutstanding": "47603287", "intangibleAssetsExcludingGoodwill": "469699000", "cashAndCashEquivalentsAtCarryingValue": "147088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41544000", "profitLoss": "None", "dividendPayout": "49066000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3100000", "capitalExpenditures": "36250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63002000", "cashflowFromInvestment": "-11250000", "stockBasedCompensation": "8932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222749000, "cost_of_revenue": 112477000, "gross_profit": 110272000, "research_and_development": null, "selling_general_admin": 70423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9226000, "depreciation_amortisation": 60428000, "ebitda": 51202000, "interest_expense": 43369000, "interest_income": null, "other_non_operating": null, "pretax_income": -52595000, "tax_provision": -11051000, "effective_tax_rate": null, "net_income": -41544000, "net_income_continuing_ops": -41544000, "net_income_to_common": -41544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147088000, "short_term_investments": null, "net_receivables": 184008000, "inventory": null, "other_current_assets": null, "total_current_assets": 479769000, "net_ppe": null, "goodwill": null, "intangible_assets": 469699000, "goodwill_and_intangibles": 469699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2668502000, "total_assets": 3148271000, "short_term_debt": 80117000, "accounts_payable": 28390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237546000, "long_term_debt": 1712464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2949895000, "total_liabilities": 3187441000, "total_debt": 1792581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675497000, "total_equity": -39170000, "shares_outstanding": 47603287, "operating_cash_flow": 3100000, "stock_based_compensation": 8932000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11250000, "dividends_paid": 49066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63002000, "free_cash_flow": 39350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9226000", "ebitda": "51202000", "netIncome": "-41544000", "grossProfit": "110272000", "depreciation": "None", "totalRevenue": "222749000", "costOfRevenue": "112477000", "interestIncome": "8902000", "incomeBeforeTax": "-52595000", "interestExpense": "43369000", "operatingIncome": "-18128000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-11051000", "reportedCurrency": "USD", "netInterestIncome": "-34467000", "nonInterestIncome": "None", "operatingExpenses": "128400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60428000", "sellingGeneralAndAdministrative": "70423000", "netIncomeFromContinuingOperations": "-41544000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3148271000", "longTermDebt": "1712464000", "shortTermDebt": "80117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "469699000", "reportedCurrency": "USD", "retainedEarnings": "-675497000", "totalLiabilities": "3187441000", "otherCurrentAssets": "148673000", "totalCurrentAssets": "479769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2668502000", "currentAccountsPayable": "28390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2648193000", "totalShareholderEquity": "-39170000", "capitalLeaseObligations": "935729000", "otherCurrentLiabilities": "129039000", "totalCurrentLiabilities": "237546000", "otherNonCurrentLiabilities": "30275000", "totalNonCurrentLiabilities": "2949895000", "cashAndShortTermInvestments": "147088000", "commonStockSharesOutstanding": "47603287", "intangibleAssetsExcludingGoodwill": "469699000", "cashAndCashEquivalentsAtCarryingValue": "147088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41544000", "profitLoss": "None", "dividendPayout": "49066000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3100000", "capitalExpenditures": "36250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63002000", "cashflowFromInvestment": "-11250000", "stockBasedCompensation": "8932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60428000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 246247000, "cost_of_revenue": 212782000, "gross_profit": 33465000, "ebit": -34748000, "ebitda": 40542000, "pretax_income": -74525000, "tax_provision": -16718000, "net_income": -57807000, "net_income_to_common": -57807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213651000, "total_current_assets": 560971000, "total_assets": 3270531000, "short_term_debt": 77455000, "long_term_debt": 1711021000, "total_debt": 1788476000, "total_liabilities": 3223863000, "total_equity": 46668000, "shares_outstanding": 47592836, "goodwill_and_intangibles": 470147000 }, "cash_flow": { "operating_cash_flow": -44038000, "capital_expenditure": 56200000, "free_cash_flow": 12162000, "dividends_paid": 49560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38327, "ticker_id": 5261, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34748000", "ebitda": "40542000", "netIncome": "-57807000", "grossProfit": "33465000", "depreciation": "None", "totalRevenue": "246247000", "costOfRevenue": "212782000", "interestIncome": "4732000", "incomeBeforeTax": "-74525000", "interestExpense": "39777000", "operatingIncome": "-31459000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-16718000", "reportedCurrency": "USD", "netInterestIncome": "-37460000", "nonInterestIncome": "None", "operatingExpenses": "64924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75290000", "sellingGeneralAndAdministrative": "64924000", "netIncomeFromContinuingOperations": "-57807000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3270531000", "longTermDebt": "1711021000", "shortTermDebt": "77455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "470147000", "reportedCurrency": "USD", "retainedEarnings": "-584887000", "totalLiabilities": "3223863000", "otherCurrentAssets": "165794000", "totalCurrentAssets": "560971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2709560000", "currentAccountsPayable": "49169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2665625000", "totalShareholderEquity": "46668000", "capitalLeaseObligations": "954604000", "otherCurrentLiabilities": "116662000", "totalCurrentLiabilities": "243286000", "otherNonCurrentLiabilities": "29943000", "totalNonCurrentLiabilities": "2980577000", "cashAndShortTermInvestments": "213651000", "commonStockSharesOutstanding": "47592836", "intangibleAssetsExcludingGoodwill": "470147000", "cashAndCashEquivalentsAtCarryingValue": "213651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57807000", "profitLoss": "None", "dividendPayout": "49560000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-44038000", "capitalExpenditures": "56200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "193754000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "4664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246247000, "cost_of_revenue": 212782000, "gross_profit": 33465000, "research_and_development": null, "selling_general_admin": 64924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34748000, "depreciation_amortisation": 75290000, "ebitda": 40542000, "interest_expense": 39777000, "interest_income": null, "other_non_operating": null, "pretax_income": -74525000, "tax_provision": -16718000, "effective_tax_rate": null, "net_income": -57807000, "net_income_continuing_ops": -57807000, "net_income_to_common": -57807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213651000, "short_term_investments": null, "net_receivables": 181526000, "inventory": null, "other_current_assets": null, "total_current_assets": 560971000, "net_ppe": null, "goodwill": null, "intangible_assets": 470147000, "goodwill_and_intangibles": 470147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2709560000, "total_assets": 3270531000, "short_term_debt": 77455000, "accounts_payable": 49169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243286000, "long_term_debt": 1711021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2980577000, "total_liabilities": 3223863000, "total_debt": 1788476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -584887000, "total_equity": 46668000, "shares_outstanding": 47592836, "operating_cash_flow": -44038000, "stock_based_compensation": 4664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31200000, "dividends_paid": 49560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 193754000, "free_cash_flow": 12162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34748000", "ebitda": "40542000", "netIncome": "-57807000", "grossProfit": "33465000", "depreciation": "None", "totalRevenue": "246247000", "costOfRevenue": "212782000", "interestIncome": "4732000", "incomeBeforeTax": "-74525000", "interestExpense": "39777000", "operatingIncome": "-31459000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-16718000", "reportedCurrency": "USD", "netInterestIncome": "-37460000", "nonInterestIncome": "None", "operatingExpenses": "64924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75290000", "sellingGeneralAndAdministrative": "64924000", "netIncomeFromContinuingOperations": "-57807000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3270531000", "longTermDebt": "1711021000", "shortTermDebt": "77455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "470147000", "reportedCurrency": "USD", "retainedEarnings": "-584887000", "totalLiabilities": "3223863000", "otherCurrentAssets": "165794000", "totalCurrentAssets": "560971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2709560000", "currentAccountsPayable": "49169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2665625000", "totalShareholderEquity": "46668000", "capitalLeaseObligations": "954604000", "otherCurrentLiabilities": "116662000", "totalCurrentLiabilities": "243286000", "otherNonCurrentLiabilities": "29943000", "totalNonCurrentLiabilities": "2980577000", "cashAndShortTermInvestments": "213651000", "commonStockSharesOutstanding": "47592836", "intangibleAssetsExcludingGoodwill": "470147000", "cashAndCashEquivalentsAtCarryingValue": "213651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57807000", "profitLoss": "None", "dividendPayout": "49560000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-44038000", "capitalExpenditures": "56200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "193754000", "cashflowFromInvestment": "-31200000", "stockBasedCompensation": "4664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75290000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 247048000, "cost_of_revenue": 137439000, "gross_profit": 109609000, "ebit": -35181000, "ebitda": 40857000, "pretax_income": -70262000, "tax_provision": -18220000, "net_income": -52042000, "net_income_to_common": -52042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153805000, "total_current_assets": 422681000, "total_assets": 3120722000, "short_term_debt": 80658000, "long_term_debt": 1440686000, "total_debt": 1521344000, "total_liabilities": 2977878000, "total_equity": 142844000, "shares_outstanding": 47677000, "goodwill_and_intangibles": 470591000 }, "cash_flow": { "operating_cash_flow": 36351000, "capital_expenditure": 58088000, "free_cash_flow": 94439000, "dividends_paid": 49133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38328, "ticker_id": 5261, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35181000", "ebitda": "40857000", "netIncome": "-52042000", "grossProfit": "109609000", "depreciation": "None", "totalRevenue": "247048000", "costOfRevenue": "137439000", "interestIncome": "5111000", "incomeBeforeTax": "-70262000", "interestExpense": "35081000", "operatingIncome": "-40292000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18220000", "reportedCurrency": "USD", "netInterestIncome": "-29970000", "nonInterestIncome": "None", "operatingExpenses": "149901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76038000", "sellingGeneralAndAdministrative": "73863000", "netIncomeFromContinuingOperations": "-52042000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3120722000", "longTermDebt": "1440686000", "shortTermDebt": "80658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "470591000", "reportedCurrency": "USD", "retainedEarnings": "-477520000", "totalLiabilities": "2977878000", "otherCurrentAssets": "96253000", "totalCurrentAssets": "422681000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2698041000", "currentAccountsPayable": "55850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2361060000", "totalShareholderEquity": "142844000", "capitalLeaseObligations": "920374000", "otherCurrentLiabilities": "146916000", "totalCurrentLiabilities": "283424000", "otherNonCurrentLiabilities": "34340000", "totalNonCurrentLiabilities": "2694454000", "cashAndShortTermInvestments": "153805000", "commonStockSharesOutstanding": "47677000", "intangibleAssetsExcludingGoodwill": "470591000", "cashAndCashEquivalentsAtCarryingValue": "153805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52042000", "profitLoss": "None", "dividendPayout": "49133000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36351000", "capitalExpenditures": "58088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57015000", "cashflowFromInvestment": "-33088000", "stockBasedCompensation": "8013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247048000, "cost_of_revenue": 137439000, "gross_profit": 109609000, "research_and_development": null, "selling_general_admin": 73863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35181000, "depreciation_amortisation": 76038000, "ebitda": 40857000, "interest_expense": 35081000, "interest_income": null, "other_non_operating": null, "pretax_income": -70262000, "tax_provision": -18220000, "effective_tax_rate": null, "net_income": -52042000, "net_income_continuing_ops": -52042000, "net_income_to_common": -52042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153805000, "short_term_investments": null, "net_receivables": 172623000, "inventory": null, "other_current_assets": null, "total_current_assets": 422681000, "net_ppe": null, "goodwill": null, "intangible_assets": 470591000, "goodwill_and_intangibles": 470591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2698041000, "total_assets": 3120722000, "short_term_debt": 80658000, "accounts_payable": 55850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283424000, "long_term_debt": 1440686000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2694454000, "total_liabilities": 2977878000, "total_debt": 1521344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477520000, "total_equity": 142844000, "shares_outstanding": 47677000, "operating_cash_flow": 36351000, "stock_based_compensation": 8013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33088000, "dividends_paid": 49133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57015000, "free_cash_flow": 94439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35181000", "ebitda": "40857000", "netIncome": "-52042000", "grossProfit": "109609000", "depreciation": "None", "totalRevenue": "247048000", "costOfRevenue": "137439000", "interestIncome": "5111000", "incomeBeforeTax": "-70262000", "interestExpense": "35081000", "operatingIncome": "-40292000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18220000", "reportedCurrency": "USD", "netInterestIncome": "-29970000", "nonInterestIncome": "None", "operatingExpenses": "149901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76038000", "sellingGeneralAndAdministrative": "73863000", "netIncomeFromContinuingOperations": "-52042000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3120722000", "longTermDebt": "1440686000", "shortTermDebt": "80658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "470591000", "reportedCurrency": "USD", "retainedEarnings": "-477520000", "totalLiabilities": "2977878000", "otherCurrentAssets": "96253000", "totalCurrentAssets": "422681000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2698041000", "currentAccountsPayable": "55850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2361060000", "totalShareholderEquity": "142844000", "capitalLeaseObligations": "920374000", "otherCurrentLiabilities": "146916000", "totalCurrentLiabilities": "283424000", "otherNonCurrentLiabilities": "34340000", "totalNonCurrentLiabilities": "2694454000", "cashAndShortTermInvestments": "153805000", "commonStockSharesOutstanding": "47677000", "intangibleAssetsExcludingGoodwill": "470591000", "cashAndCashEquivalentsAtCarryingValue": "153805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52042000", "profitLoss": "None", "dividendPayout": "49133000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36351000", "capitalExpenditures": "58088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57015000", "cashflowFromInvestment": "-33088000", "stockBasedCompensation": "8013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76038000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 252291000, "cost_of_revenue": 155179000, "gross_profit": 97112000, "ebit": -17269000, "ebitda": 50002000, "pretax_income": -55011000, "tax_provision": -11694000, "net_income": -43317000, "net_income_to_common": -43317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198486000, "total_current_assets": 482101000, "total_assets": 3173102000, "short_term_debt": 78397000, "long_term_debt": 1439358000, "total_debt": 1517755000, "total_liabilities": 2950254000, "total_equity": 222848000, "shares_outstanding": 47541000, "goodwill_and_intangibles": 471029000 }, "cash_flow": { "operating_cash_flow": 14532000, "capital_expenditure": 46104000, "free_cash_flow": 60636000, "dividends_paid": 48416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38329, "ticker_id": 5261, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17269000", "ebitda": "50002000", "netIncome": "-43317000", "grossProfit": "97112000", "depreciation": "None", "totalRevenue": "252291000", "costOfRevenue": "155179000", "interestIncome": "15965000", "incomeBeforeTax": "-55011000", "interestExpense": "37742000", "operatingIncome": "-33234000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11694000", "reportedCurrency": "USD", "netInterestIncome": "-21777000", "nonInterestIncome": "None", "operatingExpenses": "130346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67271000", "sellingGeneralAndAdministrative": "63075000", "netIncomeFromContinuingOperations": "-43317000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3173102000", "longTermDebt": "1439358000", "shortTermDebt": "78397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "471029000", "reportedCurrency": "USD", "retainedEarnings": "-376345000", "totalLiabilities": "2950254000", "otherCurrentAssets": "103534000", "totalCurrentAssets": "482101000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2968805000", "currentAccountsPayable": "39805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2336920000", "totalShareholderEquity": "222848000", "capitalLeaseObligations": "897562000", "otherCurrentLiabilities": "100131000", "totalCurrentLiabilities": "253336000", "otherNonCurrentLiabilities": "40129000", "totalNonCurrentLiabilities": "2696918000", "cashAndShortTermInvestments": "198486000", "commonStockSharesOutstanding": "47541000", "intangibleAssetsExcludingGoodwill": "471029000", "cashAndCashEquivalentsAtCarryingValue": "198486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43317000", "profitLoss": "None", "dividendPayout": "48416000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14532000", "capitalExpenditures": "46104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75143000", "cashflowFromInvestment": "-21104000", "stockBasedCompensation": "7348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252291000, "cost_of_revenue": 155179000, "gross_profit": 97112000, "research_and_development": null, "selling_general_admin": 63075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17269000, "depreciation_amortisation": 67271000, "ebitda": 50002000, "interest_expense": 37742000, "interest_income": null, "other_non_operating": null, "pretax_income": -55011000, "tax_provision": -11694000, "effective_tax_rate": null, "net_income": -43317000, "net_income_continuing_ops": -43317000, "net_income_to_common": -43317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198486000, "short_term_investments": null, "net_receivables": 180081000, "inventory": null, "other_current_assets": null, "total_current_assets": 482101000, "net_ppe": null, "goodwill": null, "intangible_assets": 471029000, "goodwill_and_intangibles": 471029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2968805000, "total_assets": 3173102000, "short_term_debt": 78397000, "accounts_payable": 39805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253336000, "long_term_debt": 1439358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2696918000, "total_liabilities": 2950254000, "total_debt": 1517755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376345000, "total_equity": 222848000, "shares_outstanding": 47541000, "operating_cash_flow": 14532000, "stock_based_compensation": 7348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21104000, "dividends_paid": 48416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75143000, "free_cash_flow": 60636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17269000", "ebitda": "50002000", "netIncome": "-43317000", "grossProfit": "97112000", "depreciation": "None", "totalRevenue": "252291000", "costOfRevenue": "155179000", "interestIncome": "15965000", "incomeBeforeTax": "-55011000", "interestExpense": "37742000", "operatingIncome": "-33234000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11694000", "reportedCurrency": "USD", "netInterestIncome": "-21777000", "nonInterestIncome": "None", "operatingExpenses": "130346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67271000", "sellingGeneralAndAdministrative": "63075000", "netIncomeFromContinuingOperations": "-43317000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3173102000", "longTermDebt": "1439358000", "shortTermDebt": "78397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "471029000", "reportedCurrency": "USD", "retainedEarnings": "-376345000", "totalLiabilities": "2950254000", "otherCurrentAssets": "103534000", "totalCurrentAssets": "482101000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2968805000", "currentAccountsPayable": "39805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2336920000", "totalShareholderEquity": "222848000", "capitalLeaseObligations": "897562000", "otherCurrentLiabilities": "100131000", "totalCurrentLiabilities": "253336000", "otherNonCurrentLiabilities": "40129000", "totalNonCurrentLiabilities": "2696918000", "cashAndShortTermInvestments": "198486000", "commonStockSharesOutstanding": "47541000", "intangibleAssetsExcludingGoodwill": "471029000", "cashAndCashEquivalentsAtCarryingValue": "198486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43317000", "profitLoss": "None", "dividendPayout": "48416000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14532000", "capitalExpenditures": "46104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75143000", "cashflowFromInvestment": "-21104000", "stockBasedCompensation": "7348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67272000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 257202000, "cost_of_revenue": 161552000, "gross_profit": 95650000, "ebit": -51982000, "ebitda": 33835000, "pretax_income": -80012000, "tax_provision": -16900000, "net_income": -63112000, "net_income_to_common": -63112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279191000, "total_current_assets": 569403000, "total_assets": 3204094000, "short_term_debt": 77806000, "long_term_debt": 1438255000, "total_debt": 1516061000, "total_liabilities": 2880541000, "total_equity": 323553000, "shares_outstanding": 47426000, "goodwill_and_intangibles": 471481000 }, "cash_flow": { "operating_cash_flow": -20226000, "capital_expenditure": 59244000, "free_cash_flow": 39018000, "dividends_paid": 47210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38331, "ticker_id": 5261, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51982000", "ebitda": "33835000", "netIncome": "-63112000", "grossProfit": "95650000", "depreciation": "None", "totalRevenue": "257202000", "costOfRevenue": "161552000", "interestIncome": "5847000", "incomeBeforeTax": "-80012000", "interestExpense": "28030000", "operatingIncome": "-57829000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-16900000", "reportedCurrency": "USD", "netInterestIncome": "-22183000", "nonInterestIncome": "None", "operatingExpenses": "153479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85817000", "sellingGeneralAndAdministrative": "67664000", "netIncomeFromContinuingOperations": "-63112000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3204094000", "longTermDebt": "1438255000", "shortTermDebt": "77806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "471481000", "reportedCurrency": "USD", "retainedEarnings": "-284612000", "totalLiabilities": "2880541000", "otherCurrentAssets": "109115000", "totalCurrentAssets": "569403000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634691000", "currentAccountsPayable": "53053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247625000", "totalShareholderEquity": "323553000", "capitalLeaseObligations": "809370000", "otherCurrentLiabilities": "149774000", "totalCurrentLiabilities": "280633000", "otherNonCurrentLiabilities": "47102000", "totalNonCurrentLiabilities": "2599908000", "cashAndShortTermInvestments": "279191000", "commonStockSharesOutstanding": "47426000", "intangibleAssetsExcludingGoodwill": "471481000", "cashAndCashEquivalentsAtCarryingValue": "279191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63112000", "profitLoss": "None", "dividendPayout": "47210000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20226000", "capitalExpenditures": "59244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50978000", "cashflowFromInvestment": "-34244000", "stockBasedCompensation": "7874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257202000, "cost_of_revenue": 161552000, "gross_profit": 95650000, "research_and_development": null, "selling_general_admin": 67664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51982000, "depreciation_amortisation": 85817000, "ebitda": 33835000, "interest_expense": 28030000, "interest_income": null, "other_non_operating": null, "pretax_income": -80012000, "tax_provision": -16900000, "effective_tax_rate": null, "net_income": -63112000, "net_income_continuing_ops": -63112000, "net_income_to_common": -63112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 279191000, "short_term_investments": null, "net_receivables": 181097000, "inventory": null, "other_current_assets": null, "total_current_assets": 569403000, "net_ppe": null, "goodwill": null, "intangible_assets": 471481000, "goodwill_and_intangibles": 471481000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2634691000, "total_assets": 3204094000, "short_term_debt": 77806000, "accounts_payable": 53053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280633000, "long_term_debt": 1438255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2599908000, "total_liabilities": 2880541000, "total_debt": 1516061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284612000, "total_equity": 323553000, "shares_outstanding": 47426000, "operating_cash_flow": -20226000, "stock_based_compensation": 7874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34244000, "dividends_paid": 47210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50978000, "free_cash_flow": 39018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51982000", "ebitda": "33835000", "netIncome": "-63112000", "grossProfit": "95650000", "depreciation": "None", "totalRevenue": "257202000", "costOfRevenue": "161552000", "interestIncome": "5847000", "incomeBeforeTax": "-80012000", "interestExpense": "28030000", "operatingIncome": "-57829000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-16900000", "reportedCurrency": "USD", "netInterestIncome": "-22183000", "nonInterestIncome": "None", "operatingExpenses": "153479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85817000", "sellingGeneralAndAdministrative": "67664000", "netIncomeFromContinuingOperations": "-63112000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3204094000", "longTermDebt": "1438255000", "shortTermDebt": "77806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "471481000", "reportedCurrency": "USD", "retainedEarnings": "-284612000", "totalLiabilities": "2880541000", "otherCurrentAssets": "109115000", "totalCurrentAssets": "569403000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181097000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634691000", "currentAccountsPayable": "53053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2247625000", "totalShareholderEquity": "323553000", "capitalLeaseObligations": "809370000", "otherCurrentLiabilities": "149774000", "totalCurrentLiabilities": "280633000", "otherNonCurrentLiabilities": "47102000", "totalNonCurrentLiabilities": "2599908000", "cashAndShortTermInvestments": "279191000", "commonStockSharesOutstanding": "47426000", "intangibleAssetsExcludingGoodwill": "471481000", "cashAndCashEquivalentsAtCarryingValue": "279191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63112000", "profitLoss": "None", "dividendPayout": "47210000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20226000", "capitalExpenditures": "59244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50978000", "cashflowFromInvestment": "-34244000", "stockBasedCompensation": "7874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85817000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 260443000, "cost_of_revenue": 156167000, "gross_profit": 104276000, "ebit": -10650000, "ebitda": 63389000, "pretax_income": -40191000, "tax_provision": -7853000, "net_income": -32338000, "net_income_to_common": -32338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 384419000, "total_current_assets": 689475000, "total_assets": 3344173000, "short_term_debt": 83033000, "long_term_debt": 1436991000, "total_debt": 1520024000, "total_liabilities": 2928650000, "total_equity": 415523000, "shares_outstanding": 47511613, "goodwill_and_intangibles": 471926000 }, "cash_flow": { "operating_cash_flow": -22170000, "capital_expenditure": 48767000, "free_cash_flow": 26597000, "dividends_paid": 93304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38332, "ticker_id": 5261, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10650000", "ebitda": "63389000", "netIncome": "-32338000", "grossProfit": "104276000", "depreciation": "None", "totalRevenue": "260443000", "costOfRevenue": "156167000", "interestIncome": "8820000", "incomeBeforeTax": "-40191000", "interestExpense": "29541000", "operatingIncome": "-47143000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7853000", "reportedCurrency": "USD", "netInterestIncome": "-20721000", "nonInterestIncome": "None", "operatingExpenses": "151419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74039000", "sellingGeneralAndAdministrative": "68345000", "netIncomeFromContinuingOperations": "-32338000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3344173000", "longTermDebt": "1436991000", "shortTermDebt": "83033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "471926000", "reportedCurrency": "USD", "retainedEarnings": "-174290000", "totalLiabilities": "2928650000", "otherCurrentAssets": "109510000", "totalCurrentAssets": "689475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2654698000", "currentAccountsPayable": "38510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2234255000", "totalShareholderEquity": "415523000", "capitalLeaseObligations": "797264000", "otherCurrentLiabilities": "191417000", "totalCurrentLiabilities": "312960000", "otherNonCurrentLiabilities": "58133000", "totalNonCurrentLiabilities": "2615690000", "cashAndShortTermInvestments": "384419000", "commonStockSharesOutstanding": "47511613", "intangibleAssetsExcludingGoodwill": "471926000", "cashAndCashEquivalentsAtCarryingValue": "384419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32338000", "profitLoss": "None", "dividendPayout": "93304000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22170000", "capitalExpenditures": "48767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255595000", "cashflowFromInvestment": "25889000", "stockBasedCompensation": "3566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260443000, "cost_of_revenue": 156167000, "gross_profit": 104276000, "research_and_development": null, "selling_general_admin": 68345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10650000, "depreciation_amortisation": 74039000, "ebitda": 63389000, "interest_expense": 29541000, "interest_income": null, "other_non_operating": null, "pretax_income": -40191000, "tax_provision": -7853000, "effective_tax_rate": null, "net_income": -32338000, "net_income_continuing_ops": -32338000, "net_income_to_common": -32338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 384419000, "short_term_investments": null, "net_receivables": 195546000, "inventory": null, "other_current_assets": null, "total_current_assets": 689475000, "net_ppe": null, "goodwill": null, "intangible_assets": 471926000, "goodwill_and_intangibles": 471926000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2654698000, "total_assets": 3344173000, "short_term_debt": 83033000, "accounts_payable": 38510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312960000, "long_term_debt": 1436991000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2615690000, "total_liabilities": 2928650000, "total_debt": 1520024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -174290000, "total_equity": 415523000, "shares_outstanding": 47511613, "operating_cash_flow": -22170000, "stock_based_compensation": 3566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25889000, "dividends_paid": 93304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 255595000, "free_cash_flow": 26597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10650000", "ebitda": "63389000", "netIncome": "-32338000", "grossProfit": "104276000", "depreciation": "None", "totalRevenue": "260443000", "costOfRevenue": "156167000", "interestIncome": "8820000", "incomeBeforeTax": "-40191000", "interestExpense": "29541000", "operatingIncome": "-47143000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7853000", "reportedCurrency": "USD", "netInterestIncome": "-20721000", "nonInterestIncome": "None", "operatingExpenses": "151419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74039000", "sellingGeneralAndAdministrative": "68345000", "netIncomeFromContinuingOperations": "-32338000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3344173000", "longTermDebt": "1436991000", "shortTermDebt": "83033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "471926000", "reportedCurrency": "USD", "retainedEarnings": "-174290000", "totalLiabilities": "2928650000", "otherCurrentAssets": "109510000", "totalCurrentAssets": "689475000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2654698000", "currentAccountsPayable": "38510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2234255000", "totalShareholderEquity": "415523000", "capitalLeaseObligations": "797264000", "otherCurrentLiabilities": "191417000", "totalCurrentLiabilities": "312960000", "otherNonCurrentLiabilities": "58133000", "totalNonCurrentLiabilities": "2615690000", "cashAndShortTermInvestments": "384419000", "commonStockSharesOutstanding": "47511613", "intangibleAssetsExcludingGoodwill": "471926000", "cashAndCashEquivalentsAtCarryingValue": "384419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32338000", "profitLoss": "None", "dividendPayout": "93304000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22170000", "capitalExpenditures": "48767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255595000", "cashflowFromInvestment": "25889000", "stockBasedCompensation": "3566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74036000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 266168000, "cost_of_revenue": 168933000, "gross_profit": 97235000, "ebit": -54792000, "ebitda": 16099000, "pretax_income": -84434000, "tax_provision": -19127000, "net_income": -65307000, "net_income_to_common": -65307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118433000, "total_current_assets": 473161000, "total_assets": 3145412000, "short_term_debt": 130596000, "long_term_debt": 945929000, "total_debt": 1076525000, "total_liabilities": 2644768000, "total_equity": 500644000, "shares_outstanding": 47416268, "goodwill_and_intangibles": 472370000 }, "cash_flow": { "operating_cash_flow": 19219000, "capital_expenditure": 40883000, "free_cash_flow": 60102000, "dividends_paid": 478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38333, "ticker_id": 5261, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54792000", "ebitda": "16099000", "netIncome": "-65307000", "grossProfit": "97235000", "depreciation": "None", "totalRevenue": "266168000", "costOfRevenue": "168933000", "interestIncome": "10067000", "incomeBeforeTax": "-84434000", "interestExpense": "23490000", "operatingIncome": "-59389000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-19127000", "reportedCurrency": "USD", "netInterestIncome": "-13423000", "nonInterestIncome": "None", "operatingExpenses": "156624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70891000", "sellingGeneralAndAdministrative": "76696000", "netIncomeFromContinuingOperations": "-65307000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3145412000", "longTermDebt": "945929000", "shortTermDebt": "130596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "472370000", "reportedCurrency": "USD", "retainedEarnings": "-94521000", "totalLiabilities": "2644768000", "otherCurrentAssets": "124539000", "totalCurrentAssets": "473161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2672251000", "currentAccountsPayable": "45932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1850896000", "totalShareholderEquity": "500644000", "capitalLeaseObligations": "904967000", "otherCurrentLiabilities": "244081000", "totalCurrentLiabilities": "420609000", "otherNonCurrentLiabilities": "67355000", "totalNonCurrentLiabilities": "2224159000", "cashAndShortTermInvestments": "118433000", "commonStockSharesOutstanding": "47416268", "intangibleAssetsExcludingGoodwill": "472370000", "cashAndCashEquivalentsAtCarryingValue": "118433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65307000", "profitLoss": "None", "dividendPayout": "478000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19219000", "capitalExpenditures": "40883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23549000", "cashflowFromInvestment": "50951000", "stockBasedCompensation": "6950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266168000, "cost_of_revenue": 168933000, "gross_profit": 97235000, "research_and_development": null, "selling_general_admin": 76696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54792000, "depreciation_amortisation": 70891000, "ebitda": 16099000, "interest_expense": 23490000, "interest_income": null, "other_non_operating": null, "pretax_income": -84434000, "tax_provision": -19127000, "effective_tax_rate": null, "net_income": -65307000, "net_income_continuing_ops": -65307000, "net_income_to_common": -65307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118433000, "short_term_investments": null, "net_receivables": 230189000, "inventory": null, "other_current_assets": null, "total_current_assets": 473161000, "net_ppe": null, "goodwill": null, "intangible_assets": 472370000, "goodwill_and_intangibles": 472370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2672251000, "total_assets": 3145412000, "short_term_debt": 130596000, "accounts_payable": 45932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420609000, "long_term_debt": 945929000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2224159000, "total_liabilities": 2644768000, "total_debt": 1076525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94521000, "total_equity": 500644000, "shares_outstanding": 47416268, "operating_cash_flow": 19219000, "stock_based_compensation": 6950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50951000, "dividends_paid": 478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23549000, "free_cash_flow": 60102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54792000", "ebitda": "16099000", "netIncome": "-65307000", "grossProfit": "97235000", "depreciation": "None", "totalRevenue": "266168000", "costOfRevenue": "168933000", "interestIncome": "10067000", "incomeBeforeTax": "-84434000", "interestExpense": "23490000", "operatingIncome": "-59389000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-19127000", "reportedCurrency": "USD", "netInterestIncome": "-13423000", "nonInterestIncome": "None", "operatingExpenses": "156624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70891000", "sellingGeneralAndAdministrative": "76696000", "netIncomeFromContinuingOperations": "-65307000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3145412000", "longTermDebt": "945929000", "shortTermDebt": "130596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "472370000", "reportedCurrency": "USD", "retainedEarnings": "-94521000", "totalLiabilities": "2644768000", "otherCurrentAssets": "124539000", "totalCurrentAssets": "473161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2672251000", "currentAccountsPayable": "45932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1850896000", "totalShareholderEquity": "500644000", "capitalLeaseObligations": "904967000", "otherCurrentLiabilities": "244081000", "totalCurrentLiabilities": "420609000", "otherNonCurrentLiabilities": "67355000", "totalNonCurrentLiabilities": "2224159000", "cashAndShortTermInvestments": "118433000", "commonStockSharesOutstanding": "47416268", "intangibleAssetsExcludingGoodwill": "472370000", "cashAndCashEquivalentsAtCarryingValue": "118433000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65307000", "profitLoss": "None", "dividendPayout": "478000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19219000", "capitalExpenditures": "40883000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23549000", "cashflowFromInvestment": "50951000", "stockBasedCompensation": "6950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70891000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 272100000, "cost_of_revenue": 174498000, "gross_profit": 97602000, "ebit": 214716000, "ebitda": 282522000, "pretax_income": 179788000, "tax_provision": -20365000, "net_income": 200153000, "net_income_to_common": 200153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75092000, "total_current_assets": 513627000, "total_assets": 3211619000, "short_term_debt": 132556000, "long_term_debt": 945586000, "total_debt": 1078142000, "total_liabilities": 2602063000, "total_equity": 609556000, "shares_outstanding": 48037841, "goodwill_and_intangibles": 472815000 }, "cash_flow": { "operating_cash_flow": -48698000, "capital_expenditure": 43609000, "free_cash_flow": -5089000, "dividends_paid": 46362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38334, "ticker_id": 5261, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214716000", "ebitda": "282522000", "netIncome": "200153000", "grossProfit": "97602000", "depreciation": "None", "totalRevenue": "272100000", "costOfRevenue": "174498000", "interestIncome": "11423000", "incomeBeforeTax": "179788000", "interestExpense": "34928000", "operatingIncome": "-68478000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20365000", "reportedCurrency": "USD", "netInterestIncome": "-23505000", "nonInterestIncome": "None", "operatingExpenses": "166080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67806000", "sellingGeneralAndAdministrative": "81272000", "netIncomeFromContinuingOperations": "200153000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3211619000", "longTermDebt": "945586000", "shortTermDebt": "132556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "472815000", "reportedCurrency": "USD", "retainedEarnings": "17137000", "totalLiabilities": "2602063000", "otherCurrentAssets": "119277000", "totalCurrentAssets": "513627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2697992000", "currentAccountsPayable": "48356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828158000", "totalShareholderEquity": "609556000", "capitalLeaseObligations": "882572000", "otherCurrentLiabilities": "144043000", "totalCurrentLiabilities": "373324000", "otherNonCurrentLiabilities": "61639000", "totalNonCurrentLiabilities": "2228739000", "cashAndShortTermInvestments": "75092000", "commonStockSharesOutstanding": "48037841", "intangibleAssetsExcludingGoodwill": "472815000", "cashAndCashEquivalentsAtCarryingValue": "75092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200153000", "profitLoss": "None", "dividendPayout": "46362000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18517000", "operatingCashflow": "-48698000", "capitalExpenditures": "43609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64735000", "cashflowFromInvestment": "60119000", "stockBasedCompensation": "6683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272100000, "cost_of_revenue": 174498000, "gross_profit": 97602000, "research_and_development": null, "selling_general_admin": 81272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214716000, "depreciation_amortisation": 67806000, "ebitda": 282522000, "interest_expense": 34928000, "interest_income": null, "other_non_operating": null, "pretax_income": 179788000, "tax_provision": -20365000, "effective_tax_rate": null, "net_income": 200153000, "net_income_continuing_ops": 200153000, "net_income_to_common": 200153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75092000, "short_term_investments": null, "net_receivables": 319258000, "inventory": null, "other_current_assets": null, "total_current_assets": 513627000, "net_ppe": null, "goodwill": null, "intangible_assets": 472815000, "goodwill_and_intangibles": 472815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2697992000, "total_assets": 3211619000, "short_term_debt": 132556000, "accounts_payable": 48356000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373324000, "long_term_debt": 945586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2228739000, "total_liabilities": 2602063000, "total_debt": 1078142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17137000, "total_equity": 609556000, "shares_outstanding": 48037841, "operating_cash_flow": -48698000, "stock_based_compensation": 6683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 60119000, "dividends_paid": 46362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64735000, "free_cash_flow": -5089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214716000", "ebitda": "282522000", "netIncome": "200153000", "grossProfit": "97602000", "depreciation": "None", "totalRevenue": "272100000", "costOfRevenue": "174498000", "interestIncome": "11423000", "incomeBeforeTax": "179788000", "interestExpense": "34928000", "operatingIncome": "-68478000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20365000", "reportedCurrency": "USD", "netInterestIncome": "-23505000", "nonInterestIncome": "None", "operatingExpenses": "166080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67806000", "sellingGeneralAndAdministrative": "81272000", "netIncomeFromContinuingOperations": "200153000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3211619000", "longTermDebt": "945586000", "shortTermDebt": "132556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "472815000", "reportedCurrency": "USD", "retainedEarnings": "17137000", "totalLiabilities": "2602063000", "otherCurrentAssets": "119277000", "totalCurrentAssets": "513627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2697992000", "currentAccountsPayable": "48356000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828158000", "totalShareholderEquity": "609556000", "capitalLeaseObligations": "882572000", "otherCurrentLiabilities": "144043000", "totalCurrentLiabilities": "373324000", "otherNonCurrentLiabilities": "61639000", "totalNonCurrentLiabilities": "2228739000", "cashAndShortTermInvestments": "75092000", "commonStockSharesOutstanding": "48037841", "intangibleAssetsExcludingGoodwill": "472815000", "cashAndCashEquivalentsAtCarryingValue": "75092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200153000", "profitLoss": "None", "dividendPayout": "46362000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18517000", "operatingCashflow": "-48698000", "capitalExpenditures": "43609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64735000", "cashflowFromInvestment": "60119000", "stockBasedCompensation": "6683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67806000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 275429000, "cost_of_revenue": 173594000, "gross_profit": 101835000, "ebit": -41323000, "ebitda": 45411000, "pretax_income": -70346000, "tax_provision": -13623000, "net_income": -56723000, "net_income_to_common": -56723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166072000, "total_current_assets": 581251000, "total_assets": 2961681000, "short_term_debt": 131654000, "long_term_debt": 945249000, "total_debt": 1076903000, "total_liabilities": 2519553000, "total_equity": 442128000, "shares_outstanding": 47227338, "goodwill_and_intangibles": 54362000 }, "cash_flow": { "operating_cash_flow": -52432000, "capital_expenditure": 25370000, "free_cash_flow": -27062000, "dividends_paid": 45136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38336, "ticker_id": 5261, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41323000", "ebitda": "45411000", "netIncome": "-56723000", "grossProfit": "101835000", "depreciation": "None", "totalRevenue": "275429000", "costOfRevenue": "173594000", "interestIncome": "12567000", "incomeBeforeTax": "-70346000", "interestExpense": "29023000", "operatingIncome": "-50558000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-13623000", "reportedCurrency": "USD", "netInterestIncome": "-11631000", "nonInterestIncome": "None", "operatingExpenses": "152393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86734000", "sellingGeneralAndAdministrative": "65308000", "netIncomeFromContinuingOperations": "-56723000" }, "balance": { "goodwill": "None", "inventory": "56411000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "2961681000", "longTermDebt": "945249000", "shortTermDebt": "131654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54362000", "reportedCurrency": "USD", "retainedEarnings": "-136654000", "totalLiabilities": "2519553000", "otherCurrentAssets": "73541000", "totalCurrentAssets": "581251000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2380430000", "currentAccountsPayable": "29367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827837000", "totalShareholderEquity": "442128000", "capitalLeaseObligations": "882588000", "otherCurrentLiabilities": "194641000", "totalCurrentLiabilities": "355662000", "otherNonCurrentLiabilities": "79435000", "totalNonCurrentLiabilities": "2163891000", "cashAndShortTermInvestments": "166072000", "commonStockSharesOutstanding": "47227338", "intangibleAssetsExcludingGoodwill": "54362000", "cashAndCashEquivalentsAtCarryingValue": "166072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56723000", "profitLoss": "None", "dividendPayout": "45136000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-924000", "operatingCashflow": "-52432000", "capitalExpenditures": "25370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86036000", "cashflowFromInvestment": "62127000", "stockBasedCompensation": "7411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275429000, "cost_of_revenue": 173594000, "gross_profit": 101835000, "research_and_development": null, "selling_general_admin": 65308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41323000, "depreciation_amortisation": 86734000, "ebitda": 45411000, "interest_expense": 29023000, "interest_income": null, "other_non_operating": null, "pretax_income": -70346000, "tax_provision": -13623000, "effective_tax_rate": null, "net_income": -56723000, "net_income_continuing_ops": -56723000, "net_income_to_common": -56723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166072000, "short_term_investments": null, "net_receivables": 341638000, "inventory": 56411000, "other_current_assets": null, "total_current_assets": 581251000, "net_ppe": null, "goodwill": null, "intangible_assets": 54362000, "goodwill_and_intangibles": 54362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2380430000, "total_assets": 2961681000, "short_term_debt": 131654000, "accounts_payable": 29367000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355662000, "long_term_debt": 945249000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2163891000, "total_liabilities": 2519553000, "total_debt": 1076903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136654000, "total_equity": 442128000, "shares_outstanding": 47227338, "operating_cash_flow": -52432000, "stock_based_compensation": 7411000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 62127000, "dividends_paid": 45136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86036000, "free_cash_flow": -27062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41323000", "ebitda": "45411000", "netIncome": "-56723000", "grossProfit": "101835000", "depreciation": "None", "totalRevenue": "275429000", "costOfRevenue": "173594000", "interestIncome": "12567000", "incomeBeforeTax": "-70346000", "interestExpense": "29023000", "operatingIncome": "-50558000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-13623000", "reportedCurrency": "USD", "netInterestIncome": "-11631000", "nonInterestIncome": "None", "operatingExpenses": "152393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86734000", "sellingGeneralAndAdministrative": "65308000", "netIncomeFromContinuingOperations": "-56723000" }, "balance": { "goodwill": "None", "inventory": "56411000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "2961681000", "longTermDebt": "945249000", "shortTermDebt": "131654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54362000", "reportedCurrency": "USD", "retainedEarnings": "-136654000", "totalLiabilities": "2519553000", "otherCurrentAssets": "73541000", "totalCurrentAssets": "581251000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "341638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2380430000", "currentAccountsPayable": "29367000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827837000", "totalShareholderEquity": "442128000", "capitalLeaseObligations": "882588000", "otherCurrentLiabilities": "194641000", "totalCurrentLiabilities": "355662000", "otherNonCurrentLiabilities": "79435000", "totalNonCurrentLiabilities": "2163891000", "cashAndShortTermInvestments": "166072000", "commonStockSharesOutstanding": "47227338", "intangibleAssetsExcludingGoodwill": "54362000", "cashAndCashEquivalentsAtCarryingValue": "166072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56723000", "profitLoss": "None", "dividendPayout": "45136000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-924000", "operatingCashflow": "-52432000", "capitalExpenditures": "25370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86036000", "cashflowFromInvestment": "62127000", "stockBasedCompensation": "7411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86734000", "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": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "income_statement": { "revenue": 228806000, "cost_of_revenue": 126502000, "gross_profit": 102304000, "ebit": -33865000, "ebitda": 18644000, "pretax_income": 1099532000, "tax_provision": -24331000, "net_income": 1123863000, "net_income_to_common": 1123863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192366000, "total_current_assets": 713189000, "total_assets": 3162737000, "short_term_debt": 168965000, "long_term_debt": 944915000, "total_debt": 1113880000, "total_liabilities": 2623537000, "total_equity": 539200000, "shares_outstanding": 47526207, "goodwill_and_intangibles": 56070000 }, "cash_flow": { "operating_cash_flow": 82654000, "capital_expenditure": 37449000, "free_cash_flow": 120103000, "dividends_paid": 44907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 38337, "ticker_id": 5261, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:47.792339+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33865000", "ebitda": "18644000", "netIncome": "1123863000", "grossProfit": "102304000", "depreciation": "None", "totalRevenue": "228806000", "costOfRevenue": "126502000", "interestIncome": "8375000", "incomeBeforeTax": "1099532000", "interestExpense": "29958000", "operatingIncome": "-34604000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24331000", "reportedCurrency": "USD", "netInterestIncome": "-20278000", "nonInterestIncome": "None", "operatingExpenses": "136908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1154614000", "costofGoodsAndServicesSold": "126502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52509000", "sellingGeneralAndAdministrative": "83658000", "netIncomeFromContinuingOperations": "1123863000" }, "balance": { "goodwill": "None", "inventory": "51587000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3162737000", "longTermDebt": "944915000", "shortTermDebt": "168965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "56070000", "reportedCurrency": "USD", "retainedEarnings": "-34795000", "totalLiabilities": "2623537000", "otherCurrentAssets": "431616000", "totalCurrentAssets": "713189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2449548000", "currentAccountsPayable": "30278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1607441000", "shortLongTermDebtTotal": "1909198000", "totalShareholderEquity": "539200000", "capitalLeaseObligations": "912783000", "otherCurrentLiabilities": "216581000", "totalCurrentLiabilities": "415824000", "otherNonCurrentLiabilities": "71173000", "totalNonCurrentLiabilities": "2207713000", "cashAndShortTermInvestments": "192366000", "commonStockSharesOutstanding": "47526207", "intangibleAssetsExcludingGoodwill": "56070000", "cashAndCashEquivalentsAtCarryingValue": "192366000", "accumulatedDepreciationAmortizationPPE": "-1248667000" }, "cashflow": { "netIncome": "1123863000", "profitLoss": "None", "dividendPayout": "44907000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17593000", "operatingCashflow": "82654000", "capitalExpenditures": "37449000", "changeInReceivables": "-4058000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52464000", "cashflowFromInvestment": "-22316000", "stockBasedCompensation": "6249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7364000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228806000, "cost_of_revenue": 126502000, "gross_profit": 102304000, "research_and_development": null, "selling_general_admin": 83658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33865000, "depreciation_amortisation": 52509000, "ebitda": 18644000, "interest_expense": 29958000, "interest_income": null, "other_non_operating": null, "pretax_income": 1099532000, "tax_provision": -24331000, "effective_tax_rate": null, "net_income": 1123863000, "net_income_continuing_ops": 1123863000, "net_income_to_common": 1123863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192366000, "short_term_investments": null, "net_receivables": 89207000, "inventory": 51587000, "other_current_assets": null, "total_current_assets": 713189000, "net_ppe": null, "goodwill": null, "intangible_assets": 56070000, "goodwill_and_intangibles": 56070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2449548000, "total_assets": 3162737000, "short_term_debt": 168965000, "accounts_payable": 30278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415824000, "long_term_debt": 944915000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2207713000, "total_liabilities": 2623537000, "total_debt": 1113880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34795000, "total_equity": 539200000, "shares_outstanding": 47526207, "operating_cash_flow": 82654000, "stock_based_compensation": 6249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22316000, "dividends_paid": 44907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52464000, "free_cash_flow": 120103000, "net_change_in_cash": 7364000 }, "raw_data": { "income": { "ebit": "-33865000", "ebitda": "18644000", "netIncome": "1123863000", "grossProfit": "102304000", "depreciation": "None", "totalRevenue": "228806000", "costOfRevenue": "126502000", "interestIncome": "8375000", "incomeBeforeTax": "1099532000", "interestExpense": "29958000", "operatingIncome": "-34604000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24331000", "reportedCurrency": "USD", "netInterestIncome": "-20278000", "nonInterestIncome": "None", "operatingExpenses": "136908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1154614000", "costofGoodsAndServicesSold": "126502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52509000", "sellingGeneralAndAdministrative": "83658000", "netIncomeFromContinuingOperations": "1123863000" }, "balance": { "goodwill": "None", "inventory": "51587000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "3162737000", "longTermDebt": "944915000", "shortTermDebt": "168965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "56070000", "reportedCurrency": "USD", "retainedEarnings": "-34795000", "totalLiabilities": "2623537000", "otherCurrentAssets": "431616000", "totalCurrentAssets": "713189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2449548000", "currentAccountsPayable": "30278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1607441000", "shortLongTermDebtTotal": "1909198000", "totalShareholderEquity": "539200000", "capitalLeaseObligations": "912783000", "otherCurrentLiabilities": "216581000", "totalCurrentLiabilities": "415824000", "otherNonCurrentLiabilities": "71173000", "totalNonCurrentLiabilities": "2207713000", "cashAndShortTermInvestments": "192366000", "commonStockSharesOutstanding": "47526207", "intangibleAssetsExcludingGoodwill": "56070000", "cashAndCashEquivalentsAtCarryingValue": "192366000", "accumulatedDepreciationAmortizationPPE": "-1248667000" }, "cashflow": { "netIncome": "1123863000", "profitLoss": "None", "dividendPayout": "44907000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17593000", "operatingCashflow": "82654000", "capitalExpenditures": "37449000", "changeInReceivables": "-4058000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52464000", "cashflowFromInvestment": "-22316000", "stockBasedCompensation": "6249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7364000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }