{ "ticker": { "uuid": "5391f013-a625-4b58-8e3f-57e5234465b1", "symbol": "BHR", "name": "Braemar Hotel & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/5391f013-a625-4b58-8e3f-57e5234465b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5391f013-a625-4b58-8e3f-57e5234465b1/" }, "ticker_metadata": { "id": 445, "uuid": "5391f013-a625-4b58-8e3f-57e5234465b1", "symbol": "BHR", "name": "Braemar Hotel & Resorts Inc", "asset_type": "equity", "market_cap": 181876000, "stock_exchange_id": 3, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "Braemar Hotel & Resorts Inc (BHR) is a distinguished real estate investment trust (REIT) specializing in the acquisition and management of luxury hotels and resorts in prime U.S. markets. With a seasoned leadership team dedicated to maximizing asset performance, BHR is well-equipped to navigate the dynamic hospitality landscape and leverage potential recovery trends in tourism. The company employs a disciplined investment approach, enhancing operational efficiencies while offering institutional investors a compelling opportunity to diversify their portfolios within the high-potential lodging sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5391f013-a625-4b58-8e3f-57e5234465b1", "symbol": "BHR", "name": "Braemar Hotel & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/5391f013-a625-4b58-8e3f-57e5234465b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/5391f013-a625-4b58-8e3f-57e5234465b1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.92, "quality": 0.11, "momentum": 0.33, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.5, "market_cap": 169052500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1292, "shareholder_yield": 0.2736, "roe": -0.0322, "piotroski_f_score": 4, "momentum_12_1": 0.2283, "volatility_252d": 0.487 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:18.635777+00:00", "batch_id": "" }, "size": { "price_close": 2.5, "market_cap": 169052500, "market_cap_usd": 169052500, "enterprise_value": 1299561500, "shares_outstanding": 67621000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3486, "ptbv_ratio": 0.3505, "ps_ratio": 0.2425, "pcf_ratio": 3.553, "pfcf_ratio": 1.0675, "ev_ebitda": 7.7414, "ev_ebit": 17.1473, "ev_sales": 1.864, "ev_fcf": 8.206, "earnings_yield": null, "fcf_yield": 0.1219, "price_to_sales": 0.2425, "price_to_book": 0.3486, "price_to_cashflow": 3.553, "ebitda_to_ev": 0.1292, "sales_yield": 0.5365 }, "yield": { "dividend_yield": 0.2736, "buyback_yield": 0, "shareholder_yield": 0.2736, "debt_paydown_yield": null, "total_yield": 0.2736 }, "quality": { "gross_margin": 0.1205, "operating_margin": 0.1087, "net_margin": -0.0224, "ebitda_margin": 0.2408, "fcf_margin": 0.2272, "roe": -0.0322, "roa": -0.0084, "roic": 0.0352, "roc_greenblatt": null, "asset_turnover": 0.377, "cash_conversion": -10.1439, "accruals_ratio": -0.0342, "sbc_to_revenue": -0.0006, "piotroski_f_score": 4, "altman_z_score": 0.2423, "earnings_stability_5y": 6.3842, "revenue_stability_5y": 0.3413, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0454, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7768, "net_debt_to_ebitda": 6.7344, "debt_to_assets": 0.6614, "interest_coverage": 0.8213, "current_ratio": 2.0496, "quick_ratio": 2.0081, "net_debt": 1130509000, "local_beta": 0.0012, "volatility_252d": 0.487, "volatility_60d": 0.9617, "max_drawdown_12m": -0.2727, "risk_adjusted_momentum": 0.4687 }, "growth": { "revenue_growth_1y": -0.0386, "revenue_growth_3y_cagr": 0.0169, "revenue_growth_5y_cagr": 0.2541, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4597, "book_value_growth_1y": -0.2874, "revenue_growth": -0.0386, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1071, "price_return_3m": -0.0909, "price_return_6m": -0.0402, "price_return_9m": -0.1308, "price_return_12m": 0.0967, "price_return_12m_ex1m": 0.2283, "momentum_6m": -0.0402, "momentum_12m": 0.0967, "momentum_12_1": 0.2283, "distance_from_52w_high": -0.1883, "distance_from_52w_low": 0.2453, "relative_strength": -0.0033 }, "raw_ttm": { "revenue_ttm": 697178000, "gross_profit_ttm": 84017000, "ebit_ttm": 75788000, "ebitda_ttm": 167871000, "net_income_ttm": -15612000, "eps_diluted_ttm": -0.2309, "operating_cash_flow_ttm": 47580000, "capital_expenditure_ttm": 110787000, "fcf_ttm": 158367000, "dividends_paid_ttm": 46258000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92274000, "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_current_liabilities": 117219000, "net_ppe": null, "total_assets": 1849497000, "total_debt": 1223248000, "total_equity": 484929000, "net_working_capital": 147514000, "book_value_per_share": 7.1713, "retained_earnings": -561566000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 482277000, "tangible_book_per_share": 7.1321 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 4, "rank_ps": 7, "rank_pcf": 11, "rank_ev_ebitda": 25, "rank_ev_ebit": 63, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 75, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 91, "rank_fcf_margin": 41, "rank_piotroski": 75, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 53 }, "composites": { "value_composite": 8, "quality_composite": 89, "momentum_composite": 67, "growth_composite": 81, "yield_composite": 2, "svqf_composite": 26, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 57, "overall_composite": 33, "quality_value_composite": 0.3181, "os_score": 0.67, "value_percentile": 0.92, "quality_percentile": 0.11, "momentum_percentile": 0.33, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 23, "all_cap_buyback_rank": 6, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 57, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3687, "ticker_id": 445, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:18.635777+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.5, "market_cap": 169052500, "market_cap_usd": 169052500, "enterprise_value": 1299561500, "shares_outstanding": 67621000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.34861289, "ptbv_ratio": 0.35052988, "ps_ratio": 0.24248112, "pcf_ratio": 3.55301597, "pfcf_ratio": 1.06747302, "ev_ebitda": 7.74142943, "ev_ebit": 17.14732543, "ev_sales": 1.86403114, "ev_fcf": 8.20601198, "earnings_yield": null, "fcf_yield": 0.12186187, "dividend_yield": 0.27363097, "buyback_yield": 0, "shareholder_yield": 0.27363097, "debt_paydown_yield": null, "total_yield": 0.27363097, "gross_margin": 0.12051011, "operating_margin": 0.10870682, "net_margin": -0.02239313, "ebitda_margin": 0.24078643, "fcf_margin": 0.22715433, "roe": -0.0321944, "roa": -0.00844121, "roic": 0.03518612, "roc_greenblatt": null, "asset_turnover": 0.37695546, "cash_conversion": -10.14392775, "accruals_ratio": -0.03416713, "sbc_to_revenue": -0.00057087, "debt_to_equity": 2.77682919, "net_debt_to_ebitda": 6.73439129, "debt_to_assets": 0.66139496, "interest_coverage": 0.82133645, "current_ratio": 2.049608, "quick_ratio": 2.00806183, "net_debt": 1130509000, "revenue_growth_1y": -0.03856746, "revenue_growth_3y_cagr": 0.01685431, "revenue_growth_5y_cagr": 0.25406821, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.45967095, "book_value_growth_1y": -0.28739975, "piotroski_f_score": 4, "altman_z_score": 0.24225084, "earnings_stability_5y": 6.384161, "revenue_stability_5y": 0.34134, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10714286, "price_return_3m": -0.09090909, "price_return_6m": -0.04015972, "price_return_9m": -0.1308278, "price_return_12m": 0.09668363, "price_return_12m_ex1m": 0.22828566, "distance_from_52w_high": -0.18831169, "distance_from_52w_low": 0.24526798, "relative_strength": -0.00327995, "local_beta": 0.0012, "volatility_252d": 0.48704, "volatility_60d": 0.961735, "max_drawdown_12m": -0.27272727, "revenue_ttm": 697178000, "gross_profit_ttm": 84017000, "ebit_ttm": 75788000, "ebitda_ttm": 167871000, "net_income_ttm": -15612000, "eps_diluted_ttm": -0.23087502, "operating_cash_flow_ttm": 47580000, "capital_expenditure_ttm": 110787000, "fcf_ttm": 158367000, "dividends_paid_ttm": 46258000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92274000, "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_current_liabilities": 117219000, "net_ppe": null, "total_assets": 1849497000, "total_debt": 1223248000, "total_equity": 484929000, "net_working_capital": 147514000, "book_value_per_share": 7.17127815, "retained_earnings": -561566000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 482277000, "tangible_book_per_share": 7.13205957, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 4, "rank_ps": 7, "rank_pcf": 11, "rank_ev_ebitda": 25, "rank_ev_ebit": 63, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 75, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 91, "rank_fcf_margin": 41, "rank_piotroski": 75, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 53, "value_composite": 8, "quality_composite": 89, "momentum_composite": 67, "growth_composite": 81, "yield_composite": 2, "svqf_composite": 26, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 57, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 23, "all_cap_buyback_rank": 6, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.5, "os": 0.67, "value": 0.92, "quality": 0.11, "momentum": 0.33, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2736, "roe": -0.0322, "momentum_12_1": 0.2283, "complete_fields": { "id": 3687, "ticker_id": 445, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:18.635777+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.5, "market_cap": 169052500, "market_cap_usd": 169052500, "enterprise_value": 1299561500, "shares_outstanding": 67621000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.34861289, "ptbv_ratio": 0.35052988, "ps_ratio": 0.24248112, "pcf_ratio": 3.55301597, "pfcf_ratio": 1.06747302, "ev_ebitda": 7.74142943, "ev_ebit": 17.14732543, "ev_sales": 1.86403114, "ev_fcf": 8.20601198, "earnings_yield": null, "fcf_yield": 0.12186187, "dividend_yield": 0.27363097, "buyback_yield": 0, "shareholder_yield": 0.27363097, "debt_paydown_yield": null, "total_yield": 0.27363097, "gross_margin": 0.12051011, "operating_margin": 0.10870682, "net_margin": -0.02239313, "ebitda_margin": 0.24078643, "fcf_margin": 0.22715433, "roe": -0.0321944, "roa": -0.00844121, "roic": 0.03518612, "roc_greenblatt": null, "asset_turnover": 0.37695546, "cash_conversion": -10.14392775, "accruals_ratio": -0.03416713, "sbc_to_revenue": -0.00057087, "debt_to_equity": 2.77682919, "net_debt_to_ebitda": 6.73439129, "debt_to_assets": 0.66139496, "interest_coverage": 0.82133645, "current_ratio": 2.049608, "quick_ratio": 2.00806183, "net_debt": 1130509000, "revenue_growth_1y": -0.03856746, "revenue_growth_3y_cagr": 0.01685431, "revenue_growth_5y_cagr": 0.25406821, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.45967095, "book_value_growth_1y": -0.28739975, "piotroski_f_score": 4, "altman_z_score": 0.24225084, "earnings_stability_5y": 6.384161, "revenue_stability_5y": 0.34134, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10714286, "price_return_3m": -0.09090909, "price_return_6m": -0.04015972, "price_return_9m": -0.1308278, "price_return_12m": 0.09668363, "price_return_12m_ex1m": 0.22828566, "distance_from_52w_high": -0.18831169, "distance_from_52w_low": 0.24526798, "relative_strength": -0.00327995, "local_beta": 0.0012, "volatility_252d": 0.48704, "volatility_60d": 0.961735, "max_drawdown_12m": -0.27272727, "revenue_ttm": 697178000, "gross_profit_ttm": 84017000, "ebit_ttm": 75788000, "ebitda_ttm": 167871000, "net_income_ttm": -15612000, "eps_diluted_ttm": -0.23087502, "operating_cash_flow_ttm": 47580000, "capital_expenditure_ttm": 110787000, "fcf_ttm": 158367000, "dividends_paid_ttm": 46258000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 92274000, "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_current_liabilities": 117219000, "net_ppe": null, "total_assets": 1849497000, "total_debt": 1223248000, "total_equity": 484929000, "net_working_capital": 147514000, "book_value_per_share": 7.17127815, "retained_earnings": -561566000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 482277000, "tangible_book_per_share": 7.13205957, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 4, "rank_ps": 7, "rank_pcf": 11, "rank_ev_ebitda": 25, "rank_ev_ebit": 63, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 75, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 91, "rank_fcf_margin": 41, "rank_piotroski": 75, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 53, "value_composite": 8, "quality_composite": 89, "momentum_composite": 67, "growth_composite": 81, "yield_composite": 2, "svqf_composite": 26, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 57, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 23, "all_cap_buyback_rank": 6, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "ebit": 72536000, "ebitda": 165114000, "pretax_income": -26431000, "tax_provision": 1979000, "net_income": -22318000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1177727000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 40778000, "capital_expenditure": 77904000, "free_cash_flow": 118682000, "dividends_paid": 47339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226652, "ticker_id": 445, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72536000", "ebitda": "165114000", "netIncome": "-22318000", "grossProfit": "-8007000", "depreciation": "None", "totalRevenue": "704015000", "costOfRevenue": "711594000", "interestIncome": "6246000", "incomeBeforeTax": "-26431000", "interestExpense": "88361000", "operatingIncome": "43088000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1979000", "reportedCurrency": "USD", "netInterestIncome": "-92293000", "nonInterestIncome": "None", "operatingExpenses": "-51095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "711594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92578000", "sellingGeneralAndAdministrative": "11749000", "netIncomeFromContinuingOperations": "-28410000" }, "balance": { "goodwill": "None", "inventory": "4741000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "1861732000", "longTermDebt": "1103450000", "shortTermDebt": "74277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-568503000", "totalLiabilities": "1336611000", "otherCurrentAssets": "None", "totalCurrentAssets": "161938000", "currentLongTermDebt": "None", "longTermInvestments": "89000", "shortTermInvestments": "None", "currentNetReceivables": "32843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33489000", "currentAccountsPayable": "142123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1589010000", "shortLongTermDebtTotal": "1174430000", "totalShareholderEquity": "504021000", "capitalLeaseObligations": "20058000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "74277000", "otherNonCurrentLiabilities": "25572000", "totalNonCurrentLiabilities": "1262334000", "cashAndShortTermInvestments": "124354000", "commonStockSharesOutstanding": "67621000", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "124354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22318000", "profitLoss": "None", "dividendPayout": "47339000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40778000", "capitalExpenditures": "77904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254347000", "cashflowFromInvestment": "195345000", "stockBasedCompensation": "-446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704015000, "cost_of_revenue": 711594000, "gross_profit": -8007000, "research_and_development": null, "selling_general_admin": 11749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72536000, "depreciation_amortisation": 92578000, "ebitda": 165114000, "interest_expense": 88361000, "interest_income": null, "other_non_operating": null, "pretax_income": -26431000, "tax_provision": 1979000, "effective_tax_rate": null, "net_income": -22318000, "net_income_continuing_ops": -28410000, "net_income_to_common": -22318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124354000, "short_term_investments": null, "net_receivables": 32843000, "inventory": 4741000, "other_current_assets": null, "total_current_assets": 161938000, "net_ppe": null, "goodwill": null, "intangible_assets": 2746000, "goodwill_and_intangibles": 2746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33489000, "total_assets": 1861732000, "short_term_debt": 74277000, "accounts_payable": 142123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74277000, "long_term_debt": 1103450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1262334000, "total_liabilities": 1336611000, "total_debt": 1177727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -568503000, "total_equity": 504021000, "shares_outstanding": 67621000, "operating_cash_flow": 40778000, "stock_based_compensation": -446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 195345000, "dividends_paid": 47339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -254347000, "free_cash_flow": 118682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72536000", "ebitda": "165114000", "netIncome": "-22318000", "grossProfit": "-8007000", "depreciation": "None", "totalRevenue": "704015000", "costOfRevenue": "711594000", "interestIncome": "6246000", "incomeBeforeTax": "-26431000", "interestExpense": "88361000", "operatingIncome": "43088000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1979000", "reportedCurrency": "USD", "netInterestIncome": "-92293000", "nonInterestIncome": "None", "operatingExpenses": "-51095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "711594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92578000", "sellingGeneralAndAdministrative": "11749000", "netIncomeFromContinuingOperations": "-28410000" }, "balance": { "goodwill": "None", "inventory": "4741000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "1861732000", "longTermDebt": "1103450000", "shortTermDebt": "74277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-568503000", "totalLiabilities": "1336611000", "otherCurrentAssets": "None", "totalCurrentAssets": "161938000", "currentLongTermDebt": "None", "longTermInvestments": "89000", "shortTermInvestments": "None", "currentNetReceivables": "32843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33489000", "currentAccountsPayable": "142123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1589010000", "shortLongTermDebtTotal": "1174430000", "totalShareholderEquity": "504021000", "capitalLeaseObligations": "20058000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "74277000", "otherNonCurrentLiabilities": "25572000", "totalNonCurrentLiabilities": "1262334000", "cashAndShortTermInvestments": "124354000", "commonStockSharesOutstanding": "67621000", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "124354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22318000", "profitLoss": "None", "dividendPayout": "47339000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40778000", "capitalExpenditures": "77904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254347000", "cashflowFromInvestment": "195345000", "stockBasedCompensation": "-446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93006000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 728404000, "cost_of_revenue": 574725000, "gross_profit": 153679000, "ebit": 128729000, "ebitda": 227915000, "pretax_income": 20605000, "tax_provision": 842000, "net_income": -1693000, "net_income_to_common": -1693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135465000, "total_current_assets": 258103000, "total_assets": 2136059000, "short_term_debt": 294396000, "long_term_debt": 1210018000, "total_debt": 1504414000, "total_liabilities": 1413889000, "total_equity": 695573000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 3125000 }, "cash_flow": { "operating_cash_flow": 66817000, "capital_expenditure": 70598000, "free_cash_flow": 137415000, "dividends_paid": 51558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226657, "ticker_id": 445, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128729000", "ebitda": "227915000", "netIncome": "-1693000", "grossProfit": "153679000", "depreciation": "None", "totalRevenue": "728404000", "costOfRevenue": "574725000", "interestIncome": "7135000", "incomeBeforeTax": "20605000", "interestExpense": "108124000", "operatingIncome": "128750000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "842000", "reportedCurrency": "USD", "netInterestIncome": "-100989000", "nonInterestIncome": "None", "operatingExpenses": "24929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99186000", "sellingGeneralAndAdministrative": "14361000", "netIncomeFromContinuingOperations": "19763000" }, "balance": { "goodwill": "None", "inventory": "4664000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2136059000", "longTermDebt": "1210018000", "shortTermDebt": "294396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3125000", "reportedCurrency": "USD", "retainedEarnings": "-477804000", "totalLiabilities": "1413889000", "otherCurrentAssets": "85864000", "totalCurrentAssets": "258103000", "currentLongTermDebt": "None", "longTermInvestments": "41680000", "shortTermInvestments": "None", "currentNetReceivables": "31754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1877956000", "currentAccountsPayable": "84866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1813538000", "shortLongTermDebtTotal": "1230002000", "totalShareholderEquity": "695573000", "capitalLeaseObligations": "19984000", "otherCurrentLiabilities": "74753000", "totalCurrentLiabilities": "454015000", "otherNonCurrentLiabilities": "24268000", "totalNonCurrentLiabilities": "959874000", "cashAndShortTermInvestments": "135465000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3125000", "cashAndCashEquivalentsAtCarryingValue": "135465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19763000", "profitLoss": "None", "dividendPayout": "51558000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66817000", "capitalExpenditures": "70598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83772000", "cashflowFromInvestment": "35509000", "stockBasedCompensation": "2611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 728404000, "cost_of_revenue": 574725000, "gross_profit": 153679000, "research_and_development": null, "selling_general_admin": 14361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128729000, "depreciation_amortisation": 99186000, "ebitda": 227915000, "interest_expense": 108124000, "interest_income": null, "other_non_operating": null, "pretax_income": 20605000, "tax_provision": 842000, "effective_tax_rate": null, "net_income": -1693000, "net_income_continuing_ops": 19763000, "net_income_to_common": -1693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135465000, "short_term_investments": null, "net_receivables": 31754000, "inventory": 4664000, "other_current_assets": null, "total_current_assets": 258103000, "net_ppe": null, "goodwill": null, "intangible_assets": 3125000, "goodwill_and_intangibles": 3125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1877956000, "total_assets": 2136059000, "short_term_debt": 294396000, "accounts_payable": 84866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454015000, "long_term_debt": 1210018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959874000, "total_liabilities": 1413889000, "total_debt": 1504414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477804000, "total_equity": 695573000, "shares_outstanding": 66500000, "operating_cash_flow": 66817000, "stock_based_compensation": 2611000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35509000, "dividends_paid": 51558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83772000, "free_cash_flow": 137415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128729000", "ebitda": "227915000", "netIncome": "-1693000", "grossProfit": "153679000", "depreciation": "None", "totalRevenue": "728404000", "costOfRevenue": "574725000", "interestIncome": "7135000", "incomeBeforeTax": "20605000", "interestExpense": "108124000", "operatingIncome": "128750000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "842000", "reportedCurrency": "USD", "netInterestIncome": "-100989000", "nonInterestIncome": "None", "operatingExpenses": "24929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "574725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99186000", "sellingGeneralAndAdministrative": "14361000", "netIncomeFromContinuingOperations": "19763000" }, "balance": { "goodwill": "None", "inventory": "4664000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2136059000", "longTermDebt": "1210018000", "shortTermDebt": "294396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3125000", "reportedCurrency": "USD", "retainedEarnings": "-477804000", "totalLiabilities": "1413889000", "otherCurrentAssets": "85864000", "totalCurrentAssets": "258103000", "currentLongTermDebt": "None", "longTermInvestments": "41680000", "shortTermInvestments": "None", "currentNetReceivables": "31754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1877956000", "currentAccountsPayable": "84866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1813538000", "shortLongTermDebtTotal": "1230002000", "totalShareholderEquity": "695573000", "capitalLeaseObligations": "19984000", "otherCurrentLiabilities": "74753000", "totalCurrentLiabilities": "454015000", "otherNonCurrentLiabilities": "24268000", "totalNonCurrentLiabilities": "959874000", "cashAndShortTermInvestments": "135465000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "3125000", "cashAndCashEquivalentsAtCarryingValue": "135465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19763000", "profitLoss": "None", "dividendPayout": "51558000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66817000", "capitalExpenditures": "70598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83772000", "cashflowFromInvestment": "35509000", "stockBasedCompensation": "2611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99186000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 739343000, "cost_of_revenue": 570875000, "gross_profit": 168468000, "ebit": 66280000, "ebitda": 160026000, "pretax_income": -27939000, "tax_provision": 2689000, "net_income": -27017000, "net_income_to_common": -27017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85599000, "total_current_assets": 241229000, "total_assets": 2226824000, "short_term_debt": 3430000, "long_term_debt": 1162444000, "total_debt": 1165874000, "total_liabilities": 1408298000, "total_equity": 795065000, "shares_outstanding": 65989000, "goodwill_and_intangibles": 3504000 }, "cash_flow": { "operating_cash_flow": 84711000, "capital_expenditure": 75000, "free_cash_flow": 84786000, "dividends_paid": 52563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226662, "ticker_id": 445, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66280000", "ebitda": "160026000", "netIncome": "-27017000", "grossProfit": "168468000", "depreciation": "None", "totalRevenue": "739343000", "costOfRevenue": "570875000", "interestIncome": "7134000", "incomeBeforeTax": "-27939000", "interestExpense": "94219000", "operatingIncome": "61673000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2689000", "reportedCurrency": "USD", "netInterestIncome": "-81518000", "nonInterestIncome": "None", "operatingExpenses": "106795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93746000", "sellingGeneralAndAdministrative": "13523000", "netIncomeFromContinuingOperations": "-13698000" }, "balance": { "goodwill": "None", "inventory": "5003000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "2226824000", "longTermDebt": "1162444000", "shortTermDebt": "3430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3504000", "reportedCurrency": "USD", "retainedEarnings": "-412199000", "totalLiabilities": "1408298000", "otherCurrentAssets": "90842000", "totalCurrentAssets": "241229000", "currentLongTermDebt": "None", "longTermInvestments": "1674000", "shortTermInvestments": "2847000", "currentNetReceivables": "56938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1985595000", "currentAccountsPayable": "100467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1962591000", "shortLongTermDebtTotal": "1222823000", "totalShareholderEquity": "795065000", "capitalLeaseObligations": "60379000", "otherCurrentLiabilities": "65682000", "totalCurrentLiabilities": "166149000", "otherNonCurrentLiabilities": "22756000", "totalNonCurrentLiabilities": "1242149000", "cashAndShortTermInvestments": "85599000", "commonStockSharesOutstanding": "65989000", "intangibleAssetsExcludingGoodwill": "3504000", "cashAndCashEquivalentsAtCarryingValue": "85599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30628000", "profitLoss": "None", "dividendPayout": "52563000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11264000", "operatingCashflow": "84711000", "capitalExpenditures": "75000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156838000", "cashflowFromInvestment": "-77066000", "stockBasedCompensation": "9244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739343000, "cost_of_revenue": 570875000, "gross_profit": 168468000, "research_and_development": 0.04, "selling_general_admin": 13523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66280000, "depreciation_amortisation": 93746000, "ebitda": 160026000, "interest_expense": 94219000, "interest_income": null, "other_non_operating": null, "pretax_income": -27939000, "tax_provision": 2689000, "effective_tax_rate": null, "net_income": -27017000, "net_income_continuing_ops": -13698000, "net_income_to_common": -27017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85599000, "short_term_investments": 2847000, "net_receivables": 56938000, "inventory": 5003000, "other_current_assets": null, "total_current_assets": 241229000, "net_ppe": null, "goodwill": null, "intangible_assets": 3504000, "goodwill_and_intangibles": 3504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1985595000, "total_assets": 2226824000, "short_term_debt": 3430000, "accounts_payable": 100467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166149000, "long_term_debt": 1162444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1242149000, "total_liabilities": 1408298000, "total_debt": 1165874000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -412199000, "total_equity": 795065000, "shares_outstanding": 65989000, "operating_cash_flow": 84711000, "stock_based_compensation": 9244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77066000, "dividends_paid": 52563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156838000, "free_cash_flow": 84786000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66280000", "ebitda": "160026000", "netIncome": "-27017000", "grossProfit": "168468000", "depreciation": "None", "totalRevenue": "739343000", "costOfRevenue": "570875000", "interestIncome": "7134000", "incomeBeforeTax": "-27939000", "interestExpense": "94219000", "operatingIncome": "61673000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2689000", "reportedCurrency": "USD", "netInterestIncome": "-81518000", "nonInterestIncome": "None", "operatingExpenses": "106795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93746000", "sellingGeneralAndAdministrative": "13523000", "netIncomeFromContinuingOperations": "-13698000" }, "balance": { "goodwill": "None", "inventory": "5003000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "2226824000", "longTermDebt": "1162444000", "shortTermDebt": "3430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3504000", "reportedCurrency": "USD", "retainedEarnings": "-412199000", "totalLiabilities": "1408298000", "otherCurrentAssets": "90842000", "totalCurrentAssets": "241229000", "currentLongTermDebt": "None", "longTermInvestments": "1674000", "shortTermInvestments": "2847000", "currentNetReceivables": "56938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1985595000", "currentAccountsPayable": "100467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1962591000", "shortLongTermDebtTotal": "1222823000", "totalShareholderEquity": "795065000", "capitalLeaseObligations": "60379000", "otherCurrentLiabilities": "65682000", "totalCurrentLiabilities": "166149000", "otherNonCurrentLiabilities": "22756000", "totalNonCurrentLiabilities": "1242149000", "cashAndShortTermInvestments": "85599000", "commonStockSharesOutstanding": "65989000", "intangibleAssetsExcludingGoodwill": "3504000", "cashAndCashEquivalentsAtCarryingValue": "85599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30628000", "profitLoss": "None", "dividendPayout": "52563000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11264000", "operatingCashflow": "84711000", "capitalExpenditures": "75000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156838000", "cashflowFromInvestment": "-77066000", "stockBasedCompensation": "9244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93746000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 669585000, "cost_of_revenue": 505100000, "gross_profit": 164485000, "ebit": 75557000, "ebitda": 154153000, "pretax_income": 23391000, "tax_provision": 4043000, "net_income": 17761000, "net_income_to_common": 17761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261541000, "total_current_assets": 406989000, "total_assets": 2397714000, "short_term_debt": 60692000, "long_term_debt": 1334130000, "total_debt": 1394822000, "total_liabilities": 1963396000, "total_equity": 410109000, "shares_outstanding": 69687000, "goodwill_and_intangibles": 3883000 }, "cash_flow": { "operating_cash_flow": 109483000, "capital_expenditure": 403593000, "free_cash_flow": 513076000, "dividends_paid": 20763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226667, "ticker_id": 445, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75557000", "ebitda": "154153000", "netIncome": "17761000", "grossProfit": "164485000", "depreciation": "None", "totalRevenue": "669585000", "costOfRevenue": "505100000", "interestIncome": "45353000", "incomeBeforeTax": "23391000", "interestExpense": "52166000", "operatingIncome": "68393000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4043000", "reportedCurrency": "USD", "netInterestIncome": "-49489000", "nonInterestIncome": "None", "operatingExpenses": "96092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "7164000", "costofGoodsAndServicesSold": "505100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78596000", "sellingGeneralAndAdministrative": "18084000", "netIncomeFromContinuingOperations": "19348000" }, "balance": { "goodwill": "None", "inventory": "5238000", "commonStock": "699000", "currentDebt": "None", "investments": "None", "totalAssets": "2397714000", "longTermDebt": "1334130000", "shortTermDebt": "60692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3883000", "reportedCurrency": "USD", "retainedEarnings": "-324740000", "totalLiabilities": "1963396000", "otherCurrentAssets": "61199000", "totalCurrentAssets": "406989000", "currentLongTermDebt": "None", "longTermInvestments": "1689000", "shortTermInvestments": "2325093000", "currentNetReceivables": "79011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1990725000", "currentAccountsPayable": "133978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1964050000", "shortLongTermDebtTotal": "1394822000", "totalShareholderEquity": "410109000", "capitalLeaseObligations": "60692000", "otherCurrentLiabilities": "20285000", "totalCurrentLiabilities": "154263000", "otherNonCurrentLiabilities": "22343000", "totalNonCurrentLiabilities": "1809133000", "cashAndShortTermInvestments": "261541000", "commonStockSharesOutstanding": "69687000", "intangibleAssetsExcludingGoodwill": "3883000", "cashAndCashEquivalentsAtCarryingValue": "261541000", "accumulatedDepreciationAmortizationPPE": "440492000" }, "cashflow": { "netIncome": "19348000", "profitLoss": "None", "dividendPayout": "20763000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109483000", "capitalExpenditures": "403593000", "changeInReceivables": "-9088000", "changeInExchangeRate": "None", "cashflowFromFinancing": "345057000", "cashflowFromInvestment": "-402218000", "stockBasedCompensation": "11285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52322000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669585000, "cost_of_revenue": 505100000, "gross_profit": 164485000, "research_and_development": 0.03, "selling_general_admin": 18084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75557000, "depreciation_amortisation": 78596000, "ebitda": 154153000, "interest_expense": 52166000, "interest_income": null, "other_non_operating": null, "pretax_income": 23391000, "tax_provision": 4043000, "effective_tax_rate": null, "net_income": 17761000, "net_income_continuing_ops": 19348000, "net_income_to_common": 17761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261541000, "short_term_investments": 2325093000, "net_receivables": 79011000, "inventory": 5238000, "other_current_assets": null, "total_current_assets": 406989000, "net_ppe": null, "goodwill": null, "intangible_assets": 3883000, "goodwill_and_intangibles": 3883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1990725000, "total_assets": 2397714000, "short_term_debt": 60692000, "accounts_payable": 133978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154263000, "long_term_debt": 1334130000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1809133000, "total_liabilities": 1963396000, "total_debt": 1394822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -324740000, "total_equity": 410109000, "shares_outstanding": 69687000, "operating_cash_flow": 109483000, "stock_based_compensation": 11285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -402218000, "dividends_paid": 20763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 345057000, "free_cash_flow": 513076000, "net_change_in_cash": 52322000 }, "raw_data": { "income": { "ebit": "75557000", "ebitda": "154153000", "netIncome": "17761000", "grossProfit": "164485000", "depreciation": "None", "totalRevenue": "669585000", "costOfRevenue": "505100000", "interestIncome": "45353000", "incomeBeforeTax": "23391000", "interestExpense": "52166000", "operatingIncome": "68393000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4043000", "reportedCurrency": "USD", "netInterestIncome": "-49489000", "nonInterestIncome": "None", "operatingExpenses": "96092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "7164000", "costofGoodsAndServicesSold": "505100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78596000", "sellingGeneralAndAdministrative": "18084000", "netIncomeFromContinuingOperations": "19348000" }, "balance": { "goodwill": "None", "inventory": "5238000", "commonStock": "699000", "currentDebt": "None", "investments": "None", "totalAssets": "2397714000", "longTermDebt": "1334130000", "shortTermDebt": "60692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3883000", "reportedCurrency": "USD", "retainedEarnings": "-324740000", "totalLiabilities": "1963396000", "otherCurrentAssets": "61199000", "totalCurrentAssets": "406989000", "currentLongTermDebt": "None", "longTermInvestments": "1689000", "shortTermInvestments": "2325093000", "currentNetReceivables": "79011000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1990725000", "currentAccountsPayable": "133978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1964050000", "shortLongTermDebtTotal": "1394822000", "totalShareholderEquity": "410109000", "capitalLeaseObligations": "60692000", "otherCurrentLiabilities": "20285000", "totalCurrentLiabilities": "154263000", "otherNonCurrentLiabilities": "22343000", "totalNonCurrentLiabilities": "1809133000", "cashAndShortTermInvestments": "261541000", "commonStockSharesOutstanding": "69687000", "intangibleAssetsExcludingGoodwill": "3883000", "cashAndCashEquivalentsAtCarryingValue": "261541000", "accumulatedDepreciationAmortizationPPE": "440492000" }, "cashflow": { "netIncome": "19348000", "profitLoss": "None", "dividendPayout": "20763000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109483000", "capitalExpenditures": "403593000", "changeInReceivables": "-9088000", "changeInExchangeRate": "None", "cashflowFromFinancing": "345057000", "cashflowFromInvestment": "-402218000", "stockBasedCompensation": "11285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52322000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78596000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 427542000, "cost_of_revenue": 344664000, "gross_profit": 82878000, "ebit": -686000, "ebitda": 73588000, "pretax_income": -31587000, "tax_provision": 1324000, "net_income": -26664000, "net_income_to_common": -26664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215998000, "total_current_assets": 323786000, "total_assets": 1879522000, "short_term_debt": 546000000, "long_term_debt": 1172678000, "total_debt": 1718678000, "total_liabilities": 1355657000, "total_equity": 523865000, "shares_outstanding": 52684000, "goodwill_and_intangibles": 4261000 }, "cash_flow": { "operating_cash_flow": 63950000, "capital_expenditure": 4564000, "free_cash_flow": 68514000, "dividends_paid": 9088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226672, "ticker_id": 445, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-686000", "ebitda": "73588000", "netIncome": "-26664000", "grossProfit": "82878000", "depreciation": "None", "totalRevenue": "427542000", "costOfRevenue": "344664000", "interestIncome": "48000", "incomeBeforeTax": "-31587000", "interestExpense": "30901000", "operatingIncome": "1449000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1324000", "reportedCurrency": "USD", "netInterestIncome": "-30853000", "nonInterestIncome": "None", "operatingExpenses": "81429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-2135000", "costofGoodsAndServicesSold": "344664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74274000", "sellingGeneralAndAdministrative": "8717000", "netIncomeFromContinuingOperations": "-32911000" }, "balance": { "goodwill": "None", "inventory": "3128000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "1879522000", "longTermDebt": "1172678000", "shortTermDebt": "546000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4261000", "reportedCurrency": "USD", "retainedEarnings": "-309240000", "totalLiabilities": "1355657000", "otherCurrentAssets": "51728000", "totalCurrentAssets": "323786000", "currentLongTermDebt": "None", "longTermInvestments": "1689000", "shortTermInvestments": "139000", "currentNetReceivables": "52932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555736000", "currentAccountsPayable": "96316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1526059000", "shortLongTermDebtTotal": "1720113000", "totalShareholderEquity": "523865000", "capitalLeaseObligations": "60937000", "otherCurrentLiabilities": "4257000", "totalCurrentLiabilities": "100573000", "otherNonCurrentLiabilities": "20034000", "totalNonCurrentLiabilities": "1255084000", "cashAndShortTermInvestments": "215998000", "commonStockSharesOutstanding": "52684000", "intangibleAssetsExcludingGoodwill": "4261000", "cashAndCashEquivalentsAtCarryingValue": "215998000", "accumulatedDepreciationAmortizationPPE": "399481000" }, "cashflow": { "netIncome": "-32911000", "profitLoss": "None", "dividendPayout": "9088000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35976000", "operatingCashflow": "63950000", "capitalExpenditures": "4564000", "changeInReceivables": "-11036000", "changeInExchangeRate": "None", "cashflowFromFinancing": "127950000", "cashflowFromInvestment": "-41676000", "stockBasedCompensation": "10183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150224000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427542000, "cost_of_revenue": 344664000, "gross_profit": 82878000, "research_and_development": 0.07, "selling_general_admin": 8717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -686000, "depreciation_amortisation": 74274000, "ebitda": 73588000, "interest_expense": 30901000, "interest_income": null, "other_non_operating": null, "pretax_income": -31587000, "tax_provision": 1324000, "effective_tax_rate": null, "net_income": -26664000, "net_income_continuing_ops": -32911000, "net_income_to_common": -26664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215998000, "short_term_investments": 139000, "net_receivables": 52932000, "inventory": 3128000, "other_current_assets": null, "total_current_assets": 323786000, "net_ppe": null, "goodwill": null, "intangible_assets": 4261000, "goodwill_and_intangibles": 4261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1555736000, "total_assets": 1879522000, "short_term_debt": 546000000, "accounts_payable": 96316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100573000, "long_term_debt": 1172678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1255084000, "total_liabilities": 1355657000, "total_debt": 1718678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309240000, "total_equity": 523865000, "shares_outstanding": 52684000, "operating_cash_flow": 63950000, "stock_based_compensation": 10183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41676000, "dividends_paid": 9088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127950000, "free_cash_flow": 68514000, "net_change_in_cash": 150224000 }, "raw_data": { "income": { "ebit": "-686000", "ebitda": "73588000", "netIncome": "-26664000", "grossProfit": "82878000", "depreciation": "None", "totalRevenue": "427542000", "costOfRevenue": "344664000", "interestIncome": "48000", "incomeBeforeTax": "-31587000", "interestExpense": "30901000", "operatingIncome": "1449000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1324000", "reportedCurrency": "USD", "netInterestIncome": "-30853000", "nonInterestIncome": "None", "operatingExpenses": "81429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "-2135000", "costofGoodsAndServicesSold": "344664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74274000", "sellingGeneralAndAdministrative": "8717000", "netIncomeFromContinuingOperations": "-32911000" }, "balance": { "goodwill": "None", "inventory": "3128000", "commonStock": "653000", "currentDebt": "None", "investments": "None", "totalAssets": "1879522000", "longTermDebt": "1172678000", "shortTermDebt": "546000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4261000", "reportedCurrency": "USD", "retainedEarnings": "-309240000", "totalLiabilities": "1355657000", "otherCurrentAssets": "51728000", "totalCurrentAssets": "323786000", "currentLongTermDebt": "None", "longTermInvestments": "1689000", "shortTermInvestments": "139000", "currentNetReceivables": "52932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555736000", "currentAccountsPayable": "96316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1526059000", "shortLongTermDebtTotal": "1720113000", "totalShareholderEquity": "523865000", "capitalLeaseObligations": "60937000", "otherCurrentLiabilities": "4257000", "totalCurrentLiabilities": "100573000", "otherNonCurrentLiabilities": "20034000", "totalNonCurrentLiabilities": "1255084000", "cashAndShortTermInvestments": "215998000", "commonStockSharesOutstanding": "52684000", "intangibleAssetsExcludingGoodwill": "4261000", "cashAndCashEquivalentsAtCarryingValue": "215998000", "accumulatedDepreciationAmortizationPPE": "399481000" }, "cashflow": { "netIncome": "-32911000", "profitLoss": "None", "dividendPayout": "9088000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35976000", "operatingCashflow": "63950000", "capitalExpenditures": "4564000", "changeInReceivables": "-11036000", "changeInExchangeRate": "None", "cashflowFromFinancing": "127950000", "cashflowFromInvestment": "-41676000", "stockBasedCompensation": "10183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150224000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74274000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 226974000, "cost_of_revenue": 218460000, "gross_profit": 8514000, "ebit": -83979000, "ebitda": -9774000, "pretax_income": -129083000, "tax_provision": -4406000, "net_income": -105262000, "net_income_to_common": -105262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78606000, "total_current_assets": 146925000, "total_assets": 1674021000, "short_term_debt": 42500000, "long_term_debt": 1130594000, "total_debt": 1173094000, "total_liabilities": 1278247000, "total_equity": 383207000, "shares_outstanding": 33998000, "goodwill_and_intangibles": 4640000 }, "cash_flow": { "operating_cash_flow": -50287000, "capital_expenditure": 25552000, "free_cash_flow": -24735000, "dividends_paid": 16154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226677, "ticker_id": 445, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83979000", "ebitda": "-9774000", "netIncome": "-105262000", "grossProfit": "8514000", "depreciation": "None", "totalRevenue": "226974000", "costOfRevenue": "218460000", "interestIncome": "176000", "incomeBeforeTax": "-129083000", "interestExpense": "45104000", "operatingIncome": "-79851000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4406000", "reportedCurrency": "USD", "netInterestIncome": "-44928000", "nonInterestIncome": "None", "operatingExpenses": "88365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "998000", "costofGoodsAndServicesSold": "218460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74205000", "sellingGeneralAndAdministrative": "25143000", "netIncomeFromContinuingOperations": "-124677000" }, "balance": { "goodwill": "None", "inventory": "2551000", "commonStock": "382000", "currentDebt": "None", "investments": "None", "totalAssets": "1674021000", "longTermDebt": "1130594000", "shortTermDebt": "42500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4640000", "reportedCurrency": "USD", "retainedEarnings": "-266010000", "totalLiabilities": "1278247000", "otherCurrentAssets": "52211000", "totalCurrentAssets": "146925000", "currentLongTermDebt": "42500000", "longTermInvestments": "1708000", "shortTermInvestments": "None", "currentNetReceivables": "13557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1527096000", "currentAccountsPayable": "61643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1424590000", "shortLongTermDebtTotal": "1191511000", "totalShareholderEquity": "383207000", "capitalLeaseObligations": "60917000", "otherCurrentLiabilities": "7016000", "totalCurrentLiabilities": "68659000", "otherNonCurrentLiabilities": "80387000", "totalNonCurrentLiabilities": "1209588000", "cashAndShortTermInvestments": "78606000", "commonStockSharesOutstanding": "33998000", "intangibleAssetsExcludingGoodwill": "4640000", "cashAndCashEquivalentsAtCarryingValue": "78606000", "accumulatedDepreciationAmortizationPPE": "360259000" }, "cashflow": { "netIncome": "-124677000", "profitLoss": "None", "dividendPayout": "16154000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10499000", "operatingCashflow": "-50287000", "capitalExpenditures": "25552000", "changeInReceivables": "4057000", "changeInExchangeRate": "None", "cashflowFromFinancing": "49595000", "cashflowFromInvestment": "-16541000", "stockBasedCompensation": "7892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226974000, "cost_of_revenue": 218460000, "gross_profit": 8514000, "research_and_development": 0.58, "selling_general_admin": 25143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83979000, "depreciation_amortisation": 74205000, "ebitda": -9774000, "interest_expense": 45104000, "interest_income": null, "other_non_operating": null, "pretax_income": -129083000, "tax_provision": -4406000, "effective_tax_rate": null, "net_income": -105262000, "net_income_continuing_ops": -124677000, "net_income_to_common": -105262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78606000, "short_term_investments": null, "net_receivables": 13557000, "inventory": 2551000, "other_current_assets": null, "total_current_assets": 146925000, "net_ppe": null, "goodwill": null, "intangible_assets": 4640000, "goodwill_and_intangibles": 4640000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1527096000, "total_assets": 1674021000, "short_term_debt": 42500000, "accounts_payable": 61643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68659000, "long_term_debt": 1130594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209588000, "total_liabilities": 1278247000, "total_debt": 1173094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266010000, "total_equity": 383207000, "shares_outstanding": 33998000, "operating_cash_flow": -50287000, "stock_based_compensation": 7892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16541000, "dividends_paid": 16154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49595000, "free_cash_flow": -24735000, "net_change_in_cash": -17233000 }, "raw_data": { "income": { "ebit": "-83979000", "ebitda": "-9774000", "netIncome": "-105262000", "grossProfit": "8514000", "depreciation": "None", "totalRevenue": "226974000", "costOfRevenue": "218460000", "interestIncome": "176000", "incomeBeforeTax": "-129083000", "interestExpense": "45104000", "operatingIncome": "-79851000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4406000", "reportedCurrency": "USD", "netInterestIncome": "-44928000", "nonInterestIncome": "None", "operatingExpenses": "88365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "998000", "costofGoodsAndServicesSold": "218460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74205000", "sellingGeneralAndAdministrative": "25143000", "netIncomeFromContinuingOperations": "-124677000" }, "balance": { "goodwill": "None", "inventory": "2551000", "commonStock": "382000", "currentDebt": "None", "investments": "None", "totalAssets": "1674021000", "longTermDebt": "1130594000", "shortTermDebt": "42500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4640000", "reportedCurrency": "USD", "retainedEarnings": "-266010000", "totalLiabilities": "1278247000", "otherCurrentAssets": "52211000", "totalCurrentAssets": "146925000", "currentLongTermDebt": "42500000", "longTermInvestments": "1708000", "shortTermInvestments": "None", "currentNetReceivables": "13557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1527096000", "currentAccountsPayable": "61643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1424590000", "shortLongTermDebtTotal": "1191511000", "totalShareholderEquity": "383207000", "capitalLeaseObligations": "60917000", "otherCurrentLiabilities": "7016000", "totalCurrentLiabilities": "68659000", "otherNonCurrentLiabilities": "80387000", "totalNonCurrentLiabilities": "1209588000", "cashAndShortTermInvestments": "78606000", "commonStockSharesOutstanding": "33998000", "intangibleAssetsExcludingGoodwill": "4640000", "cashAndCashEquivalentsAtCarryingValue": "78606000", "accumulatedDepreciationAmortizationPPE": "360259000" }, "cashflow": { "netIncome": "-124677000", "profitLoss": "None", "dividendPayout": "16154000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10499000", "operatingCashflow": "-50287000", "capitalExpenditures": "25552000", "changeInReceivables": "4057000", "changeInExchangeRate": "None", "cashflowFromFinancing": "49595000", "cashflowFromInvestment": "-16541000", "stockBasedCompensation": "7892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17233000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74205000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 487614000, "cost_of_revenue": 372124000, "gross_profit": 115490000, "ebit": 57467000, "ebitda": 128230000, "pretax_income": 2960000, "tax_provision": 1764000, "net_income": 371000, "net_income_to_common": 371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71995000, "total_current_assets": 174411000, "total_assets": 1758947000, "short_term_debt": 502500000, "long_term_debt": 1058486000, "total_debt": 1560986000, "total_liabilities": 1247203000, "total_equity": 511744000, "shares_outstanding": 32289000, "goodwill_and_intangibles": 5019000 }, "cash_flow": { "operating_cash_flow": 66262000, "capital_expenditure": 248010000, "free_cash_flow": 314272000, "dividends_paid": 33409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226682, "ticker_id": 445, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57467000", "ebitda": "128230000", "netIncome": "371000", "grossProfit": "115490000", "depreciation": "None", "totalRevenue": "487614000", "costOfRevenue": "372124000", "interestIncome": "1087000", "incomeBeforeTax": "2960000", "interestExpense": "54507000", "operatingIncome": "64404000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1764000", "reportedCurrency": "USD", "netInterestIncome": "-53420000", "nonInterestIncome": "None", "operatingExpenses": "51086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "-862000", "costofGoodsAndServicesSold": "372124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70763000", "sellingGeneralAndAdministrative": "5435000", "netIncomeFromContinuingOperations": "1196000" }, "balance": { "goodwill": "None", "inventory": "2794000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "1758947000", "longTermDebt": "1058486000", "shortTermDebt": "502500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5019000", "reportedCurrency": "USD", "retainedEarnings": "-150629000", "totalLiabilities": "1247203000", "otherCurrentAssets": "63380000", "totalCurrentAssets": "174411000", "currentLongTermDebt": "502500000", "longTermInvestments": "2481000", "shortTermInvestments": "54000", "currentNetReceivables": "36242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1584536000", "currentAccountsPayable": "94919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1481422000", "shortLongTermDebtTotal": "1560986000", "totalShareholderEquity": "511744000", "capitalLeaseObligations": "61118000", "otherCurrentLiabilities": "-487328000", "totalCurrentLiabilities": "110091000", "otherNonCurrentLiabilities": "80311000", "totalNonCurrentLiabilities": "1137112000", "cashAndShortTermInvestments": "71995000", "commonStockSharesOutstanding": "32289000", "intangibleAssetsExcludingGoodwill": "5019000", "cashAndCashEquivalentsAtCarryingValue": "71995000", "accumulatedDepreciationAmortizationPPE": "-309752000" }, "cashflow": { "netIncome": "1196000", "profitLoss": "None", "dividendPayout": "33409000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2204000", "operatingCashflow": "66262000", "capitalExpenditures": "248010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32058000", "cashflowFromInvestment": "-226425000", "stockBasedCompensation": "7943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-384000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 487614000, "cost_of_revenue": 372124000, "gross_profit": 115490000, "research_and_development": 0.01, "selling_general_admin": 5435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57467000, "depreciation_amortisation": 70763000, "ebitda": 128230000, "interest_expense": 54507000, "interest_income": null, "other_non_operating": null, "pretax_income": 2960000, "tax_provision": 1764000, "effective_tax_rate": null, "net_income": 371000, "net_income_continuing_ops": 1196000, "net_income_to_common": 371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71995000, "short_term_investments": 54000, "net_receivables": 36242000, "inventory": 2794000, "other_current_assets": null, "total_current_assets": 174411000, "net_ppe": null, "goodwill": null, "intangible_assets": 5019000, "goodwill_and_intangibles": 5019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1584536000, "total_assets": 1758947000, "short_term_debt": 502500000, "accounts_payable": 94919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110091000, "long_term_debt": 1058486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1137112000, "total_liabilities": 1247203000, "total_debt": 1560986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150629000, "total_equity": 511744000, "shares_outstanding": 32289000, "operating_cash_flow": 66262000, "stock_based_compensation": 7943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226425000, "dividends_paid": 33409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32058000, "free_cash_flow": 314272000, "net_change_in_cash": -128105000 }, "raw_data": { "income": { "ebit": "57467000", "ebitda": "128230000", "netIncome": "371000", "grossProfit": "115490000", "depreciation": "None", "totalRevenue": "487614000", "costOfRevenue": "372124000", "interestIncome": "1087000", "incomeBeforeTax": "2960000", "interestExpense": "54507000", "operatingIncome": "64404000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1764000", "reportedCurrency": "USD", "netInterestIncome": "-53420000", "nonInterestIncome": "None", "operatingExpenses": "51086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "-862000", "costofGoodsAndServicesSold": "372124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70763000", "sellingGeneralAndAdministrative": "5435000", "netIncomeFromContinuingOperations": "1196000" }, "balance": { "goodwill": "None", "inventory": "2794000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "1758947000", "longTermDebt": "1058486000", "shortTermDebt": "502500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5019000", "reportedCurrency": "USD", "retainedEarnings": "-150629000", "totalLiabilities": "1247203000", "otherCurrentAssets": "63380000", "totalCurrentAssets": "174411000", "currentLongTermDebt": "502500000", "longTermInvestments": "2481000", "shortTermInvestments": "54000", "currentNetReceivables": "36242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1584536000", "currentAccountsPayable": "94919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1481422000", "shortLongTermDebtTotal": "1560986000", "totalShareholderEquity": "511744000", "capitalLeaseObligations": "61118000", "otherCurrentLiabilities": "-487328000", "totalCurrentLiabilities": "110091000", "otherNonCurrentLiabilities": "80311000", "totalNonCurrentLiabilities": "1137112000", "cashAndShortTermInvestments": "71995000", "commonStockSharesOutstanding": "32289000", "intangibleAssetsExcludingGoodwill": "5019000", "cashAndCashEquivalentsAtCarryingValue": "71995000", "accumulatedDepreciationAmortizationPPE": "-309752000" }, "cashflow": { "netIncome": "1196000", "profitLoss": "None", "dividendPayout": "33409000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2204000", "operatingCashflow": "66262000", "capitalExpenditures": "248010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32058000", "cashflowFromInvestment": "-226425000", "stockBasedCompensation": "7943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-384000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70763000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 431398000, "cost_of_revenue": 312190000, "gross_profit": 119208000, "ebit": -298791000, "ebitda": 90541000, "pretax_income": 5017000, "tax_provision": 2432000, "net_income": 1320000, "net_income_to_common": 1320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182578000, "total_current_assets": 282425000, "total_assets": 1636487000, "short_term_debt": 366586000, "long_term_debt": 985873000, "total_debt": 1352459000, "total_liabilities": 1093394000, "total_equity": 543093000, "shares_outstanding": 31944000, "goodwill_and_intangibles": 27678000 }, "cash_flow": { "operating_cash_flow": 70733000, "capital_expenditure": 197188000, "free_cash_flow": 267921000, "dividends_paid": 30328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226687, "ticker_id": 445, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-298791000", "ebitda": "90541000", "netIncome": "1320000", "grossProfit": "119208000", "depreciation": "None", "totalRevenue": "431398000", "costOfRevenue": "312190000", "interestIncome": "1602000", "incomeBeforeTax": "5017000", "interestExpense": "49653000", "operatingIncome": "65825000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2432000", "reportedCurrency": "USD", "netInterestIncome": "-48051000", "nonInterestIncome": "None", "operatingExpenses": "68101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "-2892000", "costofGoodsAndServicesSold": "312190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389332000", "sellingGeneralAndAdministrative": "22009000", "netIncomeFromContinuingOperations": "2585000" }, "balance": { "goodwill": "None", "inventory": "1862000", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "1636487000", "longTermDebt": "985873000", "shortTermDebt": "366586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "27678000", "reportedCurrency": "USD", "retainedEarnings": "-115410000", "totalLiabilities": "1093394000", "otherCurrentAssets": "80319000", "totalCurrentAssets": "282425000", "currentLongTermDebt": "None", "longTermInvestments": "2538000", "shortTermInvestments": "169000", "currentNetReceivables": "17666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1354062000", "currentAccountsPayable": "64116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1299901000", "shortLongTermDebtTotal": "1352459000", "totalShareholderEquity": "543093000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14372000", "totalCurrentLiabilities": "78488000", "otherNonCurrentLiabilities": "30666000", "totalNonCurrentLiabilities": "1014906000", "cashAndShortTermInvestments": "182578000", "commonStockSharesOutstanding": "31944000", "intangibleAssetsExcludingGoodwill": "27678000", "cashAndCashEquivalentsAtCarryingValue": "182578000", "accumulatedDepreciationAmortizationPPE": "-262905000" }, "cashflow": { "netIncome": "2585000", "profitLoss": "None", "dividendPayout": "30328000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1070000", "operatingCashflow": "70733000", "capitalExpenditures": "197188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169237000", "cashflowFromInvestment": "-166824000", "stockBasedCompensation": "7004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73146000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 431398000, "cost_of_revenue": 312190000, "gross_profit": 119208000, "research_and_development": 0.01, "selling_general_admin": 22009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -298791000, "depreciation_amortisation": 389332000, "ebitda": 90541000, "interest_expense": 49653000, "interest_income": null, "other_non_operating": null, "pretax_income": 5017000, "tax_provision": 2432000, "effective_tax_rate": null, "net_income": 1320000, "net_income_continuing_ops": 2585000, "net_income_to_common": 1320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182578000, "short_term_investments": 169000, "net_receivables": 17666000, "inventory": 1862000, "other_current_assets": null, "total_current_assets": 282425000, "net_ppe": null, "goodwill": null, "intangible_assets": 27678000, "goodwill_and_intangibles": 27678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1354062000, "total_assets": 1636487000, "short_term_debt": 366586000, "accounts_payable": 64116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78488000, "long_term_debt": 985873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1014906000, "total_liabilities": 1093394000, "total_debt": 1352459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115410000, "total_equity": 543093000, "shares_outstanding": 31944000, "operating_cash_flow": 70733000, "stock_based_compensation": 7004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166824000, "dividends_paid": 30328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 169237000, "free_cash_flow": 267921000, "net_change_in_cash": 73146000 }, "raw_data": { "income": { "ebit": "-298791000", "ebitda": "90541000", "netIncome": "1320000", "grossProfit": "119208000", "depreciation": "None", "totalRevenue": "431398000", "costOfRevenue": "312190000", "interestIncome": "1602000", "incomeBeforeTax": "5017000", "interestExpense": "49653000", "operatingIncome": "65825000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2432000", "reportedCurrency": "USD", "netInterestIncome": "-48051000", "nonInterestIncome": "None", "operatingExpenses": "68101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "-2892000", "costofGoodsAndServicesSold": "312190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389332000", "sellingGeneralAndAdministrative": "22009000", "netIncomeFromContinuingOperations": "2585000" }, "balance": { "goodwill": "None", "inventory": "1862000", "commonStock": "325000", "currentDebt": "None", "investments": "None", "totalAssets": "1636487000", "longTermDebt": "985873000", "shortTermDebt": "366586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "27678000", "reportedCurrency": "USD", "retainedEarnings": "-115410000", "totalLiabilities": "1093394000", "otherCurrentAssets": "80319000", "totalCurrentAssets": "282425000", "currentLongTermDebt": "None", "longTermInvestments": "2538000", "shortTermInvestments": "169000", "currentNetReceivables": "17666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1354062000", "currentAccountsPayable": "64116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1299901000", "shortLongTermDebtTotal": "1352459000", "totalShareholderEquity": "543093000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14372000", "totalCurrentLiabilities": "78488000", "otherNonCurrentLiabilities": "30666000", "totalNonCurrentLiabilities": "1014906000", "cashAndShortTermInvestments": "182578000", "commonStockSharesOutstanding": "31944000", "intangibleAssetsExcludingGoodwill": "27678000", "cashAndCashEquivalentsAtCarryingValue": "182578000", "accumulatedDepreciationAmortizationPPE": "-262905000" }, "cashflow": { "netIncome": "2585000", "profitLoss": "None", "dividendPayout": "30328000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1070000", "operatingCashflow": "70733000", "capitalExpenditures": "197188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169237000", "cashflowFromInvestment": "-166824000", "stockBasedCompensation": "7004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73146000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57577000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "ebit": 40646000, "ebitda": 63225000, "pretax_income": 19451000, "tax_provision": 1417000, "net_income": 17704000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92739000, "total_current_assets": 240253000, "total_assets": 1849497000, "short_term_debt": 117219000, "long_term_debt": 1106029000, "total_debt": 1223248000, "total_liabilities": 1346565000, "total_equity": 484929000, "shares_outstanding": 67621000, "goodwill_and_intangibles": 2652000 }, "cash_flow": { "operating_cash_flow": 21948000, "capital_expenditure": 12069000, "free_cash_flow": 34017000, "dividends_paid": 11128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226650, "ticker_id": 445, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40646000", "ebitda": "63225000", "netIncome": "17704000", "grossProfit": "29313000", "depreciation": "None", "totalRevenue": "208983000", "costOfRevenue": "179670000", "interestIncome": "810000", "incomeBeforeTax": "19451000", "interestExpense": "21195000", "operatingIncome": "39869000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1417000", "reportedCurrency": "USD", "netInterestIncome": "-20385000", "nonInterestIncome": "None", "operatingExpenses": "-10556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22579000", "sellingGeneralAndAdministrative": "4867000", "netIncomeFromContinuingOperations": "18034000" }, "balance": { "goodwill": "None", "inventory": "4870000", "commonStock": "687000", "currentDebt": "None", "investments": "None", "totalAssets": "1849497000", "longTermDebt": "1106029000", "shortTermDebt": "117219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2652000", "reportedCurrency": "USD", "retainedEarnings": "-561566000", "totalLiabilities": "1346565000", "otherCurrentAssets": "105599000", "totalCurrentAssets": "240253000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "37045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1609244000", "currentAccountsPayable": "135213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1172806000", "totalShareholderEquity": "484929000", "capitalLeaseObligations": "20058000", "otherCurrentLiabilities": "-135213000", "totalCurrentLiabilities": "117219000", "otherNonCurrentLiabilities": "24963000", "totalNonCurrentLiabilities": "1229346000", "cashAndShortTermInvestments": "92739000", "commonStockSharesOutstanding": "67621000", "intangibleAssetsExcludingGoodwill": "2652000", "cashAndCashEquivalentsAtCarryingValue": "92739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17704000", "profitLoss": "None", "dividendPayout": "11128000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21948000", "capitalExpenditures": "12069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28163000", "cashflowFromInvestment": "-11876000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208983000, "cost_of_revenue": 179670000, "gross_profit": 29313000, "research_and_development": null, "selling_general_admin": 4867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40646000, "depreciation_amortisation": 22579000, "ebitda": 63225000, "interest_expense": 21195000, "interest_income": null, "other_non_operating": null, "pretax_income": 19451000, "tax_provision": 1417000, "effective_tax_rate": null, "net_income": 17704000, "net_income_continuing_ops": 18034000, "net_income_to_common": 17704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92739000, "short_term_investments": null, "net_receivables": 37045000, "inventory": 4870000, "other_current_assets": null, "total_current_assets": 240253000, "net_ppe": null, "goodwill": null, "intangible_assets": 2652000, "goodwill_and_intangibles": 2652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1609244000, "total_assets": 1849497000, "short_term_debt": 117219000, "accounts_payable": 135213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117219000, "long_term_debt": 1106029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1229346000, "total_liabilities": 1346565000, "total_debt": 1223248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -561566000, "total_equity": 484929000, "shares_outstanding": 67621000, "operating_cash_flow": 21948000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11876000, "dividends_paid": 11128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28163000, "free_cash_flow": 34017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40646000", "ebitda": "63225000", "netIncome": "17704000", "grossProfit": "29313000", "depreciation": "None", "totalRevenue": "208983000", "costOfRevenue": "179670000", "interestIncome": "810000", "incomeBeforeTax": "19451000", "interestExpense": "21195000", "operatingIncome": "39869000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1417000", "reportedCurrency": "USD", "netInterestIncome": "-20385000", "nonInterestIncome": "None", "operatingExpenses": "-10556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22579000", "sellingGeneralAndAdministrative": "4867000", "netIncomeFromContinuingOperations": "18034000" }, "balance": { "goodwill": "None", "inventory": "4870000", "commonStock": "687000", "currentDebt": "None", "investments": "None", "totalAssets": "1849497000", "longTermDebt": "1106029000", "shortTermDebt": "117219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2652000", "reportedCurrency": "USD", "retainedEarnings": "-561566000", "totalLiabilities": "1346565000", "otherCurrentAssets": "105599000", "totalCurrentAssets": "240253000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "37045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1609244000", "currentAccountsPayable": "135213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1172806000", "totalShareholderEquity": "484929000", "capitalLeaseObligations": "20058000", "otherCurrentLiabilities": "-135213000", "totalCurrentLiabilities": "117219000", "otherNonCurrentLiabilities": "24963000", "totalNonCurrentLiabilities": "1229346000", "cashAndShortTermInvestments": "92739000", "commonStockSharesOutstanding": "67621000", "intangibleAssetsExcludingGoodwill": "2652000", "cashAndCashEquivalentsAtCarryingValue": "92739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17704000", "profitLoss": "None", "dividendPayout": "11128000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21948000", "capitalExpenditures": "12069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28163000", "cashflowFromInvestment": "-11876000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22579000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "ebit": -12296000, "ebitda": 10470000, "pretax_income": -35459000, "tax_provision": 1505000, "net_income": -33591000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124354000, "total_current_assets": 161938000, "total_assets": 1861732000, "short_term_debt": 74277000, "long_term_debt": 1103450000, "total_debt": 1177727000, "total_liabilities": 1336611000, "total_equity": 504021000, "shares_outstanding": 73279000, "goodwill_and_intangibles": 2746000 }, "cash_flow": { "operating_cash_flow": 8343000, "capital_expenditure": 23352000, "free_cash_flow": 31695000, "dividends_paid": 11422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226651, "ticker_id": 445, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12296000", "ebitda": "10470000", "netIncome": "-33591000", "grossProfit": "-7254000", "depreciation": "None", "totalRevenue": "165562000", "costOfRevenue": "172816000", "interestIncome": "1345000", "incomeBeforeTax": "-35459000", "interestExpense": "20530000", "operatingIncome": "468000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1505000", "reportedCurrency": "USD", "netInterestIncome": "-21818000", "nonInterestIncome": "None", "operatingExpenses": "-7722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22766000", "sellingGeneralAndAdministrative": "151000", "netIncomeFromContinuingOperations": "-36964000" }, "balance": { "goodwill": "None", "inventory": "4741000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "1861732000", "longTermDebt": "1103450000", "shortTermDebt": "74277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-568503000", "totalLiabilities": "1336611000", "otherCurrentAssets": "None", "totalCurrentAssets": "161938000", "currentLongTermDebt": "None", "longTermInvestments": "89000", "shortTermInvestments": "None", "currentNetReceivables": "32843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33489000", "currentAccountsPayable": "142123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1589010000", "shortLongTermDebtTotal": "1174430000", "totalShareholderEquity": "504021000", "capitalLeaseObligations": "20058000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "74277000", "otherNonCurrentLiabilities": "25572000", "totalNonCurrentLiabilities": "1262334000", "cashAndShortTermInvestments": "124354000", "commonStockSharesOutstanding": "73279000", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "124354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33591000", "profitLoss": "None", "dividendPayout": "11422000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8343000", "capitalExpenditures": "23352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94102000", "cashflowFromInvestment": "88632000", "stockBasedCompensation": "-426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165562000, "cost_of_revenue": 172816000, "gross_profit": -7254000, "research_and_development": null, "selling_general_admin": 151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12296000, "depreciation_amortisation": 22766000, "ebitda": 10470000, "interest_expense": 20530000, "interest_income": null, "other_non_operating": null, "pretax_income": -35459000, "tax_provision": 1505000, "effective_tax_rate": null, "net_income": -33591000, "net_income_continuing_ops": -36964000, "net_income_to_common": -33591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124354000, "short_term_investments": null, "net_receivables": 32843000, "inventory": 4741000, "other_current_assets": null, "total_current_assets": 161938000, "net_ppe": null, "goodwill": null, "intangible_assets": 2746000, "goodwill_and_intangibles": 2746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33489000, "total_assets": 1861732000, "short_term_debt": 74277000, "accounts_payable": 142123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74277000, "long_term_debt": 1103450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1262334000, "total_liabilities": 1336611000, "total_debt": 1177727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -568503000, "total_equity": 504021000, "shares_outstanding": 73279000, "operating_cash_flow": 8343000, "stock_based_compensation": -426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 88632000, "dividends_paid": 11422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94102000, "free_cash_flow": 31695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12296000", "ebitda": "10470000", "netIncome": "-33591000", "grossProfit": "-7254000", "depreciation": "None", "totalRevenue": "165562000", "costOfRevenue": "172816000", "interestIncome": "1345000", "incomeBeforeTax": "-35459000", "interestExpense": "20530000", "operatingIncome": "468000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1505000", "reportedCurrency": "USD", "netInterestIncome": "-21818000", "nonInterestIncome": "None", "operatingExpenses": "-7722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22766000", "sellingGeneralAndAdministrative": "151000", "netIncomeFromContinuingOperations": "-36964000" }, "balance": { "goodwill": "None", "inventory": "4741000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "1861732000", "longTermDebt": "1103450000", "shortTermDebt": "74277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2746000", "reportedCurrency": "USD", "retainedEarnings": "-568503000", "totalLiabilities": "1336611000", "otherCurrentAssets": "None", "totalCurrentAssets": "161938000", "currentLongTermDebt": "None", "longTermInvestments": "89000", "shortTermInvestments": "None", "currentNetReceivables": "32843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33489000", "currentAccountsPayable": "142123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1589010000", "shortLongTermDebtTotal": "1174430000", "totalShareholderEquity": "504021000", "capitalLeaseObligations": "20058000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "74277000", "otherNonCurrentLiabilities": "25572000", "totalNonCurrentLiabilities": "1262334000", "cashAndShortTermInvestments": "124354000", "commonStockSharesOutstanding": "73279000", "intangibleAssetsExcludingGoodwill": "2746000", "cashAndCashEquivalentsAtCarryingValue": "124354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33591000", "profitLoss": "None", "dividendPayout": "11422000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8343000", "capitalExpenditures": "23352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94102000", "cashflowFromInvestment": "88632000", "stockBasedCompensation": "-426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22659000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 143556000, "cost_of_revenue": 127745000, "gross_profit": 15811000, "ebit": 29263000, "ebitda": 52534000, "pretax_income": 4075000, "tax_provision": -648000, "net_income": 5742000, "net_income_to_common": 5742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116278000, "total_current_assets": 255725000, "total_assets": 2009316000, "short_term_debt": 5360000, "long_term_debt": 1159311000, "total_debt": 1164671000, "total_liabilities": 1782389000, "total_equity": 211886000, "shares_outstanding": 68219000, "goodwill_and_intangibles": 2841000 }, "cash_flow": { "operating_cash_flow": -5760000, "capital_expenditure": 60061000, "free_cash_flow": 54301000, "dividends_paid": 11715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226653, "ticker_id": 445, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29263000", "ebitda": "52534000", "netIncome": "5742000", "grossProfit": "15811000", "depreciation": "None", "totalRevenue": "143556000", "costOfRevenue": "127745000", "interestIncome": "1494000", "incomeBeforeTax": "4075000", "interestExpense": "25188000", "operatingIncome": "29806000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-648000", "reportedCurrency": "USD", "netInterestIncome": "-23694000", "nonInterestIncome": "None", "operatingExpenses": "-13995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23271000", "sellingGeneralAndAdministrative": "3811000", "netIncomeFromContinuingOperations": "4723000" }, "balance": { "goodwill": "None", "inventory": "4629000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "2009316000", "longTermDebt": "1159311000", "shortTermDebt": "5360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2841000", "reportedCurrency": "USD", "retainedEarnings": "-515837000", "totalLiabilities": "1782389000", "otherCurrentAssets": "70123000", "totalCurrentAssets": "255725000", "currentLongTermDebt": "5360000", "longTermInvestments": "17422000", "shortTermInvestments": "None", "currentNetReceivables": "64695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1753591000", "currentAccountsPayable": "150127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713401000", "shortLongTermDebtTotal": "1184678000", "totalShareholderEquity": "211886000", "capitalLeaseObligations": "20007000", "otherCurrentLiabilities": "13297000", "totalCurrentLiabilities": "168784000", "otherNonCurrentLiabilities": "25187000", "totalNonCurrentLiabilities": "1613605000", "cashAndShortTermInvestments": "116278000", "commonStockSharesOutstanding": "68219000", "intangibleAssetsExcludingGoodwill": "2841000", "cashAndCashEquivalentsAtCarryingValue": "116278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4723000", "profitLoss": "None", "dividendPayout": "11715000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5760000", "capitalExpenditures": "60061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84129000", "cashflowFromInvestment": "118160000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143556000, "cost_of_revenue": 127745000, "gross_profit": 15811000, "research_and_development": null, "selling_general_admin": 3811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29263000, "depreciation_amortisation": 23271000, "ebitda": 52534000, "interest_expense": 25188000, "interest_income": null, "other_non_operating": null, "pretax_income": 4075000, "tax_provision": -648000, "effective_tax_rate": null, "net_income": 5742000, "net_income_continuing_ops": 4723000, "net_income_to_common": 5742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116278000, "short_term_investments": null, "net_receivables": 64695000, "inventory": 4629000, "other_current_assets": null, "total_current_assets": 255725000, "net_ppe": null, "goodwill": null, "intangible_assets": 2841000, "goodwill_and_intangibles": 2841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1753591000, "total_assets": 2009316000, "short_term_debt": 5360000, "accounts_payable": 150127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168784000, "long_term_debt": 1159311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613605000, "total_liabilities": 1782389000, "total_debt": 1164671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -515837000, "total_equity": 211886000, "shares_outstanding": 68219000, "operating_cash_flow": -5760000, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 118160000, "dividends_paid": 11715000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84129000, "free_cash_flow": 54301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29263000", "ebitda": "52534000", "netIncome": "5742000", "grossProfit": "15811000", "depreciation": "None", "totalRevenue": "143556000", "costOfRevenue": "127745000", "interestIncome": "1494000", "incomeBeforeTax": "4075000", "interestExpense": "25188000", "operatingIncome": "29806000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-648000", "reportedCurrency": "USD", "netInterestIncome": "-23694000", "nonInterestIncome": "None", "operatingExpenses": "-13995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23271000", "sellingGeneralAndAdministrative": "3811000", "netIncomeFromContinuingOperations": "4723000" }, "balance": { "goodwill": "None", "inventory": "4629000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "2009316000", "longTermDebt": "1159311000", "shortTermDebt": "5360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2841000", "reportedCurrency": "USD", "retainedEarnings": "-515837000", "totalLiabilities": "1782389000", "otherCurrentAssets": "70123000", "totalCurrentAssets": "255725000", "currentLongTermDebt": "5360000", "longTermInvestments": "17422000", "shortTermInvestments": "None", "currentNetReceivables": "64695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1753591000", "currentAccountsPayable": "150127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1713401000", "shortLongTermDebtTotal": "1184678000", "totalShareholderEquity": "211886000", "capitalLeaseObligations": "20007000", "otherCurrentLiabilities": "13297000", "totalCurrentLiabilities": "168784000", "otherNonCurrentLiabilities": "25187000", "totalNonCurrentLiabilities": "1613605000", "cashAndShortTermInvestments": "116278000", "commonStockSharesOutstanding": "68219000", "intangibleAssetsExcludingGoodwill": "2841000", "cashAndCashEquivalentsAtCarryingValue": "116278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4723000", "profitLoss": "None", "dividendPayout": "11715000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5760000", "capitalExpenditures": "60061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84129000", "cashflowFromInvestment": "118160000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11715000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23271000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 179077000, "cost_of_revenue": 132930000, "gross_profit": 46147000, "ebit": 18175000, "ebitda": 41642000, "pretax_income": -7186000, "tax_provision": -345000, "net_income": -5467000, "net_income_to_common": -5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80226000, "total_current_assets": 211738000, "total_assets": 2064246000, "short_term_debt": 135023000, "long_term_debt": 1210878000, "total_debt": 1345901000, "total_liabilities": 1402910000, "total_equity": 646663000, "shares_outstanding": 67013000, "goodwill_and_intangibles": 2936000 }, "cash_flow": { "operating_cash_flow": 23049000, "capital_expenditure": 15305000, "free_cash_flow": 38354000, "dividends_paid": 11993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226654, "ticker_id": 445, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18175000", "ebitda": "41642000", "netIncome": "-5467000", "grossProfit": "46147000", "depreciation": "None", "totalRevenue": "179077000", "costOfRevenue": "132930000", "interestIncome": "1519000", "incomeBeforeTax": "-7186000", "interestExpense": "25361000", "operatingIncome": "17894000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-345000", "reportedCurrency": "USD", "netInterestIncome": "-23842000", "nonInterestIncome": "None", "operatingExpenses": "28253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23467000", "sellingGeneralAndAdministrative": "4893000", "netIncomeFromContinuingOperations": "-6841000" }, "balance": { "goodwill": "None", "inventory": "4737000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "2064246000", "longTermDebt": "1210878000", "shortTermDebt": "135023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2936000", "reportedCurrency": "USD", "retainedEarnings": "-502437000", "totalLiabilities": "1402910000", "otherCurrentAssets": "93789000", "totalCurrentAssets": "211738000", "currentLongTermDebt": "None", "longTermInvestments": "17279000", "shortTermInvestments": "None", "currentNetReceivables": "32673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1852508000", "currentAccountsPayable": "131142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1811885000", "shortLongTermDebtTotal": "1230878000", "totalShareholderEquity": "646663000", "capitalLeaseObligations": "20000000", "otherCurrentLiabilities": "13949000", "totalCurrentLiabilities": "280114000", "otherNonCurrentLiabilities": "26941000", "totalNonCurrentLiabilities": "1122796000", "cashAndShortTermInvestments": "80226000", "commonStockSharesOutstanding": "67013000", "intangibleAssetsExcludingGoodwill": "2936000", "cashAndCashEquivalentsAtCarryingValue": "80226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6841000", "profitLoss": "None", "dividendPayout": "11993000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23049000", "capitalExpenditures": "15305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26140000", "cashflowFromInvestment": "2545000", "stockBasedCompensation": "-47000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179077000, "cost_of_revenue": 132930000, "gross_profit": 46147000, "research_and_development": null, "selling_general_admin": 4893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18175000, "depreciation_amortisation": 23467000, "ebitda": 41642000, "interest_expense": 25361000, "interest_income": null, "other_non_operating": null, "pretax_income": -7186000, "tax_provision": -345000, "effective_tax_rate": null, "net_income": -5467000, "net_income_continuing_ops": -6841000, "net_income_to_common": -5467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80226000, "short_term_investments": null, "net_receivables": 32673000, "inventory": 4737000, "other_current_assets": null, "total_current_assets": 211738000, "net_ppe": null, "goodwill": null, "intangible_assets": 2936000, "goodwill_and_intangibles": 2936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1852508000, "total_assets": 2064246000, "short_term_debt": 135023000, "accounts_payable": 131142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280114000, "long_term_debt": 1210878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1122796000, "total_liabilities": 1402910000, "total_debt": 1345901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -502437000, "total_equity": 646663000, "shares_outstanding": 67013000, "operating_cash_flow": 23049000, "stock_based_compensation": -47000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2545000, "dividends_paid": 11993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26140000, "free_cash_flow": 38354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18175000", "ebitda": "41642000", "netIncome": "-5467000", "grossProfit": "46147000", "depreciation": "None", "totalRevenue": "179077000", "costOfRevenue": "132930000", "interestIncome": "1519000", "incomeBeforeTax": "-7186000", "interestExpense": "25361000", "operatingIncome": "17894000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-345000", "reportedCurrency": "USD", "netInterestIncome": "-23842000", "nonInterestIncome": "None", "operatingExpenses": "28253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23467000", "sellingGeneralAndAdministrative": "4893000", "netIncomeFromContinuingOperations": "-6841000" }, "balance": { "goodwill": "None", "inventory": "4737000", "commonStock": "682000", "currentDebt": "None", "investments": "None", "totalAssets": "2064246000", "longTermDebt": "1210878000", "shortTermDebt": "135023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2936000", "reportedCurrency": "USD", "retainedEarnings": "-502437000", "totalLiabilities": "1402910000", "otherCurrentAssets": "93789000", "totalCurrentAssets": "211738000", "currentLongTermDebt": "None", "longTermInvestments": "17279000", "shortTermInvestments": "None", "currentNetReceivables": "32673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1852508000", "currentAccountsPayable": "131142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1811885000", "shortLongTermDebtTotal": "1230878000", "totalShareholderEquity": "646663000", "capitalLeaseObligations": "20000000", "otherCurrentLiabilities": "13949000", "totalCurrentLiabilities": "280114000", "otherNonCurrentLiabilities": "26941000", "totalNonCurrentLiabilities": "1122796000", "cashAndShortTermInvestments": "80226000", "commonStockSharesOutstanding": "67013000", "intangibleAssetsExcludingGoodwill": "2936000", "cashAndCashEquivalentsAtCarryingValue": "80226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6841000", "profitLoss": "None", "dividendPayout": "11993000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23049000", "capitalExpenditures": "15305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26140000", "cashflowFromInvestment": "2545000", "stockBasedCompensation": "-47000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23467000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 215820000, "cost_of_revenue": 135715000, "gross_profit": 80105000, "ebit": 36966000, "ebitda": 60468000, "pretax_income": 12139000, "tax_provision": 1467000, "net_income": 10998000, "net_income_to_common": 10998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81689000, "total_current_assets": 224726000, "total_assets": 2098029000, "short_term_debt": 43413000, "long_term_debt": 1202668000, "total_debt": 1246081000, "total_liabilities": 1402332000, "total_equity": 672698000, "shares_outstanding": 66744000, "goodwill_and_intangibles": 3030000 }, "cash_flow": { "operating_cash_flow": 15146000, "capital_expenditure": 15305000, "free_cash_flow": 30451000, "dividends_paid": 12209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226655, "ticker_id": 445, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36966000", "ebitda": "60468000", "netIncome": "10998000", "grossProfit": "80105000", "depreciation": "None", "totalRevenue": "215820000", "costOfRevenue": "135715000", "interestIncome": "1888000", "incomeBeforeTax": "12139000", "interestExpense": "24827000", "operatingIncome": "36740000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1467000", "reportedCurrency": "USD", "netInterestIncome": "-22939000", "nonInterestIncome": "None", "operatingExpenses": "43365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23502000", "sellingGeneralAndAdministrative": "2894000", "netIncomeFromContinuingOperations": "10672000" }, "balance": { "goodwill": "None", "inventory": "4662000", "commonStock": "669000", "currentDebt": "None", "investments": "None", "totalAssets": "2098029000", "longTermDebt": "1202668000", "shortTermDebt": "43413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3030000", "reportedCurrency": "USD", "retainedEarnings": "-482575000", "totalLiabilities": "1402332000", "otherCurrentAssets": "64580000", "totalCurrentAssets": "224726000", "currentLongTermDebt": "None", "longTermInvestments": "42539000", "shortTermInvestments": "None", "currentNetReceivables": "73795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873303000", "currentAccountsPayable": "136090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1804633000", "shortLongTermDebtTotal": "1222660000", "totalShareholderEquity": "672698000", "capitalLeaseObligations": "19992000", "otherCurrentLiabilities": "16292000", "totalCurrentLiabilities": "195795000", "otherNonCurrentLiabilities": "27290000", "totalNonCurrentLiabilities": "1206537000", "cashAndShortTermInvestments": "81689000", "commonStockSharesOutstanding": "66744000", "intangibleAssetsExcludingGoodwill": "3030000", "cashAndCashEquivalentsAtCarryingValue": "81689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10672000", "profitLoss": "None", "dividendPayout": "12209000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15146000", "capitalExpenditures": "15305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49764000", "cashflowFromInvestment": "-14204000", "stockBasedCompensation": "-48000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215820000, "cost_of_revenue": 135715000, "gross_profit": 80105000, "research_and_development": null, "selling_general_admin": 2894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36966000, "depreciation_amortisation": 23502000, "ebitda": 60468000, "interest_expense": 24827000, "interest_income": null, "other_non_operating": null, "pretax_income": 12139000, "tax_provision": 1467000, "effective_tax_rate": null, "net_income": 10998000, "net_income_continuing_ops": 10672000, "net_income_to_common": 10998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81689000, "short_term_investments": null, "net_receivables": 73795000, "inventory": 4662000, "other_current_assets": null, "total_current_assets": 224726000, "net_ppe": null, "goodwill": null, "intangible_assets": 3030000, "goodwill_and_intangibles": 3030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1873303000, "total_assets": 2098029000, "short_term_debt": 43413000, "accounts_payable": 136090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195795000, "long_term_debt": 1202668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1206537000, "total_liabilities": 1402332000, "total_debt": 1246081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -482575000, "total_equity": 672698000, "shares_outstanding": 66744000, "operating_cash_flow": 15146000, "stock_based_compensation": -48000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14204000, "dividends_paid": 12209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49764000, "free_cash_flow": 30451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36966000", "ebitda": "60468000", "netIncome": "10998000", "grossProfit": "80105000", "depreciation": "None", "totalRevenue": "215820000", "costOfRevenue": "135715000", "interestIncome": "1888000", "incomeBeforeTax": "12139000", "interestExpense": "24827000", "operatingIncome": "36740000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1467000", "reportedCurrency": "USD", "netInterestIncome": "-22939000", "nonInterestIncome": "None", "operatingExpenses": "43365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23502000", "sellingGeneralAndAdministrative": "2894000", "netIncomeFromContinuingOperations": "10672000" }, "balance": { "goodwill": "None", "inventory": "4662000", "commonStock": "669000", "currentDebt": "None", "investments": "None", "totalAssets": "2098029000", "longTermDebt": "1202668000", "shortTermDebt": "43413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3030000", "reportedCurrency": "USD", "retainedEarnings": "-482575000", "totalLiabilities": "1402332000", "otherCurrentAssets": "64580000", "totalCurrentAssets": "224726000", "currentLongTermDebt": "None", "longTermInvestments": "42539000", "shortTermInvestments": "None", "currentNetReceivables": "73795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873303000", "currentAccountsPayable": "136090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1804633000", "shortLongTermDebtTotal": "1222660000", "totalShareholderEquity": "672698000", "capitalLeaseObligations": "19992000", "otherCurrentLiabilities": "16292000", "totalCurrentLiabilities": "195795000", "otherNonCurrentLiabilities": "27290000", "totalNonCurrentLiabilities": "1206537000", "cashAndShortTermInvestments": "81689000", "commonStockSharesOutstanding": "66744000", "intangibleAssetsExcludingGoodwill": "3030000", "cashAndCashEquivalentsAtCarryingValue": "81689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10672000", "profitLoss": "None", "dividendPayout": "12209000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15146000", "capitalExpenditures": "15305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49764000", "cashflowFromInvestment": "-14204000", "stockBasedCompensation": "-48000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-92000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23502000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 173340000, "cost_of_revenue": 142719000, "gross_profit": 30621000, "ebit": 5038000, "ebitda": 28686000, "pretax_income": -21399000, "tax_provision": 368000, "net_income": -18653000, "net_income_to_common": -18653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135465000, "total_current_assets": 258103000, "total_assets": 2136059000, "short_term_debt": 294396000, "long_term_debt": 1210018000, "total_debt": 1504414000, "total_liabilities": 1413889000, "total_equity": 695573000, "shares_outstanding": 66523000, "goodwill_and_intangibles": 3125000 }, "cash_flow": { "operating_cash_flow": 6652000, "capital_expenditure": 15773000, "free_cash_flow": 22425000, "dividends_paid": 12521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226656, "ticker_id": 445, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5038000", "ebitda": "28686000", "netIncome": "-18653000", "grossProfit": "30621000", "depreciation": "None", "totalRevenue": "173340000", "costOfRevenue": "142719000", "interestIncome": "2607000", "incomeBeforeTax": "-21399000", "interestExpense": "26437000", "operatingIncome": "3779000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "368000", "reportedCurrency": "USD", "netInterestIncome": "-23830000", "nonInterestIncome": "None", "operatingExpenses": "26842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23648000", "sellingGeneralAndAdministrative": "3256000", "netIncomeFromContinuingOperations": "-21767000" }, "balance": { "goodwill": "None", "inventory": "4664000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2136059000", "longTermDebt": "1210018000", "shortTermDebt": "294396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3125000", "reportedCurrency": "USD", "retainedEarnings": "-477804000", "totalLiabilities": "1413889000", "otherCurrentAssets": "85864000", "totalCurrentAssets": "258103000", "currentLongTermDebt": "None", "longTermInvestments": "41680000", "shortTermInvestments": "None", "currentNetReceivables": "31754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1877956000", "currentAccountsPayable": "84866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1813538000", "shortLongTermDebtTotal": "1230002000", "totalShareholderEquity": "695573000", "capitalLeaseObligations": "19984000", "otherCurrentLiabilities": "74753000", "totalCurrentLiabilities": "454015000", "otherNonCurrentLiabilities": "24268000", "totalNonCurrentLiabilities": "959874000", "cashAndShortTermInvestments": "135465000", "commonStockSharesOutstanding": "66523000", "intangibleAssetsExcludingGoodwill": "3125000", "cashAndCashEquivalentsAtCarryingValue": "135465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21767000", "profitLoss": "None", "dividendPayout": "12521000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6652000", "capitalExpenditures": "15773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21569000", "cashflowFromInvestment": "-17162000", "stockBasedCompensation": "-78000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173340000, "cost_of_revenue": 142719000, "gross_profit": 30621000, "research_and_development": null, "selling_general_admin": 3256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5038000, "depreciation_amortisation": 23648000, "ebitda": 28686000, "interest_expense": 26437000, "interest_income": null, "other_non_operating": null, "pretax_income": -21399000, "tax_provision": 368000, "effective_tax_rate": null, "net_income": -18653000, "net_income_continuing_ops": -21767000, "net_income_to_common": -18653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135465000, "short_term_investments": null, "net_receivables": 31754000, "inventory": 4664000, "other_current_assets": null, "total_current_assets": 258103000, "net_ppe": null, "goodwill": null, "intangible_assets": 3125000, "goodwill_and_intangibles": 3125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1877956000, "total_assets": 2136059000, "short_term_debt": 294396000, "accounts_payable": 84866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454015000, "long_term_debt": 1210018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959874000, "total_liabilities": 1413889000, "total_debt": 1504414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477804000, "total_equity": 695573000, "shares_outstanding": 66523000, "operating_cash_flow": 6652000, "stock_based_compensation": -78000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17162000, "dividends_paid": 12521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21569000, "free_cash_flow": 22425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5038000", "ebitda": "28686000", "netIncome": "-18653000", "grossProfit": "30621000", "depreciation": "None", "totalRevenue": "173340000", "costOfRevenue": "142719000", "interestIncome": "2607000", "incomeBeforeTax": "-21399000", "interestExpense": "26437000", "operatingIncome": "3779000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "368000", "reportedCurrency": "USD", "netInterestIncome": "-23830000", "nonInterestIncome": "None", "operatingExpenses": "26842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23648000", "sellingGeneralAndAdministrative": "3256000", "netIncomeFromContinuingOperations": "-21767000" }, "balance": { "goodwill": "None", "inventory": "4664000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2136059000", "longTermDebt": "1210018000", "shortTermDebt": "294396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3125000", "reportedCurrency": "USD", "retainedEarnings": "-477804000", "totalLiabilities": "1413889000", "otherCurrentAssets": "85864000", "totalCurrentAssets": "258103000", "currentLongTermDebt": "None", "longTermInvestments": "41680000", "shortTermInvestments": "None", "currentNetReceivables": "31754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1877956000", "currentAccountsPayable": "84866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1813538000", "shortLongTermDebtTotal": "1230002000", "totalShareholderEquity": "695573000", "capitalLeaseObligations": "19984000", "otherCurrentLiabilities": "74753000", "totalCurrentLiabilities": "454015000", "otherNonCurrentLiabilities": "24268000", "totalNonCurrentLiabilities": "959874000", "cashAndShortTermInvestments": "135465000", "commonStockSharesOutstanding": "66523000", "intangibleAssetsExcludingGoodwill": "3125000", "cashAndCashEquivalentsAtCarryingValue": "135465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21767000", "profitLoss": "None", "dividendPayout": "12521000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6652000", "capitalExpenditures": "15773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21569000", "cashflowFromInvestment": "-17162000", "stockBasedCompensation": "-78000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23648000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 148398000, "cost_of_revenue": 132327000, "gross_profit": 16071000, "ebit": 66882000, "ebitda": 92068000, "pretax_income": 38971000, "tax_provision": -864000, "net_income": 12596000, "net_income_to_common": 12596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168675000, "total_current_assets": 285725000, "total_assets": 2177667000, "short_term_debt": 0, "long_term_debt": 1208013000, "total_debt": 1208013000, "total_liabilities": 1872398000, "total_equity": 276911000, "shares_outstanding": 66522000, "goodwill_and_intangibles": 3220000 }, "cash_flow": { "operating_cash_flow": 9000, "capital_expenditure": 15601000, "free_cash_flow": 15610000, "dividends_paid": 12793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226658, "ticker_id": 445, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66882000", "ebitda": "92068000", "netIncome": "12596000", "grossProfit": "16071000", "depreciation": "None", "totalRevenue": "148398000", "costOfRevenue": "132327000", "interestIncome": "2660000", "incomeBeforeTax": "38971000", "interestExpense": "27911000", "operatingIncome": "70329000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-864000", "reportedCurrency": "USD", "netInterestIncome": "-25251000", "nonInterestIncome": "None", "operatingExpenses": "-54258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25186000", "sellingGeneralAndAdministrative": "8874000", "netIncomeFromContinuingOperations": "39835000" }, "balance": { "goodwill": "None", "inventory": "4575000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2177667000", "longTermDebt": "1208013000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3220000", "reportedCurrency": "USD", "retainedEarnings": "-442157000", "totalLiabilities": "1872398000", "otherCurrentAssets": "54286000", "totalCurrentAssets": "285725000", "currentLongTermDebt": "None", "longTermInvestments": "43032000", "shortTermInvestments": "None", "currentNetReceivables": "58189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891942000", "currentAccountsPayable": "144868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1824226000", "shortLongTermDebtTotal": "1227162000", "totalShareholderEquity": "276911000", "capitalLeaseObligations": "19149000", "otherCurrentLiabilities": "16285000", "totalCurrentLiabilities": "161153000", "otherNonCurrentLiabilities": "23572000", "totalNonCurrentLiabilities": "1711245000", "cashAndShortTermInvestments": "168675000", "commonStockSharesOutstanding": "66522000", "intangibleAssetsExcludingGoodwill": "3220000", "cashAndCashEquivalentsAtCarryingValue": "168675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12596000", "profitLoss": "None", "dividendPayout": "12793000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9000", "capitalExpenditures": "15601000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58246000", "cashflowFromInvestment": "94314000", "stockBasedCompensation": "427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148398000, "cost_of_revenue": 132327000, "gross_profit": 16071000, "research_and_development": null, "selling_general_admin": 8874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66882000, "depreciation_amortisation": 25186000, "ebitda": 92068000, "interest_expense": 27911000, "interest_income": null, "other_non_operating": null, "pretax_income": 38971000, "tax_provision": -864000, "effective_tax_rate": null, "net_income": 12596000, "net_income_continuing_ops": 39835000, "net_income_to_common": 12596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168675000, "short_term_investments": null, "net_receivables": 58189000, "inventory": 4575000, "other_current_assets": null, "total_current_assets": 285725000, "net_ppe": null, "goodwill": null, "intangible_assets": 3220000, "goodwill_and_intangibles": 3220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1891942000, "total_assets": 2177667000, "short_term_debt": 0, "accounts_payable": 144868000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161153000, "long_term_debt": 1208013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1711245000, "total_liabilities": 1872398000, "total_debt": 1208013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -442157000, "total_equity": 276911000, "shares_outstanding": 66522000, "operating_cash_flow": 9000, "stock_based_compensation": 427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15601000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 94314000, "dividends_paid": 12793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58246000, "free_cash_flow": 15610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66882000", "ebitda": "92068000", "netIncome": "12596000", "grossProfit": "16071000", "depreciation": "None", "totalRevenue": "148398000", "costOfRevenue": "132327000", "interestIncome": "2660000", "incomeBeforeTax": "38971000", "interestExpense": "27911000", "operatingIncome": "70329000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-864000", "reportedCurrency": "USD", "netInterestIncome": "-25251000", "nonInterestIncome": "None", "operatingExpenses": "-54258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25186000", "sellingGeneralAndAdministrative": "8874000", "netIncomeFromContinuingOperations": "39835000" }, "balance": { "goodwill": "None", "inventory": "4575000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2177667000", "longTermDebt": "1208013000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3220000", "reportedCurrency": "USD", "retainedEarnings": "-442157000", "totalLiabilities": "1872398000", "otherCurrentAssets": "54286000", "totalCurrentAssets": "285725000", "currentLongTermDebt": "None", "longTermInvestments": "43032000", "shortTermInvestments": "None", "currentNetReceivables": "58189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891942000", "currentAccountsPayable": "144868000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1824226000", "shortLongTermDebtTotal": "1227162000", "totalShareholderEquity": "276911000", "capitalLeaseObligations": "19149000", "otherCurrentLiabilities": "16285000", "totalCurrentLiabilities": "161153000", "otherNonCurrentLiabilities": "23572000", "totalNonCurrentLiabilities": "1711245000", "cashAndShortTermInvestments": "168675000", "commonStockSharesOutstanding": "66522000", "intangibleAssetsExcludingGoodwill": "3220000", "cashAndCashEquivalentsAtCarryingValue": "168675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12596000", "profitLoss": "None", "dividendPayout": "12793000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9000", "capitalExpenditures": "15601000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58246000", "cashflowFromInvestment": "94314000", "stockBasedCompensation": "427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25078000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 187587000, "cost_of_revenue": 138421000, "gross_profit": 49166000, "ebit": 13384000, "ebitda": 38197000, "pretax_income": -13901000, "tax_provision": -114000, "net_income": -11565000, "net_income_to_common": -11565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114607000, "total_current_assets": 351305000, "total_assets": 2211715000, "short_term_debt": 120013000, "long_term_debt": 1128439000, "total_debt": 1248452000, "total_liabilities": 1907836000, "total_equity": 282280000, "shares_outstanding": 66501000, "goodwill_and_intangibles": 3314000 }, "cash_flow": { "operating_cash_flow": 24117000, "capital_expenditure": 15892000, "free_cash_flow": 40009000, "dividends_paid": 13121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226659, "ticker_id": 445, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13384000", "ebitda": "38197000", "netIncome": "-11565000", "grossProfit": "49166000", "depreciation": "None", "totalRevenue": "187587000", "costOfRevenue": "138421000", "interestIncome": "1072000", "incomeBeforeTax": "-13901000", "interestExpense": "27285000", "operatingIncome": "12175000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-114000", "reportedCurrency": "USD", "netInterestIncome": "-26213000", "nonInterestIncome": "None", "operatingExpenses": "36991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24813000", "sellingGeneralAndAdministrative": "12297000", "netIncomeFromContinuingOperations": "-13787000" }, "balance": { "goodwill": "None", "inventory": "4634000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2211715000", "longTermDebt": "1128439000", "shortTermDebt": "120013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3314000", "reportedCurrency": "USD", "retainedEarnings": "-437302000", "totalLiabilities": "1907836000", "otherCurrentAssets": "182199000", "totalCurrentAssets": "351305000", "currentLongTermDebt": "None", "longTermInvestments": "1540000", "shortTermInvestments": "2177000", "currentNetReceivables": "49865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1860410000", "currentAccountsPayable": "129667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1147549000", "totalShareholderEquity": "282280000", "capitalLeaseObligations": "19110000", "otherCurrentLiabilities": "126038000", "totalCurrentLiabilities": "255705000", "otherNonCurrentLiabilities": "23740000", "totalNonCurrentLiabilities": "1652131000", "cashAndShortTermInvestments": "114607000", "commonStockSharesOutstanding": "66501000", "intangibleAssetsExcludingGoodwill": "3314000", "cashAndCashEquivalentsAtCarryingValue": "114607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13787000", "profitLoss": "None", "dividendPayout": "13121000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24117000", "capitalExpenditures": "15892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46627000", "cashflowFromInvestment": "-15854000", "stockBasedCompensation": "1135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187587000, "cost_of_revenue": 138421000, "gross_profit": 49166000, "research_and_development": null, "selling_general_admin": 12297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13384000, "depreciation_amortisation": 24813000, "ebitda": 38197000, "interest_expense": 27285000, "interest_income": null, "other_non_operating": null, "pretax_income": -13901000, "tax_provision": -114000, "effective_tax_rate": null, "net_income": -11565000, "net_income_continuing_ops": -13787000, "net_income_to_common": -11565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114607000, "short_term_investments": 2177000, "net_receivables": 49865000, "inventory": 4634000, "other_current_assets": null, "total_current_assets": 351305000, "net_ppe": null, "goodwill": null, "intangible_assets": 3314000, "goodwill_and_intangibles": 3314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1860410000, "total_assets": 2211715000, "short_term_debt": 120013000, "accounts_payable": 129667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255705000, "long_term_debt": 1128439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1652131000, "total_liabilities": 1907836000, "total_debt": 1248452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -437302000, "total_equity": 282280000, "shares_outstanding": 66501000, "operating_cash_flow": 24117000, "stock_based_compensation": 1135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15854000, "dividends_paid": 13121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46627000, "free_cash_flow": 40009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13384000", "ebitda": "38197000", "netIncome": "-11565000", "grossProfit": "49166000", "depreciation": "None", "totalRevenue": "187587000", "costOfRevenue": "138421000", "interestIncome": "1072000", "incomeBeforeTax": "-13901000", "interestExpense": "27285000", "operatingIncome": "12175000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-114000", "reportedCurrency": "USD", "netInterestIncome": "-26213000", "nonInterestIncome": "None", "operatingExpenses": "36991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24813000", "sellingGeneralAndAdministrative": "12297000", "netIncomeFromContinuingOperations": "-13787000" }, "balance": { "goodwill": "None", "inventory": "4634000", "commonStock": "665000", "currentDebt": "None", "investments": "None", "totalAssets": "2211715000", "longTermDebt": "1128439000", "shortTermDebt": "120013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3314000", "reportedCurrency": "USD", "retainedEarnings": "-437302000", "totalLiabilities": "1907836000", "otherCurrentAssets": "182199000", "totalCurrentAssets": "351305000", "currentLongTermDebt": "None", "longTermInvestments": "1540000", "shortTermInvestments": "2177000", "currentNetReceivables": "49865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1860410000", "currentAccountsPayable": "129667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1147549000", "totalShareholderEquity": "282280000", "capitalLeaseObligations": "19110000", "otherCurrentLiabilities": "126038000", "totalCurrentLiabilities": "255705000", "otherNonCurrentLiabilities": "23740000", "totalNonCurrentLiabilities": "1652131000", "cashAndShortTermInvestments": "114607000", "commonStockSharesOutstanding": "66501000", "intangibleAssetsExcludingGoodwill": "3314000", "cashAndCashEquivalentsAtCarryingValue": "114607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13787000", "profitLoss": "None", "dividendPayout": "13121000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24117000", "capitalExpenditures": "15892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46627000", "cashflowFromInvestment": "-15854000", "stockBasedCompensation": "1135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24813000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 219079000, "cost_of_revenue": 153418000, "gross_profit": 65661000, "ebit": 43425000, "ebitda": 68964000, "pretax_income": 16934000, "tax_provision": 1452000, "net_income": 15929000, "net_income_to_common": 15929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137051000, "total_current_assets": 300149000, "total_assets": 2281432000, "short_term_debt": 96600000, "long_term_debt": 1223277000, "total_debt": 1319877000, "total_liabilities": 1950831000, "total_equity": 307273000, "shares_outstanding": 66455000, "goodwill_and_intangibles": 3409000 }, "cash_flow": { "operating_cash_flow": 36039000, "capital_expenditure": 23332000, "free_cash_flow": 59371000, "dividends_paid": 13123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226660, "ticker_id": 445, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43425000", "ebitda": "68964000", "netIncome": "15929000", "grossProfit": "65661000", "depreciation": "None", "totalRevenue": "219079000", "costOfRevenue": "153418000", "interestIncome": "796000", "incomeBeforeTax": "16934000", "interestExpense": "26491000", "operatingIncome": "42467000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1452000", "reportedCurrency": "USD", "netInterestIncome": "-25695000", "nonInterestIncome": "None", "operatingExpenses": "23194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25539000", "sellingGeneralAndAdministrative": "2226000", "netIncomeFromContinuingOperations": "15482000" }, "balance": { "goodwill": "None", "inventory": "4681000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "2281432000", "longTermDebt": "1223277000", "shortTermDebt": "96600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3409000", "reportedCurrency": "USD", "retainedEarnings": "-412013000", "totalLiabilities": "1950831000", "otherCurrentAssets": "93639000", "totalCurrentAssets": "300149000", "currentLongTermDebt": "None", "longTermInvestments": "1625000", "shortTermInvestments": "3087000", "currentNetReceivables": "64778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981283000", "currentAccountsPayable": "144240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283575000", "totalShareholderEquity": "307273000", "capitalLeaseObligations": "60298000", "otherCurrentLiabilities": "15740000", "totalCurrentLiabilities": "159980000", "otherNonCurrentLiabilities": "22895000", "totalNonCurrentLiabilities": "1790851000", "cashAndShortTermInvestments": "137051000", "commonStockSharesOutstanding": "66455000", "intangibleAssetsExcludingGoodwill": "3409000", "cashAndCashEquivalentsAtCarryingValue": "137051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15482000", "profitLoss": "None", "dividendPayout": "13123000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3794000", "operatingCashflow": "36039000", "capitalExpenditures": "23332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39709000", "cashflowFromInvestment": "-22828000", "stockBasedCompensation": "1127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219079000, "cost_of_revenue": 153418000, "gross_profit": 65661000, "research_and_development": null, "selling_general_admin": 2226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43425000, "depreciation_amortisation": 25539000, "ebitda": 68964000, "interest_expense": 26491000, "interest_income": null, "other_non_operating": null, "pretax_income": 16934000, "tax_provision": 1452000, "effective_tax_rate": null, "net_income": 15929000, "net_income_continuing_ops": 15482000, "net_income_to_common": 15929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137051000, "short_term_investments": 3087000, "net_receivables": 64778000, "inventory": 4681000, "other_current_assets": null, "total_current_assets": 300149000, "net_ppe": null, "goodwill": null, "intangible_assets": 3409000, "goodwill_and_intangibles": 3409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1981283000, "total_assets": 2281432000, "short_term_debt": 96600000, "accounts_payable": 144240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159980000, "long_term_debt": 1223277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1790851000, "total_liabilities": 1950831000, "total_debt": 1319877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -412013000, "total_equity": 307273000, "shares_outstanding": 66455000, "operating_cash_flow": 36039000, "stock_based_compensation": 1127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22828000, "dividends_paid": 13123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39709000, "free_cash_flow": 59371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43425000", "ebitda": "68964000", "netIncome": "15929000", "grossProfit": "65661000", "depreciation": "None", "totalRevenue": "219079000", "costOfRevenue": "153418000", "interestIncome": "796000", "incomeBeforeTax": "16934000", "interestExpense": "26491000", "operatingIncome": "42467000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1452000", "reportedCurrency": "USD", "netInterestIncome": "-25695000", "nonInterestIncome": "None", "operatingExpenses": "23194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25539000", "sellingGeneralAndAdministrative": "2226000", "netIncomeFromContinuingOperations": "15482000" }, "balance": { "goodwill": "None", "inventory": "4681000", "commonStock": "664000", "currentDebt": "None", "investments": "None", "totalAssets": "2281432000", "longTermDebt": "1223277000", "shortTermDebt": "96600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3409000", "reportedCurrency": "USD", "retainedEarnings": "-412013000", "totalLiabilities": "1950831000", "otherCurrentAssets": "93639000", "totalCurrentAssets": "300149000", "currentLongTermDebt": "None", "longTermInvestments": "1625000", "shortTermInvestments": "3087000", "currentNetReceivables": "64778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981283000", "currentAccountsPayable": "144240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283575000", "totalShareholderEquity": "307273000", "capitalLeaseObligations": "60298000", "otherCurrentLiabilities": "15740000", "totalCurrentLiabilities": "159980000", "otherNonCurrentLiabilities": "22895000", "totalNonCurrentLiabilities": "1790851000", "cashAndShortTermInvestments": "137051000", "commonStockSharesOutstanding": "66455000", "intangibleAssetsExcludingGoodwill": "3409000", "cashAndCashEquivalentsAtCarryingValue": "137051000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15482000", "profitLoss": "None", "dividendPayout": "13123000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3794000", "operatingCashflow": "36039000", "capitalExpenditures": "23332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39709000", "cashflowFromInvestment": "-22828000", "stockBasedCompensation": "1127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25539000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 177534000, "cost_of_revenue": 159490000, "gross_profit": 18044000, "ebit": 28105188, "ebitda": 28149000, "pretax_income": -19858000, "tax_provision": 1625000, "net_income": -19175000, "net_income_to_common": -19175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166503000, "total_current_assets": 238382000, "total_assets": 2226824000, "short_term_debt": 582780000, "long_term_debt": 1162444000, "total_debt": 1745224000, "total_liabilities": 1408298000, "total_equity": 795065000, "shares_outstanding": 65833000, "goodwill_and_intangibles": 3504000 }, "cash_flow": { "operating_cash_flow": 11710000, "capital_expenditure": 21521000, "free_cash_flow": 33231000, "dividends_paid": 13132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226661, "ticker_id": 445, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28105188", "ebitda": "28149000", "netIncome": "-19175000", "grossProfit": "18044000", "depreciation": "None", "totalRevenue": "177534000", "costOfRevenue": "159490000", "interestIncome": "1012000", "incomeBeforeTax": "-19858000", "interestExpense": "24440000", "operatingIncome": "2668000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1625000", "reportedCurrency": "USD", "netInterestIncome": "-23428000", "nonInterestIncome": "None", "operatingExpenses": "15376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "4301000", "netIncomeFromContinuingOperations": "-21483000" }, "balance": { "goodwill": "None", "inventory": "5003000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "2226824000", "longTermDebt": "1162444000", "shortTermDebt": "582780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3504000", "reportedCurrency": "USD", "retainedEarnings": "-412199000", "totalLiabilities": "1408298000", "otherCurrentAssets": "-228444000", "totalCurrentAssets": "238382000", "currentLongTermDebt": "None", "longTermInvestments": "1674000", "shortTermInvestments": "2847000", "currentNetReceivables": "56938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1988442000", "currentAccountsPayable": "149867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1222823000", "totalShareholderEquity": "795065000", "capitalLeaseObligations": "60379000", "otherCurrentLiabilities": "-219100000", "totalCurrentLiabilities": "162707000", "otherNonCurrentLiabilities": "22756000", "totalNonCurrentLiabilities": "1245591000", "cashAndShortTermInvestments": "166503000", "commonStockSharesOutstanding": "65833000", "intangibleAssetsExcludingGoodwill": "3504000", "cashAndCashEquivalentsAtCarryingValue": "166503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19175000", "profitLoss": "None", "dividendPayout": "13132000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3793999", "operatingCashflow": "11710000", "capitalExpenditures": "21521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36015000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177534000, "cost_of_revenue": 159490000, "gross_profit": 18044000, "research_and_development": null, "selling_general_admin": 4301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28105188, "depreciation_amortisation": 43812, "ebitda": 28149000, "interest_expense": 24440000, "interest_income": null, "other_non_operating": null, "pretax_income": -19858000, "tax_provision": 1625000, "effective_tax_rate": null, "net_income": -19175000, "net_income_continuing_ops": -21483000, "net_income_to_common": -19175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166503000, "short_term_investments": 2847000, "net_receivables": 56938000, "inventory": 5003000, "other_current_assets": null, "total_current_assets": 238382000, "net_ppe": null, "goodwill": null, "intangible_assets": 3504000, "goodwill_and_intangibles": 3504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1988442000, "total_assets": 2226824000, "short_term_debt": 582780000, "accounts_payable": 149867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162707000, "long_term_debt": 1162444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1245591000, "total_liabilities": 1408298000, "total_debt": 1745224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -412199000, "total_equity": 795065000, "shares_outstanding": 65833000, "operating_cash_flow": 11710000, "stock_based_compensation": 2390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 13132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36015000, "free_cash_flow": 33231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28105188", "ebitda": "28149000", "netIncome": "-19175000", "grossProfit": "18044000", "depreciation": "None", "totalRevenue": "177534000", "costOfRevenue": "159490000", "interestIncome": "1012000", "incomeBeforeTax": "-19858000", "interestExpense": "24440000", "operatingIncome": "2668000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1625000", "reportedCurrency": "USD", "netInterestIncome": "-23428000", "nonInterestIncome": "None", "operatingExpenses": "15376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "4301000", "netIncomeFromContinuingOperations": "-21483000" }, "balance": { "goodwill": "None", "inventory": "5003000", "commonStock": "666000", "currentDebt": "None", "investments": "None", "totalAssets": "2226824000", "longTermDebt": "1162444000", "shortTermDebt": "582780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3504000", "reportedCurrency": "USD", "retainedEarnings": "-412199000", "totalLiabilities": "1408298000", "otherCurrentAssets": "-228444000", "totalCurrentAssets": "238382000", "currentLongTermDebt": "None", "longTermInvestments": "1674000", "shortTermInvestments": "2847000", "currentNetReceivables": "56938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1988442000", "currentAccountsPayable": "149867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1222823000", "totalShareholderEquity": "795065000", "capitalLeaseObligations": "60379000", "otherCurrentLiabilities": "-219100000", "totalCurrentLiabilities": "162707000", "otherNonCurrentLiabilities": "22756000", "totalNonCurrentLiabilities": "1245591000", "cashAndShortTermInvestments": "166503000", "commonStockSharesOutstanding": "65833000", "intangibleAssetsExcludingGoodwill": "3504000", "cashAndCashEquivalentsAtCarryingValue": "166503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19175000", "profitLoss": "None", "dividendPayout": "13132000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3793999", "operatingCashflow": "11710000", "capitalExpenditures": "21521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36015000", "cashflowFromInvestment": "None", "stockBasedCompensation": "2390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25481000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 159801000, "cost_of_revenue": 133941000, "gross_profit": 25860000, "ebit": -495000, "ebitda": 22327000, "pretax_income": -23801000, "tax_provision": -1190000, "net_income": -22030000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149496000, "total_current_assets": 277976000, "total_assets": 2267627000, "short_term_debt": 401500000, "long_term_debt": 1178720000, "total_debt": 1580220000, "total_liabilities": 1416426000, "total_equity": 831343000, "shares_outstanding": 65825000, "goodwill_and_intangibles": 3599000 }, "cash_flow": { "operating_cash_flow": 11038000, "capital_expenditure": 55593000, "free_cash_flow": 66631000, "dividends_paid": 13292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226663, "ticker_id": 445, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-495000", "ebitda": "22327000", "netIncome": "-22030000", "grossProfit": "25860000", "depreciation": "None", "totalRevenue": "159801000", "costOfRevenue": "133941000", "interestIncome": "986000", "incomeBeforeTax": "-23801000", "interestExpense": "23306000", "operatingIncome": "651000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1190000", "reportedCurrency": "USD", "netInterestIncome": "-22320000", "nonInterestIncome": "None", "operatingExpenses": "25209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22822000", "sellingGeneralAndAdministrative": "2506000", "netIncomeFromContinuingOperations": "-22611000" }, "balance": { "goodwill": "None", "inventory": "4944000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2267627000", "longTermDebt": "1178720000", "shortTermDebt": "401500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3599000", "reportedCurrency": "USD", "retainedEarnings": "-377658000", "totalLiabilities": "1416426000", "otherCurrentAssets": "71339000", "totalCurrentAssets": "277976000", "currentLongTermDebt": "None", "longTermInvestments": "1718000", "shortTermInvestments": "4945000", "currentNetReceivables": "52197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1989651000", "currentAccountsPayable": "144064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1960835000", "shortLongTermDebtTotal": "1580220000", "totalShareholderEquity": "831343000", "capitalLeaseObligations": "60470000", "otherCurrentLiabilities": "10582000", "totalCurrentLiabilities": "154646000", "otherNonCurrentLiabilities": "22579000", "totalNonCurrentLiabilities": "1261780000", "cashAndShortTermInvestments": "149496000", "commonStockSharesOutstanding": "65825000", "intangibleAssetsExcludingGoodwill": "3599000", "cashAndCashEquivalentsAtCarryingValue": "149496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22611000", "profitLoss": "None", "dividendPayout": "13292000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10448000", "operatingCashflow": "11038000", "capitalExpenditures": "55593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23800000", "cashflowFromInvestment": "-55578000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159801000, "cost_of_revenue": 133941000, "gross_profit": 25860000, "research_and_development": null, "selling_general_admin": 2506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -495000, "depreciation_amortisation": 22822000, "ebitda": 22327000, "interest_expense": 23306000, "interest_income": null, "other_non_operating": null, "pretax_income": -23801000, "tax_provision": -1190000, "effective_tax_rate": null, "net_income": -22030000, "net_income_continuing_ops": -22611000, "net_income_to_common": -22030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149496000, "short_term_investments": 4945000, "net_receivables": 52197000, "inventory": 4944000, "other_current_assets": null, "total_current_assets": 277976000, "net_ppe": null, "goodwill": null, "intangible_assets": 3599000, "goodwill_and_intangibles": 3599000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1989651000, "total_assets": 2267627000, "short_term_debt": 401500000, "accounts_payable": 144064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154646000, "long_term_debt": 1178720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1261780000, "total_liabilities": 1416426000, "total_debt": 1580220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -377658000, "total_equity": 831343000, "shares_outstanding": 65825000, "operating_cash_flow": 11038000, "stock_based_compensation": 1627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55578000, "dividends_paid": 13292000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23800000, "free_cash_flow": 66631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-495000", "ebitda": "22327000", "netIncome": "-22030000", "grossProfit": "25860000", "depreciation": "None", "totalRevenue": "159801000", "costOfRevenue": "133941000", "interestIncome": "986000", "incomeBeforeTax": "-23801000", "interestExpense": "23306000", "operatingIncome": "651000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1190000", "reportedCurrency": "USD", "netInterestIncome": "-22320000", "nonInterestIncome": "None", "operatingExpenses": "25209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22822000", "sellingGeneralAndAdministrative": "2506000", "netIncomeFromContinuingOperations": "-22611000" }, "balance": { "goodwill": "None", "inventory": "4944000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2267627000", "longTermDebt": "1178720000", "shortTermDebt": "401500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3599000", "reportedCurrency": "USD", "retainedEarnings": "-377658000", "totalLiabilities": "1416426000", "otherCurrentAssets": "71339000", "totalCurrentAssets": "277976000", "currentLongTermDebt": "None", "longTermInvestments": "1718000", "shortTermInvestments": "4945000", "currentNetReceivables": "52197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1989651000", "currentAccountsPayable": "144064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1960835000", "shortLongTermDebtTotal": "1580220000", "totalShareholderEquity": "831343000", "capitalLeaseObligations": "60470000", "otherCurrentLiabilities": "10582000", "totalCurrentLiabilities": "154646000", "otherNonCurrentLiabilities": "22579000", "totalNonCurrentLiabilities": "1261780000", "cashAndShortTermInvestments": "149496000", "commonStockSharesOutstanding": "65825000", "intangibleAssetsExcludingGoodwill": "3599000", "cashAndCashEquivalentsAtCarryingValue": "149496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22611000", "profitLoss": "None", "dividendPayout": "13292000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10448000", "operatingCashflow": "11038000", "capitalExpenditures": "55593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23800000", "cashflowFromInvestment": "-55578000", "stockBasedCompensation": "1627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13292000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22822000", "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": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "income_statement": { "revenue": 186707000, "cost_of_revenue": 134643000, "gross_profit": 52064000, "ebit": 20387000, "ebitda": 43072000, "pretax_income": -3213000, "tax_provision": -75000, "net_income": -1846000, "net_income_to_common": -1846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128025000, "total_current_assets": 263382000, "total_assets": 2261510000, "short_term_debt": 844180000, "long_term_debt": 1135958000, "total_debt": 1980138000, "total_liabilities": 1369319000, "total_equity": 869686000, "shares_outstanding": 65806000, "goodwill_and_intangibles": 3693000 }, "cash_flow": { "operating_cash_flow": 19649000, "capital_expenditure": 17493000, "free_cash_flow": 37142000, "dividends_paid": 13509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226664, "ticker_id": 445, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:42.524742+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20387000", "ebitda": "43072000", "netIncome": "-1846000", "grossProfit": "52064000", "depreciation": "None", "totalRevenue": "186707000", "costOfRevenue": "134643000", "interestIncome": "2295000", "incomeBeforeTax": "-3213000", "interestExpense": "23600000", "operatingIncome": "17386000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-75000", "reportedCurrency": "USD", "netInterestIncome": "-21305000", "nonInterestIncome": "None", "operatingExpenses": "34678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3001000", "costofGoodsAndServicesSold": "134643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22685000", "sellingGeneralAndAdministrative": "12111000", "netIncomeFromContinuingOperations": "-3138000" }, "balance": { "goodwill": "None", "inventory": "5119000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2261510000", "longTermDebt": "1135958000", "shortTermDebt": "844180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3693000", "reportedCurrency": "USD", "retainedEarnings": "-341210000", "totalLiabilities": "1369319000", "otherCurrentAssets": "81611000", "totalCurrentAssets": "263382000", "currentLongTermDebt": "None", "longTermInvestments": "1699000", "shortTermInvestments": "6308000", "currentNetReceivables": "48627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1998128000", "currentAccountsPayable": "135096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1890358000", "shortLongTermDebtTotal": "1986440000", "totalShareholderEquity": "869686000", "capitalLeaseObligations": "60538000", "otherCurrentLiabilities": "15054000", "totalCurrentLiabilities": "150150000", "otherNonCurrentLiabilities": "22508000", "totalNonCurrentLiabilities": "1219169000", "cashAndShortTermInvestments": "128025000", "commonStockSharesOutstanding": "65806000", "intangibleAssetsExcludingGoodwill": "3693000", "cashAndCashEquivalentsAtCarryingValue": "128025000", "accumulatedDepreciationAmortizationPPE": "470484000" }, "cashflow": { "netIncome": "-3138000", "profitLoss": "None", "dividendPayout": "13509000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8933000", "operatingCashflow": "19649000", "capitalExpenditures": "17493000", "changeInReceivables": "11742000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155363000", "cashflowFromInvestment": "-17375000", "stockBasedCompensation": "3014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-153089000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186707000, "cost_of_revenue": 134643000, "gross_profit": 52064000, "research_and_development": null, "selling_general_admin": 12111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20387000, "depreciation_amortisation": 22685000, "ebitda": 43072000, "interest_expense": 23600000, "interest_income": null, "other_non_operating": null, "pretax_income": -3213000, "tax_provision": -75000, "effective_tax_rate": null, "net_income": -1846000, "net_income_continuing_ops": -3138000, "net_income_to_common": -1846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128025000, "short_term_investments": 6308000, "net_receivables": 48627000, "inventory": 5119000, "other_current_assets": null, "total_current_assets": 263382000, "net_ppe": null, "goodwill": null, "intangible_assets": 3693000, "goodwill_and_intangibles": 3693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1998128000, "total_assets": 2261510000, "short_term_debt": 844180000, "accounts_payable": 135096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150150000, "long_term_debt": 1135958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1219169000, "total_liabilities": 1369319000, "total_debt": 1980138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341210000, "total_equity": 869686000, "shares_outstanding": 65806000, "operating_cash_flow": 19649000, "stock_based_compensation": 3014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17375000, "dividends_paid": 13509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155363000, "free_cash_flow": 37142000, "net_change_in_cash": -153089000 }, "raw_data": { "income": { "ebit": "20387000", "ebitda": "43072000", "netIncome": "-1846000", "grossProfit": "52064000", "depreciation": "None", "totalRevenue": "186707000", "costOfRevenue": "134643000", "interestIncome": "2295000", "incomeBeforeTax": "-3213000", "interestExpense": "23600000", "operatingIncome": "17386000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-75000", "reportedCurrency": "USD", "netInterestIncome": "-21305000", "nonInterestIncome": "None", "operatingExpenses": "34678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3001000", "costofGoodsAndServicesSold": "134643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22685000", "sellingGeneralAndAdministrative": "12111000", "netIncomeFromContinuingOperations": "-3138000" }, "balance": { "goodwill": "None", "inventory": "5119000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "2261510000", "longTermDebt": "1135958000", "shortTermDebt": "844180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3693000", "reportedCurrency": "USD", "retainedEarnings": "-341210000", "totalLiabilities": "1369319000", "otherCurrentAssets": "81611000", "totalCurrentAssets": "263382000", "currentLongTermDebt": "None", "longTermInvestments": "1699000", "shortTermInvestments": "6308000", "currentNetReceivables": "48627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1998128000", "currentAccountsPayable": "135096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1890358000", "shortLongTermDebtTotal": "1986440000", "totalShareholderEquity": "869686000", "capitalLeaseObligations": "60538000", "otherCurrentLiabilities": "15054000", "totalCurrentLiabilities": "150150000", "otherNonCurrentLiabilities": "22508000", "totalNonCurrentLiabilities": "1219169000", "cashAndShortTermInvestments": "128025000", "commonStockSharesOutstanding": "65806000", "intangibleAssetsExcludingGoodwill": "3693000", "cashAndCashEquivalentsAtCarryingValue": "128025000", "accumulatedDepreciationAmortizationPPE": "470484000" }, "cashflow": { "netIncome": "-3138000", "profitLoss": "None", "dividendPayout": "13509000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8933000", "operatingCashflow": "19649000", "capitalExpenditures": "17493000", "changeInReceivables": "11742000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155363000", "cashflowFromInvestment": "-17375000", "stockBasedCompensation": "3014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-153089000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1074000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }