{ "ticker": { "uuid": "555d980c-7fae-423b-a542-74046ab36f53", "symbol": "SMA", "name": "SmartStop Self Storage REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/555d980c-7fae-423b-a542-74046ab36f53/", "api_url": "https://sharemaestro.com/factors/api/tickers/555d980c-7fae-423b-a542-74046ab36f53/" }, "ticker_metadata": { "id": 3655, "uuid": "555d980c-7fae-423b-a542-74046ab36f53", "symbol": "SMA", "name": "SmartStop Self Storage REIT, Inc.", "asset_type": "equity", "market_cap": 1745668000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "SmartStop Self Storage REIT, Inc. is a leading real estate investment trust dedicated to the acquisition, development, and management of high-quality self-storage facilities across the United States and Canada. Emphasizing cash flow generation and long-term value creation, SmartStop excels in operational efficiency and customer service, contributing to robust shareholder returns. As a publicly traded entity, it offers institutional investors a strategic opportunity to gain exposure to the resilient self-storage sector, known for its consistent demand and dependable rental income, thereby establishing SmartStop as a valuable player in the evolving real estate landscape.", "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": "555d980c-7fae-423b-a542-74046ab36f53", "symbol": "SMA", "name": "SmartStop Self Storage REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/555d980c-7fae-423b-a542-74046ab36f53/", "api_url": "https://sharemaestro.com/factors/api/tickers/555d980c-7fae-423b-a542-74046ab36f53/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.13, "quality": 0.26, "momentum": 0.18, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 30.91, "market_cap": 1708528149.35, "pe_ratio": 131.6075, "earnings_yield": 0.0076, "ebitda_to_ev": 0.0519, "shareholder_yield": 0.0524, "roe": 0.0111, "piotroski_f_score": 6, "momentum_12_1": -0.0806, "volatility_252d": 0.2676 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:36.748494+00:00", "batch_id": "" }, "size": { "price_close": 30.91, "market_cap": 1708528149.35, "market_cap_usd": 1708528149.35, "enterprise_value": 2757768149.35, "shares_outstanding": 55274285, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 131.6075, "pb_ratio": 1.4629, "ptbv_ratio": 1.713, "ps_ratio": 11.5405, "pcf_ratio": 17.2895, "pfcf_ratio": 1.8556, "ev_ebitda": 19.2707, "ev_ebit": 41.426, "ev_sales": 18.6278, "ev_fcf": 2.9952, "earnings_yield": 0.0076, "fcf_yield": 0.3339, "price_to_sales": 11.5405, "price_to_book": 1.4629, "price_to_cashflow": 17.2895, "ebitda_to_ev": 0.0519, "sales_yield": 0.0537 }, "yield": { "dividend_yield": 0.0524, "buyback_yield": 0, "shareholder_yield": 0.0524, "debt_paydown_yield": null, "total_yield": 0.0524 }, "quality": { "gross_margin": 0.1454, "operating_margin": 0.4497, "net_margin": 0.0877, "ebitda_margin": 0.9666, "fcf_margin": 6.2192, "roe": 0.0111, "roa": 0.0054, "roic": 0.0269, "roc_greenblatt": null, "asset_turnover": 0.0611, "cash_conversion": 70.924, "accruals_ratio": -0.0354, "sbc_to_revenue": 0.1226, "piotroski_f_score": 6, "altman_z_score": 0.6493, "earnings_stability_5y": 10.2952, "revenue_stability_5y": 0.2664, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0089, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.987, "net_debt_to_ebitda": 7.3319, "debt_to_assets": 0.4514, "interest_coverage": 1.3051, "current_ratio": 0.8255, "quick_ratio": 0.8255, "net_debt": 1049240000, "local_beta": 0.0011, "volatility_252d": 0.2676, "volatility_60d": 0.6293, "max_drawdown_12m": -0.2147, "risk_adjusted_momentum": -0.3012 }, "growth": { "revenue_growth_1y": -0.1807, "revenue_growth_3y_cagr": 0.1086, "revenue_growth_5y_cagr": 0.1778, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.6857, "book_value_growth_1y": 3.1255, "revenue_growth": -0.1807, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0465, "price_return_3m": -0.0156, "price_return_6m": -0.0367, "price_return_9m": -0.1412, "price_return_12m": -0.1234, "price_return_12m_ex1m": -0.0806, "momentum_6m": -0.0367, "momentum_12m": -0.1234, "momentum_12_1": -0.0806, "distance_from_52w_high": -0.1775, "distance_from_52w_low": 0.0474, "relative_strength": -0.2233 }, "raw_ttm": { "revenue_ttm": 148046000, "gross_profit_ttm": 21523000, "ebit_ttm": 66571000, "ebitda_ttm": 143107000, "net_income_ttm": 12982000, "eps_diluted_ttm": 0.2349, "operating_cash_flow_ttm": 98819000, "capital_expenditure_ttm": 821916000, "fcf_ttm": 920735000, "dividends_paid_ttm": 89444000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51010000, "cash_and_equivalents": 43856000, "total_current_assets": 43856000, "total_current_liabilities": 53127000, "net_ppe": null, "total_assets": 2421403000, "total_debt": 1093096000, "total_equity": 1167892000, "net_working_capital": -53127000, "book_value_per_share": 21.129, "retained_earnings": -669850000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 997386000, "tangible_book_per_share": 18.0443 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 95, "rank_pb": 37, "rank_ptbv": 37, "rank_ps": 91, "rank_pcf": 71, "rank_ev_ebitda": 75, "rank_ev_ebit": 89, "rank_earnings_yield": 95, "rank_fcf_yield": 8, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 69, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 89, "rank_fcf_margin": 1, "rank_piotroski": 41, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 72 }, "composites": { "value_composite": 87, "quality_composite": 74, "momentum_composite": 82, "growth_composite": 87, "yield_composite": 10, "svqf_composite": 97, "vc1_composite": 91, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1838, "os_score": 0.03, "value_percentile": 0.13, "quality_percentile": 0.26, "momentum_percentile": 0.18, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4954, "ticker_id": 3655, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:36.748494+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.91, "market_cap": 1708528149.35, "market_cap_usd": 1708528149.35, "enterprise_value": 2757768149.35, "shares_outstanding": 55274285, "fx_rate_to_usd": null, "pe_ratio": 131.60746798, "pb_ratio": 1.46291622, "ptbv_ratio": 1.71300595, "ps_ratio": 11.5405222, "pcf_ratio": 17.28947014, "pfcf_ratio": 1.85561334, "ev_ebitda": 19.27067264, "ev_ebit": 41.42596851, "ev_sales": 18.62777886, "ev_fcf": 2.99518119, "earnings_yield": 0.00759835, "fcf_yield": 0.33386962, "dividend_yield": 0.05235149, "buyback_yield": 0, "shareholder_yield": 0.05235149, "debt_paydown_yield": null, "total_yield": 0.05235149, "gross_margin": 0.14538049, "operating_margin": 0.44966429, "net_margin": 0.08768896, "ebitda_margin": 0.96663875, "fcf_margin": 6.21924942, "roe": 0.01111575, "roa": 0.00536135, "roic": 0.02688635, "roc_greenblatt": null, "asset_turnover": 0.06114059, "cash_conversion": 70.92397165, "accruals_ratio": -0.03544928, "sbc_to_revenue": 0.12264431, "debt_to_equity": 0.98701507, "net_debt_to_ebitda": 7.33185658, "debt_to_assets": 0.45143084, "interest_coverage": 1.30505783, "current_ratio": 0.82549363, "quick_ratio": 0.82549363, "net_debt": 1049240000, "revenue_growth_1y": -0.18065848, "revenue_growth_3y_cagr": 0.1086406, "revenue_growth_5y_cagr": 0.17783224, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.68568184, "book_value_growth_1y": 3.12549367, "piotroski_f_score": 6, "altman_z_score": 0.6492773, "earnings_stability_5y": 10.295163, "revenue_stability_5y": 0.266412, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04654678, "price_return_3m": -0.01559256, "price_return_6m": -0.0366545, "price_return_9m": -0.14116464, "price_return_12m": -0.12337672, "price_return_12m_ex1m": -0.08058071, "distance_from_52w_high": -0.17750991, "distance_from_52w_low": 0.04738121, "relative_strength": -0.2233403, "local_beta": 0.0011, "volatility_252d": 0.267574, "volatility_60d": 0.629271, "max_drawdown_12m": -0.21471754, "revenue_ttm": 148046000, "gross_profit_ttm": 21523000, "ebit_ttm": 66571000, "ebitda_ttm": 143107000, "net_income_ttm": 12982000, "eps_diluted_ttm": 0.23486509, "operating_cash_flow_ttm": 98819000, "capital_expenditure_ttm": 821916000, "fcf_ttm": 920735000, "dividends_paid_ttm": 89444000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51010000, "cash_and_equivalents": 43856000, "total_current_assets": 43856000, "total_current_liabilities": 53127000, "net_ppe": null, "total_assets": 2421403000, "total_debt": 1093096000, "total_equity": 1167892000, "net_working_capital": -53127000, "book_value_per_share": 21.12902953, "retained_earnings": -669850000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 997386000, "tangible_book_per_share": 18.04430397, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 95, "rank_pb": 37, "rank_ptbv": 37, "rank_ps": 91, "rank_pcf": 71, "rank_ev_ebitda": 75, "rank_ev_ebit": 89, "rank_earnings_yield": 95, "rank_fcf_yield": 8, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 69, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 89, "rank_fcf_margin": 1, "rank_piotroski": 41, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 72, "value_composite": 87, "quality_composite": 74, "momentum_composite": 82, "growth_composite": 87, "yield_composite": 10, "svqf_composite": 97, "vc1_composite": 91, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 30.91, "os": 0.03, "value": 0.13, "quality": 0.26, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 131.6075, "earnings_yield": 0.0076, "shareholder_yield": 0.0524, "roe": 0.0111, "momentum_12_1": -0.0806, "complete_fields": { "id": 4954, "ticker_id": 3655, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:36.748494+00:00", "batch_id": "", "os_score_delta": null, "price_close": 30.91, "market_cap": 1708528149.35, "market_cap_usd": 1708528149.35, "enterprise_value": 2757768149.35, "shares_outstanding": 55274285, "fx_rate_to_usd": null, "pe_ratio": 131.60746798, "pb_ratio": 1.46291622, "ptbv_ratio": 1.71300595, "ps_ratio": 11.5405222, "pcf_ratio": 17.28947014, "pfcf_ratio": 1.85561334, "ev_ebitda": 19.27067264, "ev_ebit": 41.42596851, "ev_sales": 18.62777886, "ev_fcf": 2.99518119, "earnings_yield": 0.00759835, "fcf_yield": 0.33386962, "dividend_yield": 0.05235149, "buyback_yield": 0, "shareholder_yield": 0.05235149, "debt_paydown_yield": null, "total_yield": 0.05235149, "gross_margin": 0.14538049, "operating_margin": 0.44966429, "net_margin": 0.08768896, "ebitda_margin": 0.96663875, "fcf_margin": 6.21924942, "roe": 0.01111575, "roa": 0.00536135, "roic": 0.02688635, "roc_greenblatt": null, "asset_turnover": 0.06114059, "cash_conversion": 70.92397165, "accruals_ratio": -0.03544928, "sbc_to_revenue": 0.12264431, "debt_to_equity": 0.98701507, "net_debt_to_ebitda": 7.33185658, "debt_to_assets": 0.45143084, "interest_coverage": 1.30505783, "current_ratio": 0.82549363, "quick_ratio": 0.82549363, "net_debt": 1049240000, "revenue_growth_1y": -0.18065848, "revenue_growth_3y_cagr": 0.1086406, "revenue_growth_5y_cagr": 0.17783224, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.68568184, "book_value_growth_1y": 3.12549367, "piotroski_f_score": 6, "altman_z_score": 0.6492773, "earnings_stability_5y": 10.295163, "revenue_stability_5y": 0.266412, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04654678, "price_return_3m": -0.01559256, "price_return_6m": -0.0366545, "price_return_9m": -0.14116464, "price_return_12m": -0.12337672, "price_return_12m_ex1m": -0.08058071, "distance_from_52w_high": -0.17750991, "distance_from_52w_low": 0.04738121, "relative_strength": -0.2233403, "local_beta": 0.0011, "volatility_252d": 0.267574, "volatility_60d": 0.629271, "max_drawdown_12m": -0.21471754, "revenue_ttm": 148046000, "gross_profit_ttm": 21523000, "ebit_ttm": 66571000, "ebitda_ttm": 143107000, "net_income_ttm": 12982000, "eps_diluted_ttm": 0.23486509, "operating_cash_flow_ttm": 98819000, "capital_expenditure_ttm": 821916000, "fcf_ttm": 920735000, "dividends_paid_ttm": 89444000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51010000, "cash_and_equivalents": 43856000, "total_current_assets": 43856000, "total_current_liabilities": 53127000, "net_ppe": null, "total_assets": 2421403000, "total_debt": 1093096000, "total_equity": 1167892000, "net_working_capital": -53127000, "book_value_per_share": 21.12902953, "retained_earnings": -669850000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 997386000, "tangible_book_per_share": 18.04430397, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 95, "rank_pb": 37, "rank_ptbv": 37, "rank_ps": 91, "rank_pcf": 71, "rank_ev_ebitda": 75, "rank_ev_ebit": 89, "rank_earnings_yield": 95, "rank_fcf_yield": 8, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 69, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 89, "rank_fcf_margin": 1, "rank_piotroski": 41, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 72, "value_composite": 87, "quality_composite": 74, "momentum_composite": 82, "growth_composite": 87, "yield_composite": 10, "svqf_composite": 97, "vc1_composite": 91, "vc2_composite": 82, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 281141000, "cost_of_revenue": 255067000, "gross_profit": 26074000, "ebit": 60059000, "ebitda": 133259000, "pretax_income": 164000, "tax_provision": 1901000, "net_income": -1547000, "net_income_to_common": -1547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59368000, "total_current_assets": 59368000, "total_assets": 2432172000, "short_term_debt": 0, "long_term_debt": 1098248000, "total_debt": 1098248000, "total_liabilities": 1152249000, "total_equity": 1180410000, "shares_outstanding": 47299813, "goodwill_and_intangibles": 174006000 }, "cash_flow": { "operating_cash_flow": 84969000, "capital_expenditure": 317812000, "free_cash_flow": 402781000, "dividends_paid": 81799000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330616, "ticker_id": 3655, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60059000", "ebitda": "133259000", "netIncome": "-1547000", "grossProfit": "26074000", "depreciation": "None", "totalRevenue": "281141000", "costOfRevenue": "255067000", "interestIncome": "4368000", "incomeBeforeTax": "164000", "interestExpense": "59895000", "operatingIncome": "59033000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1901000", "reportedCurrency": "USD", "netInterestIncome": "-55527000", "nonInterestIncome": "None", "operatingExpenses": "-32959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73200000", "sellingGeneralAndAdministrative": "38211000", "netIncomeFromContinuingOperations": "-1737000" }, "balance": { "goodwill": "69974000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2432172000", "longTermDebt": "1098248000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104032000", "reportedCurrency": "USD", "retainedEarnings": "-657572000", "totalLiabilities": "1152249000", "otherCurrentAssets": "None", "totalCurrentAssets": "59368000", "currentLongTermDebt": "None", "longTermInvestments": "167655000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372804000", "currentAccountsPayable": "38646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2067359000", "shortLongTermDebtTotal": "1098248000", "totalShareholderEquity": "1180410000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "47442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1152249000", "cashAndShortTermInvestments": "59368000", "commonStockSharesOutstanding": "47299813", "intangibleAssetsExcludingGoodwill": "104032000", "cashAndCashEquivalentsAtCarryingValue": "59368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1737000", "profitLoss": "None", "dividendPayout": "81799000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84969000", "capitalExpenditures": "317812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325227000", "cashflowFromInvestment": "-380755000", "stockBasedCompensation": "16623000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81799000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281141000, "cost_of_revenue": 255067000, "gross_profit": 26074000, "research_and_development": null, "selling_general_admin": 38211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60059000, "depreciation_amortisation": 73200000, "ebitda": 133259000, "interest_expense": 59895000, "interest_income": null, "other_non_operating": null, "pretax_income": 164000, "tax_provision": 1901000, "effective_tax_rate": null, "net_income": -1547000, "net_income_continuing_ops": -1737000, "net_income_to_common": -1547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59368000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59368000, "net_ppe": null, "goodwill": 69974000, "intangible_assets": 104032000, "goodwill_and_intangibles": 174006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2372804000, "total_assets": 2432172000, "short_term_debt": 0, "accounts_payable": 38646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47442000, "long_term_debt": 1098248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152249000, "total_liabilities": 1152249000, "total_debt": 1098248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -657572000, "total_equity": 1180410000, "shares_outstanding": 47299813, "operating_cash_flow": 84969000, "stock_based_compensation": 16623000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -380755000, "dividends_paid": 81799000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 325227000, "free_cash_flow": 402781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60059000", "ebitda": "133259000", "netIncome": "-1547000", "grossProfit": "26074000", "depreciation": "None", "totalRevenue": "281141000", "costOfRevenue": "255067000", "interestIncome": "4368000", "incomeBeforeTax": "164000", "interestExpense": "59895000", "operatingIncome": "59033000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1901000", "reportedCurrency": "USD", "netInterestIncome": "-55527000", "nonInterestIncome": "None", "operatingExpenses": "-32959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73200000", "sellingGeneralAndAdministrative": "38211000", "netIncomeFromContinuingOperations": "-1737000" }, "balance": { "goodwill": "69974000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2432172000", "longTermDebt": "1098248000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104032000", "reportedCurrency": "USD", "retainedEarnings": "-657572000", "totalLiabilities": "1152249000", "otherCurrentAssets": "None", "totalCurrentAssets": "59368000", "currentLongTermDebt": "None", "longTermInvestments": "167655000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372804000", "currentAccountsPayable": "38646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2067359000", "shortLongTermDebtTotal": "1098248000", "totalShareholderEquity": "1180410000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "47442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1152249000", "cashAndShortTermInvestments": "59368000", "commonStockSharesOutstanding": "47299813", "intangibleAssetsExcludingGoodwill": "104032000", "cashAndCashEquivalentsAtCarryingValue": "59368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1737000", "profitLoss": "None", "dividendPayout": "81799000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84969000", "capitalExpenditures": "317812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "325227000", "cashflowFromInvestment": "-380755000", "stockBasedCompensation": "16623000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81799000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73200000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 237006000, "cost_of_revenue": 137198000, "gross_profit": 157686000, "ebit": 67922000, "ebitda": 124032000, "pretax_income": -4403000, "tax_provision": 1484000, "net_income": -5621000, "net_income_to_common": -5621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23112000, "total_current_assets": 29301000, "total_assets": 2042067000, "short_term_debt": 104084000, "long_term_debt": 1317435000, "total_debt": 1421519000, "total_liabilities": 1371121000, "total_equity": 584096000, "shares_outstanding": 96557653, "goodwill_and_intangibles": 76109000 }, "cash_flow": { "operating_cash_flow": 64027000, "capital_expenditure": 146439000, "free_cash_flow": 210466000, "dividends_paid": 49886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330621, "ticker_id": 3655, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67922000", "ebitda": "124032000", "netIncome": "-5621000", "grossProfit": "157686000", "depreciation": "None", "totalRevenue": "237006000", "costOfRevenue": "137198000", "interestIncome": "3247000", "incomeBeforeTax": "-4403000", "interestExpense": "72325000", "operatingIncome": "69222000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1484000", "reportedCurrency": "USD", "netInterestIncome": "-69078000", "nonInterestIncome": "None", "operatingExpenses": "88464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56110000", "sellingGeneralAndAdministrative": "29948000", "netIncomeFromContinuingOperations": "-5887000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "62139000", "currentDebt": "None", "investments": "None", "totalAssets": "2042067000", "longTermDebt": "1317435000", "shortTermDebt": "104084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22466000", "reportedCurrency": "USD", "retainedEarnings": "-567809000", "totalLiabilities": "1371121000", "otherCurrentAssets": "6177000", "totalCurrentAssets": "29301000", "currentLongTermDebt": "None", "longTermInvestments": "96519000", "shortTermInvestments": "None", "currentNetReceivables": "12000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012766000", "currentAccountsPayable": "38113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795567000", "shortLongTermDebtTotal": "1317435000", "totalShareholderEquity": "584096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-94465000", "totalCurrentLiabilities": "47732000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323389000", "cashAndShortTermInvestments": "23112000", "commonStockSharesOutstanding": "96557653", "intangibleAssetsExcludingGoodwill": "22466000", "cashAndCashEquivalentsAtCarryingValue": "23112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5887000", "profitLoss": "None", "dividendPayout": "49886000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64027000", "capitalExpenditures": "146439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94816000", "cashflowFromInvestment": "-180938000", "stockBasedCompensation": "5258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237006000, "cost_of_revenue": 137198000, "gross_profit": 157686000, "research_and_development": null, "selling_general_admin": 29948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67922000, "depreciation_amortisation": 56110000, "ebitda": 124032000, "interest_expense": 72325000, "interest_income": null, "other_non_operating": null, "pretax_income": -4403000, "tax_provision": 1484000, "effective_tax_rate": null, "net_income": -5621000, "net_income_continuing_ops": -5887000, "net_income_to_common": -5621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23112000, "short_term_investments": null, "net_receivables": 12000, "inventory": null, "other_current_assets": null, "total_current_assets": 29301000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 22466000, "goodwill_and_intangibles": 76109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2012766000, "total_assets": 2042067000, "short_term_debt": 104084000, "accounts_payable": 38113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47732000, "long_term_debt": 1317435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1323389000, "total_liabilities": 1371121000, "total_debt": 1421519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567809000, "total_equity": 584096000, "shares_outstanding": 96557653, "operating_cash_flow": 64027000, "stock_based_compensation": 5258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180938000, "dividends_paid": 49886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94816000, "free_cash_flow": 210466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67922000", "ebitda": "124032000", "netIncome": "-5621000", "grossProfit": "157686000", "depreciation": "None", "totalRevenue": "237006000", "costOfRevenue": "137198000", "interestIncome": "3247000", "incomeBeforeTax": "-4403000", "interestExpense": "72325000", "operatingIncome": "69222000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1484000", "reportedCurrency": "USD", "netInterestIncome": "-69078000", "nonInterestIncome": "None", "operatingExpenses": "88464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56110000", "sellingGeneralAndAdministrative": "29948000", "netIncomeFromContinuingOperations": "-5887000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "62139000", "currentDebt": "None", "investments": "None", "totalAssets": "2042067000", "longTermDebt": "1317435000", "shortTermDebt": "104084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22466000", "reportedCurrency": "USD", "retainedEarnings": "-567809000", "totalLiabilities": "1371121000", "otherCurrentAssets": "6177000", "totalCurrentAssets": "29301000", "currentLongTermDebt": "None", "longTermInvestments": "96519000", "shortTermInvestments": "None", "currentNetReceivables": "12000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012766000", "currentAccountsPayable": "38113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795567000", "shortLongTermDebtTotal": "1317435000", "totalShareholderEquity": "584096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-94465000", "totalCurrentLiabilities": "47732000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323389000", "cashAndShortTermInvestments": "23112000", "commonStockSharesOutstanding": "96557653", "intangibleAssetsExcludingGoodwill": "22466000", "cashAndCashEquivalentsAtCarryingValue": "23112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5887000", "profitLoss": "None", "dividendPayout": "49886000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64027000", "capitalExpenditures": "146439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94816000", "cashflowFromInvestment": "-180938000", "stockBasedCompensation": "5258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56110000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 232992000, "cost_of_revenue": 74492000, "gross_profit": 158500000, "ebit": 70856000, "ebitda": 131086000, "pretax_income": 9051000, "tax_provision": -2596000, "net_income": 9754000, "net_income_to_common": 9754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45079000, "total_current_assets": 53427000, "total_assets": 1895641000, "short_term_debt": 321423329, "long_term_debt": 1087401000, "total_debt": 1408824329, "total_liabilities": 1132145000, "total_equity": 671973000, "shares_outstanding": 96807939, "goodwill_and_intangibles": 70584000 }, "cash_flow": { "operating_cash_flow": 73191000, "capital_expenditure": 26266310, "free_cash_flow": 99457310, "dividends_paid": 53098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330626, "ticker_id": 3655, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70856000", "ebitda": "131086000", "netIncome": "9754000", "grossProfit": "158500000", "depreciation": "None", "totalRevenue": "232992000", "costOfRevenue": "74492000", "interestIncome": "3360000", "incomeBeforeTax": "9051000", "interestExpense": "61805000", "operatingIncome": "70625000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2596000", "reportedCurrency": "USD", "netInterestIncome": "-58445000", "nonInterestIncome": "None", "operatingExpenses": "87875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60230000", "sellingGeneralAndAdministrative": "27452000", "netIncomeFromContinuingOperations": "11647000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "71374000", "currentDebt": "None", "investments": "None", "totalAssets": "1895641000", "longTermDebt": "1087401000", "shortTermDebt": "321423329", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16941000", "reportedCurrency": "USD", "retainedEarnings": "-491461000", "totalLiabilities": "1132145000", "otherCurrentAssets": "8333000", "totalCurrentAssets": "53427000", "currentLongTermDebt": "None", "longTermInvestments": "70223000", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842214000", "currentAccountsPayable": "28978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1674879030", "shortLongTermDebtTotal": "1087401000", "totalShareholderEquity": "671973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-311851329", "totalCurrentLiabilities": "38550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093595000", "cashAndShortTermInvestments": "45079000", "commonStockSharesOutstanding": "96807939", "intangibleAssetsExcludingGoodwill": "16941000", "cashAndCashEquivalentsAtCarryingValue": "45079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11647000", "profitLoss": "None", "dividendPayout": "53098000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73191000", "capitalExpenditures": "26266310", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66099000", "cashflowFromInvestment": "262000", "stockBasedCompensation": "5286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232992000, "cost_of_revenue": 74492000, "gross_profit": 158500000, "research_and_development": null, "selling_general_admin": 27452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70856000, "depreciation_amortisation": 60230000, "ebitda": 131086000, "interest_expense": 61805000, "interest_income": null, "other_non_operating": null, "pretax_income": 9051000, "tax_provision": -2596000, "effective_tax_rate": null, "net_income": 9754000, "net_income_continuing_ops": 11647000, "net_income_to_common": 9754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45079000, "short_term_investments": null, "net_receivables": 15000, "inventory": null, "other_current_assets": null, "total_current_assets": 53427000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 16941000, "goodwill_and_intangibles": 70584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1842214000, "total_assets": 1895641000, "short_term_debt": 321423329, "accounts_payable": 28978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38550000, "long_term_debt": 1087401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093595000, "total_liabilities": 1132145000, "total_debt": 1408824329, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491461000, "total_equity": 671973000, "shares_outstanding": 96807939, "operating_cash_flow": 73191000, "stock_based_compensation": 5286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26266310, "acquisitions": null, "other_investing": null, "investing_cash_flow": 262000, "dividends_paid": 53098000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66099000, "free_cash_flow": 99457310, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70856000", "ebitda": "131086000", "netIncome": "9754000", "grossProfit": "158500000", "depreciation": "None", "totalRevenue": "232992000", "costOfRevenue": "74492000", "interestIncome": "3360000", "incomeBeforeTax": "9051000", "interestExpense": "61805000", "operatingIncome": "70625000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2596000", "reportedCurrency": "USD", "netInterestIncome": "-58445000", "nonInterestIncome": "None", "operatingExpenses": "87875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60230000", "sellingGeneralAndAdministrative": "27452000", "netIncomeFromContinuingOperations": "11647000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "71374000", "currentDebt": "None", "investments": "None", "totalAssets": "1895641000", "longTermDebt": "1087401000", "shortTermDebt": "321423329", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16941000", "reportedCurrency": "USD", "retainedEarnings": "-491461000", "totalLiabilities": "1132145000", "otherCurrentAssets": "8333000", "totalCurrentAssets": "53427000", "currentLongTermDebt": "None", "longTermInvestments": "70223000", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842214000", "currentAccountsPayable": "28978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1674879030", "shortLongTermDebtTotal": "1087401000", "totalShareholderEquity": "671973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-311851329", "totalCurrentLiabilities": "38550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093595000", "cashAndShortTermInvestments": "45079000", "commonStockSharesOutstanding": "96807939", "intangibleAssetsExcludingGoodwill": "16941000", "cashAndCashEquivalentsAtCarryingValue": "45079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11647000", "profitLoss": "None", "dividendPayout": "53098000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73191000", "capitalExpenditures": "26266310", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66099000", "cashflowFromInvestment": "262000", "stockBasedCompensation": "5286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53098000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60230000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 206325000, "cost_of_revenue": 57410000, "gross_profit": 148915000, "ebit": 62626000, "ebitda": 127245000, "pretax_income": 21114000, "tax_provision": -555000, "net_income": 18822000, "net_income_to_common": 18822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39486588, "total_current_assets": 46038391, "total_assets": 1947217387, "short_term_debt": 2639404, "long_term_debt": 1068371956, "total_debt": 1071011360, "total_liabilities": 1112463500, "total_equity": 740293642, "shares_outstanding": 92056438, "goodwill_and_intangibles": 85108399 }, "cash_flow": { "operating_cash_flow": 87909000, "capital_expenditure": 3, "free_cash_flow": 87909003, "dividends_paid": 61892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330629, "ticker_id": 3655, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62626000", "ebitda": "127245000", "netIncome": "18822000", "grossProfit": "148915000", "depreciation": "None", "totalRevenue": "206325000", "costOfRevenue": "57410000", "interestIncome": "1838000", "incomeBeforeTax": "21114000", "interestExpense": "41512000", "operatingIncome": "65869000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-555000", "reportedCurrency": "USD", "netInterestIncome": "-39674000", "nonInterestIncome": "None", "operatingExpenses": "83046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64619000", "sellingGeneralAndAdministrative": "28254000", "netIncomeFromContinuingOperations": "21669000" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "76675011", "currentDebt": "None", "investments": "None", "totalAssets": "1947217387", "longTermDebt": "1068371956", "shortTermDebt": "2639404", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "31465068", "reportedCurrency": "USD", "retainedEarnings": "-430676112", "totalLiabilities": "1112463500", "otherCurrentAssets": "6536803", "totalCurrentAssets": "46038391", "currentLongTermDebt": "None", "longTermInvestments": "90893249", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901178996", "currentAccountsPayable": "28151741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1689013880", "shortLongTermDebtTotal": "1068371956", "totalShareholderEquity": "740293642", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7094779", "totalCurrentLiabilities": "37885924", "otherNonCurrentLiabilities": "196356107", "totalNonCurrentLiabilities": "1074577576", "cashAndShortTermInvestments": "39486588", "commonStockSharesOutstanding": "92056438", "intangibleAssetsExcludingGoodwill": "31465068", "cashAndCashEquivalentsAtCarryingValue": "39486588", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21669000", "profitLoss": "None", "dividendPayout": "61892000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87909000", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120067000", "cashflowFromInvestment": "-205151000", "stockBasedCompensation": "3968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206325000, "cost_of_revenue": 57410000, "gross_profit": 148915000, "research_and_development": null, "selling_general_admin": 28254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62626000, "depreciation_amortisation": 64619000, "ebitda": 127245000, "interest_expense": 41512000, "interest_income": null, "other_non_operating": null, "pretax_income": 21114000, "tax_provision": -555000, "effective_tax_rate": null, "net_income": 18822000, "net_income_continuing_ops": 21669000, "net_income_to_common": 18822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39486588, "short_term_investments": null, "net_receivables": 15000, "inventory": null, "other_current_assets": null, "total_current_assets": 46038391, "net_ppe": null, "goodwill": 53643331, "intangible_assets": 31465068, "goodwill_and_intangibles": 85108399, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1901178996, "total_assets": 1947217387, "short_term_debt": 2639404, "accounts_payable": 28151741, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37885924, "long_term_debt": 1068371956, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1074577576, "total_liabilities": 1112463500, "total_debt": 1071011360, "preferred_stock": null, "minority_interest": null, "retained_earnings": -430676112, "total_equity": 740293642, "shares_outstanding": 92056438, "operating_cash_flow": 87909000, "stock_based_compensation": 3968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205151000, "dividends_paid": 61892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120067000, "free_cash_flow": 87909003, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62626000", "ebitda": "127245000", "netIncome": "18822000", "grossProfit": "148915000", "depreciation": "None", "totalRevenue": "206325000", "costOfRevenue": "57410000", "interestIncome": "1838000", "incomeBeforeTax": "21114000", "interestExpense": "41512000", "operatingIncome": "65869000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-555000", "reportedCurrency": "USD", "netInterestIncome": "-39674000", "nonInterestIncome": "None", "operatingExpenses": "83046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64619000", "sellingGeneralAndAdministrative": "28254000", "netIncomeFromContinuingOperations": "21669000" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "76675011", "currentDebt": "None", "investments": "None", "totalAssets": "1947217387", "longTermDebt": "1068371956", "shortTermDebt": "2639404", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "31465068", "reportedCurrency": "USD", "retainedEarnings": "-430676112", "totalLiabilities": "1112463500", "otherCurrentAssets": "6536803", "totalCurrentAssets": "46038391", "currentLongTermDebt": "None", "longTermInvestments": "90893249", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901178996", "currentAccountsPayable": "28151741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1689013880", "shortLongTermDebtTotal": "1068371956", "totalShareholderEquity": "740293642", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7094779", "totalCurrentLiabilities": "37885924", "otherNonCurrentLiabilities": "196356107", "totalNonCurrentLiabilities": "1074577576", "cashAndShortTermInvestments": "39486588", "commonStockSharesOutstanding": "92056438", "intangibleAssetsExcludingGoodwill": "31465068", "cashAndCashEquivalentsAtCarryingValue": "39486588", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21669000", "profitLoss": "None", "dividendPayout": "61892000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87909000", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120067000", "cashflowFromInvestment": "-205151000", "stockBasedCompensation": "3968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64619000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 168764571, "cost_of_revenue": 53857490, "gross_profit": 114907081, "ebit": 12007611, "ebitda": 65376222, "pretax_income": -21375993, "tax_provision": -1811275, "net_income": -16901595, "net_income_to_common": -16901595, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37254226, "total_current_assets": 44686361, "total_assets": 1618292776, "short_term_debt": 490341, "long_term_debt": 873866855, "total_debt": 874357196, "total_liabilities": 943224605, "total_equity": 610424854, "shares_outstanding": 79438374, "goodwill_and_intangibles": 84034092 }, "cash_flow": { "operating_cash_flow": 58764984, "capital_expenditure": 4, "free_cash_flow": 58764988, "dividends_paid": 38434980, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330630, "ticker_id": 3655, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12007611", "ebitda": "65376222", "netIncome": "-16901595", "grossProfit": "114907081", "depreciation": "None", "totalRevenue": "168764571", "costOfRevenue": "53857490", "interestIncome": "110942", "incomeBeforeTax": "-21375993", "interestExpense": "33383604", "operatingIncome": "16507750", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1811275", "reportedCurrency": "USD", "netInterestIncome": "-33383604", "nonInterestIncome": "None", "operatingExpenses": "98399331", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53857490", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53368611", "sellingGeneralAndAdministrative": "23265196", "netIncomeFromContinuingOperations": "-19564718" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "71419789", "currentDebt": "None", "investments": "None", "totalAssets": "1618292776", "longTermDebt": "873866855", "shortTermDebt": "490341", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30390761", "reportedCurrency": "USD", "retainedEarnings": "-381810939", "totalLiabilities": "943224605", "otherCurrentAssets": "7372135", "totalCurrentAssets": "44686361", "currentLongTermDebt": "None", "longTermInvestments": "31347664", "shortTermInvestments": "None", "currentNetReceivables": "60000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1573606415", "currentAccountsPayable": "22693941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873866855", "totalShareholderEquity": "610424854", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8454370", "totalCurrentLiabilities": "31638652", "otherNonCurrentLiabilities": "30000000", "totalNonCurrentLiabilities": "911585953", "cashAndShortTermInvestments": "37254226", "commonStockSharesOutstanding": "79438374", "intangibleAssetsExcludingGoodwill": "30390761", "cashAndCashEquivalentsAtCarryingValue": "37254226", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19564718", "profitLoss": "None", "dividendPayout": "38434980", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58764984", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25674567", "cashflowFromInvestment": "-120214731", "stockBasedCompensation": "2907808", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38434980", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53368611", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168764571, "cost_of_revenue": 53857490, "gross_profit": 114907081, "research_and_development": null, "selling_general_admin": 23265196, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12007611, "depreciation_amortisation": 53368611, "ebitda": 65376222, "interest_expense": 33383604, "interest_income": null, "other_non_operating": null, "pretax_income": -21375993, "tax_provision": -1811275, "effective_tax_rate": null, "net_income": -16901595, "net_income_continuing_ops": -19564718, "net_income_to_common": -16901595, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37254226, "short_term_investments": null, "net_receivables": 60000, "inventory": null, "other_current_assets": null, "total_current_assets": 44686361, "net_ppe": null, "goodwill": 53643331, "intangible_assets": 30390761, "goodwill_and_intangibles": 84034092, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1573606415, "total_assets": 1618292776, "short_term_debt": 490341, "accounts_payable": 22693941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31638652, "long_term_debt": 873866855, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 911585953, "total_liabilities": 943224605, "total_debt": 874357196, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381810939, "total_equity": 610424854, "shares_outstanding": 79438374, "operating_cash_flow": 58764984, "stock_based_compensation": 2907808, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120214731, "dividends_paid": 38434980, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25674567, "free_cash_flow": 58764988, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12007611", "ebitda": "65376222", "netIncome": "-16901595", "grossProfit": "114907081", "depreciation": "None", "totalRevenue": "168764571", "costOfRevenue": "53857490", "interestIncome": "110942", "incomeBeforeTax": "-21375993", "interestExpense": "33383604", "operatingIncome": "16507750", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1811275", "reportedCurrency": "USD", "netInterestIncome": "-33383604", "nonInterestIncome": "None", "operatingExpenses": "98399331", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53857490", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53368611", "sellingGeneralAndAdministrative": "23265196", "netIncomeFromContinuingOperations": "-19564718" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "71419789", "currentDebt": "None", "investments": "None", "totalAssets": "1618292776", "longTermDebt": "873866855", "shortTermDebt": "490341", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "30390761", "reportedCurrency": "USD", "retainedEarnings": "-381810939", "totalLiabilities": "943224605", "otherCurrentAssets": "7372135", "totalCurrentAssets": "44686361", "currentLongTermDebt": "None", "longTermInvestments": "31347664", "shortTermInvestments": "None", "currentNetReceivables": "60000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1573606415", "currentAccountsPayable": "22693941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873866855", "totalShareholderEquity": "610424854", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8454370", "totalCurrentLiabilities": "31638652", "otherNonCurrentLiabilities": "30000000", "totalNonCurrentLiabilities": "911585953", "cashAndShortTermInvestments": "37254226", "commonStockSharesOutstanding": "79438374", "intangibleAssetsExcludingGoodwill": "30390761", "cashAndCashEquivalentsAtCarryingValue": "37254226", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19564718", "profitLoss": "None", "dividendPayout": "38434980", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58764984", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25674567", "cashflowFromInvestment": "-120214731", "stockBasedCompensation": "2907808", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38434980", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53368611", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 124024363, "cost_of_revenue": 46912928, "gross_profit": 77111435, "ebit": -20979749, "ebitda": 21091994, "pretax_income": -57033061, "tax_provision": -5826258, "net_income": -44304872, "net_income_to_common": -44304872, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72705624, "total_current_assets": 80657676, "total_assets": 1282221057, "short_term_debt": 4379424, "long_term_debt": null, "total_debt": 4379424, "total_liabilities": 785289170, "total_equity": 436927976, "shares_outstanding": 59616407, "goodwill_and_intangibles": 82243876 }, "cash_flow": { "operating_cash_flow": 26769871, "capital_expenditure": 0, "free_cash_flow": 26769871, "dividends_paid": 27946826, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330631, "ticker_id": 3655, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20979749", "ebitda": "21091994", "netIncome": "-44304872", "grossProfit": "77111435", "depreciation": "None", "totalRevenue": "124024363", "costOfRevenue": "46912928", "interestIncome": "None", "incomeBeforeTax": "-57033061", "interestExpense": "36053312", "operatingIncome": "-21140210", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5826258", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "98251645", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46912928", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42071743", "sellingGeneralAndAdministrative": "16471199", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "57396140", "currentDebt": "None", "investments": "None", "totalAssets": "1282221057", "longTermDebt": "None", "shortTermDebt": "4379424", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28600545", "reportedCurrency": "None", "retainedEarnings": "-305398049", "totalLiabilities": "785289170", "otherCurrentAssets": "7952052", "totalCurrentAssets": "80657676", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1201563381", "currentAccountsPayable": "14688642", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "724376096", "totalShareholderEquity": "436927976", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11288656", "totalCurrentLiabilities": "30356722", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754932448", "cashAndShortTermInvestments": "72705624", "commonStockSharesOutstanding": "59616407", "intangibleAssetsExcludingGoodwill": "28600545", "cashAndCashEquivalentsAtCarryingValue": "72705624", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51206803", "profitLoss": "None", "dividendPayout": "27946826", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "26769871", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13739338", "cashflowFromInvestment": "-28958838", "stockBasedCompensation": "1738873", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27946826", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1708305", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42071743", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124024363, "cost_of_revenue": 46912928, "gross_profit": 77111435, "research_and_development": null, "selling_general_admin": 16471199, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20979749, "depreciation_amortisation": 42071743, "ebitda": 21091994, "interest_expense": 36053312, "interest_income": null, "other_non_operating": null, "pretax_income": -57033061, "tax_provision": -5826258, "effective_tax_rate": null, "net_income": -44304872, "net_income_continuing_ops": null, "net_income_to_common": -44304872, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72705624, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 80657676, "net_ppe": null, "goodwill": 53643331, "intangible_assets": 28600545, "goodwill_and_intangibles": 82243876, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1201563381, "total_assets": 1282221057, "short_term_debt": 4379424, "accounts_payable": 14688642, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30356722, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754932448, "total_liabilities": 785289170, "total_debt": 4379424, "preferred_stock": null, "minority_interest": null, "retained_earnings": -305398049, "total_equity": 436927976, "shares_outstanding": 59616407, "operating_cash_flow": 26769871, "stock_based_compensation": 1738873, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28958838, "dividends_paid": 27946826, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13739338, "free_cash_flow": 26769871, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20979749", "ebitda": "21091994", "netIncome": "-44304872", "grossProfit": "77111435", "depreciation": "None", "totalRevenue": "124024363", "costOfRevenue": "46912928", "interestIncome": "None", "incomeBeforeTax": "-57033061", "interestExpense": "36053312", "operatingIncome": "-21140210", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5826258", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "98251645", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46912928", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42071743", "sellingGeneralAndAdministrative": "16471199", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "57396140", "currentDebt": "None", "investments": "None", "totalAssets": "1282221057", "longTermDebt": "None", "shortTermDebt": "4379424", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28600545", "reportedCurrency": "None", "retainedEarnings": "-305398049", "totalLiabilities": "785289170", "otherCurrentAssets": "7952052", "totalCurrentAssets": "80657676", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1201563381", "currentAccountsPayable": "14688642", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "724376096", "totalShareholderEquity": "436927976", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11288656", "totalCurrentLiabilities": "30356722", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "754932448", "cashAndShortTermInvestments": "72705624", "commonStockSharesOutstanding": "59616407", "intangibleAssetsExcludingGoodwill": "28600545", "cashAndCashEquivalentsAtCarryingValue": "72705624", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51206803", "profitLoss": "None", "dividendPayout": "27946826", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "26769871", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13739338", "cashflowFromInvestment": "-28958838", "stockBasedCompensation": "1738873", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27946826", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1708305", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42071743", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 78310000, "cost_of_revenue": 73484000, "gross_profit": 4826000, "ebit": 23684000, "ebitda": 43712000, "pretax_income": 10547000, "tax_provision": 331000, "net_income": 9576000, "net_income_to_common": 9576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43856000, "total_current_assets": 43856000, "total_assets": 2421403000, "short_term_debt": null, "long_term_debt": 1093096000, "total_debt": 1093096000, "total_liabilities": 1152727000, "total_equity": 1167892000, "shares_outstanding": 55274285, "goodwill_and_intangibles": 170506000 }, "cash_flow": { "operating_cash_flow": 24237000, "capital_expenditure": 0, "free_cash_flow": 24237000, "dividends_paid": 21830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330614, "ticker_id": 3655, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23684000", "ebitda": "43712000", "netIncome": "9576000", "grossProfit": "4826000", "depreciation": "None", "totalRevenue": "78310000", "costOfRevenue": "73484000", "interestIncome": "1970000", "incomeBeforeTax": "10547000", "interestExpense": "13137000", "operatingIncome": "15634000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-11167000", "nonInterestIncome": "None", "operatingExpenses": "-10808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20028000", "sellingGeneralAndAdministrative": "9140000", "netIncomeFromContinuingOperations": "10216000" }, "balance": { "goodwill": "69974000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2421403000", "longTermDebt": "1093096000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "100532000", "reportedCurrency": "USD", "retainedEarnings": "-669850000", "totalLiabilities": "1152727000", "otherCurrentAssets": "None", "totalCurrentAssets": "43856000", "currentLongTermDebt": "None", "longTermInvestments": "193825000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2377547000", "currentAccountsPayable": "44572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093096000", "totalShareholderEquity": "1167892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "53127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1152727000", "cashAndShortTermInvestments": "43856000", "commonStockSharesOutstanding": "55274285", "intangibleAssetsExcludingGoodwill": "100532000", "cashAndCashEquivalentsAtCarryingValue": "43856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9576000", "profitLoss": "None", "dividendPayout": "21830000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24237000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23234000", "cashflowFromInvestment": "-16020000", "stockBasedCompensation": "2779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78310000, "cost_of_revenue": 73484000, "gross_profit": 4826000, "research_and_development": null, "selling_general_admin": 9140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23684000, "depreciation_amortisation": 20028000, "ebitda": 43712000, "interest_expense": 13137000, "interest_income": null, "other_non_operating": null, "pretax_income": 10547000, "tax_provision": 331000, "effective_tax_rate": null, "net_income": 9576000, "net_income_continuing_ops": 10216000, "net_income_to_common": 9576000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43856000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43856000, "net_ppe": null, "goodwill": 69974000, "intangible_assets": 100532000, "goodwill_and_intangibles": 170506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2377547000, "total_assets": 2421403000, "short_term_debt": null, "accounts_payable": 44572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53127000, "long_term_debt": 1093096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152727000, "total_liabilities": 1152727000, "total_debt": 1093096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -669850000, "total_equity": 1167892000, "shares_outstanding": 55274285, "operating_cash_flow": 24237000, "stock_based_compensation": 2779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16020000, "dividends_paid": 21830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23234000, "free_cash_flow": 24237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23684000", "ebitda": "43712000", "netIncome": "9576000", "grossProfit": "4826000", "depreciation": "None", "totalRevenue": "78310000", "costOfRevenue": "73484000", "interestIncome": "1970000", "incomeBeforeTax": "10547000", "interestExpense": "13137000", "operatingIncome": "15634000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-11167000", "nonInterestIncome": "None", "operatingExpenses": "-10808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20028000", "sellingGeneralAndAdministrative": "9140000", "netIncomeFromContinuingOperations": "10216000" }, "balance": { "goodwill": "69974000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2421403000", "longTermDebt": "1093096000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "100532000", "reportedCurrency": "USD", "retainedEarnings": "-669850000", "totalLiabilities": "1152727000", "otherCurrentAssets": "None", "totalCurrentAssets": "43856000", "currentLongTermDebt": "None", "longTermInvestments": "193825000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2377547000", "currentAccountsPayable": "44572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093096000", "totalShareholderEquity": "1167892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "53127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1152727000", "cashAndShortTermInvestments": "43856000", "commonStockSharesOutstanding": "55274285", "intangibleAssetsExcludingGoodwill": "100532000", "cashAndCashEquivalentsAtCarryingValue": "43856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9576000", "profitLoss": "None", "dividendPayout": "21830000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24237000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23234000", "cashflowFromInvestment": "-16020000", "stockBasedCompensation": "2779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20028000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 1384000, "cost_of_revenue": 13322000, "gross_profit": -11938000, "ebit": 16654000, "ebitda": 36682000, "pretax_income": 3332000, "tax_provision": 363000, "net_income": 2782000, "net_income_to_common": 2782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59368000, "total_current_assets": 59368000, "total_assets": 2432172000, "short_term_debt": 0, "long_term_debt": 1098248000, "total_debt": 1098248000, "total_liabilities": 1152249000, "total_equity": 1180410000, "shares_outstanding": 55438037, "goodwill_and_intangibles": 174006000 }, "cash_flow": { "operating_cash_flow": 14356000, "capital_expenditure": 317812000, "free_cash_flow": 332168000, "dividends_paid": 22186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330615, "ticker_id": 3655, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16654000", "ebitda": "36682000", "netIncome": "2782000", "grossProfit": "-11938000", "depreciation": "None", "totalRevenue": "1384000", "costOfRevenue": "13322000", "interestIncome": "1384000", "incomeBeforeTax": "3332000", "interestExpense": "13322000", "operatingIncome": "3332000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "363000", "reportedCurrency": "USD", "netInterestIncome": "-11938000", "nonInterestIncome": "None", "operatingExpenses": "-15270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20028000", "sellingGeneralAndAdministrative": "8231000", "netIncomeFromContinuingOperations": "2969000" }, "balance": { "goodwill": "69974000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2432172000", "longTermDebt": "1098248000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104032000", "reportedCurrency": "USD", "retainedEarnings": "-657572000", "totalLiabilities": "1152249000", "otherCurrentAssets": "None", "totalCurrentAssets": "59368000", "currentLongTermDebt": "None", "longTermInvestments": "167655000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372804000", "currentAccountsPayable": "38646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2067359000", "shortLongTermDebtTotal": "1098248000", "totalShareholderEquity": "1180410000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "47442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1152249000", "cashAndShortTermInvestments": "59368000", "commonStockSharesOutstanding": "55438037", "intangibleAssetsExcludingGoodwill": "104032000", "cashAndCashEquivalentsAtCarryingValue": "59368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2969000", "profitLoss": "None", "dividendPayout": "22186000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14356000", "capitalExpenditures": "317812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20348000", "cashflowFromInvestment": "-29710000", "stockBasedCompensation": "2375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1384000, "cost_of_revenue": 13322000, "gross_profit": -11938000, "research_and_development": null, "selling_general_admin": 8231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16654000, "depreciation_amortisation": 20028000, "ebitda": 36682000, "interest_expense": 13322000, "interest_income": null, "other_non_operating": null, "pretax_income": 3332000, "tax_provision": 363000, "effective_tax_rate": null, "net_income": 2782000, "net_income_continuing_ops": 2969000, "net_income_to_common": 2782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59368000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 59368000, "net_ppe": null, "goodwill": 69974000, "intangible_assets": 104032000, "goodwill_and_intangibles": 174006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2372804000, "total_assets": 2432172000, "short_term_debt": 0, "accounts_payable": 38646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47442000, "long_term_debt": 1098248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152249000, "total_liabilities": 1152249000, "total_debt": 1098248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -657572000, "total_equity": 1180410000, "shares_outstanding": 55438037, "operating_cash_flow": 14356000, "stock_based_compensation": 2375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29710000, "dividends_paid": 22186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20348000, "free_cash_flow": 332168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16654000", "ebitda": "36682000", "netIncome": "2782000", "grossProfit": "-11938000", "depreciation": "None", "totalRevenue": "1384000", "costOfRevenue": "13322000", "interestIncome": "1384000", "incomeBeforeTax": "3332000", "interestExpense": "13322000", "operatingIncome": "3332000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "363000", "reportedCurrency": "USD", "netInterestIncome": "-11938000", "nonInterestIncome": "None", "operatingExpenses": "-15270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20028000", "sellingGeneralAndAdministrative": "8231000", "netIncomeFromContinuingOperations": "2969000" }, "balance": { "goodwill": "69974000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2432172000", "longTermDebt": "1098248000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "104032000", "reportedCurrency": "USD", "retainedEarnings": "-657572000", "totalLiabilities": "1152249000", "otherCurrentAssets": "None", "totalCurrentAssets": "59368000", "currentLongTermDebt": "None", "longTermInvestments": "167655000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372804000", "currentAccountsPayable": "38646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2067359000", "shortLongTermDebtTotal": "1098248000", "totalShareholderEquity": "1180410000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "47442000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1152249000", "cashAndShortTermInvestments": "59368000", "commonStockSharesOutstanding": "55438037", "intangibleAssetsExcludingGoodwill": "104032000", "cashAndCashEquivalentsAtCarryingValue": "59368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2969000", "profitLoss": "None", "dividendPayout": "22186000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14356000", "capitalExpenditures": "317812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20348000", "cashflowFromInvestment": "-29710000", "stockBasedCompensation": "2375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20028000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 1536000, "cost_of_revenue": 12521000, "gross_profit": -10985000, "ebit": 18684000, "ebitda": 37861000, "pretax_income": 6163000, "tax_provision": 615000, "net_income": 5227000, "net_income_to_common": 5227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54212000, "total_current_assets": 54212000, "total_assets": 2391279000, "short_term_debt": 792000, "long_term_debt": 1041661000, "total_debt": 1042453000, "total_liabilities": 1102049000, "total_equity": 1202107000, "shares_outstanding": 55435757, "goodwill_and_intangibles": 82683000 }, "cash_flow": { "operating_cash_flow": 52221000, "capital_expenditure": 296709000, "free_cash_flow": 348930000, "dividends_paid": 22224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330617, "ticker_id": 3655, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18684000", "ebitda": "37861000", "netIncome": "5227000", "grossProfit": "-10985000", "depreciation": "None", "totalRevenue": "1536000", "costOfRevenue": "12521000", "interestIncome": "1536000", "incomeBeforeTax": "6163000", "interestExpense": "12521000", "operatingIncome": "6163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "615000", "reportedCurrency": "USD", "netInterestIncome": "-10985000", "nonInterestIncome": "None", "operatingExpenses": "-17148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19177000", "sellingGeneralAndAdministrative": "10435000", "netIncomeFromContinuingOperations": "5548000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2391279000", "longTermDebt": "1041661000", "shortTermDebt": "792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "29040000", "reportedCurrency": "USD", "retainedEarnings": "-638039000", "totalLiabilities": "1102049000", "otherCurrentAssets": "-400000", "totalCurrentAssets": "54212000", "currentLongTermDebt": "None", "longTermInvestments": "152520000", "shortTermInvestments": "None", "currentNetReceivables": "400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2337067000", "currentAccountsPayable": "45325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2068138000", "shortLongTermDebtTotal": "1041660999", "totalShareholderEquity": "1202107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8571000", "totalCurrentLiabilities": "54688000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1048153000", "cashAndShortTermInvestments": "54212000", "commonStockSharesOutstanding": "55435757", "intangibleAssetsExcludingGoodwill": "29040000", "cashAndCashEquivalentsAtCarryingValue": "54212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5056000", "profitLoss": "None", "dividendPayout": "22224000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52221000", "capitalExpenditures": "296709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75018000", "cashflowFromInvestment": "-115986000", "stockBasedCompensation": "6264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1536000, "cost_of_revenue": 12521000, "gross_profit": -10985000, "research_and_development": null, "selling_general_admin": 10435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18684000, "depreciation_amortisation": 19177000, "ebitda": 37861000, "interest_expense": 12521000, "interest_income": null, "other_non_operating": null, "pretax_income": 6163000, "tax_provision": 615000, "effective_tax_rate": null, "net_income": 5227000, "net_income_continuing_ops": 5548000, "net_income_to_common": 5227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54212000, "short_term_investments": null, "net_receivables": 400000, "inventory": null, "other_current_assets": null, "total_current_assets": 54212000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 29040000, "goodwill_and_intangibles": 82683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2337067000, "total_assets": 2391279000, "short_term_debt": 792000, "accounts_payable": 45325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54688000, "long_term_debt": 1041661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1048153000, "total_liabilities": 1102049000, "total_debt": 1042453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -638039000, "total_equity": 1202107000, "shares_outstanding": 55435757, "operating_cash_flow": 52221000, "stock_based_compensation": 6264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115986000, "dividends_paid": 22224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75018000, "free_cash_flow": 348930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18684000", "ebitda": "37861000", "netIncome": "5227000", "grossProfit": "-10985000", "depreciation": "None", "totalRevenue": "1536000", "costOfRevenue": "12521000", "interestIncome": "1536000", "incomeBeforeTax": "6163000", "interestExpense": "12521000", "operatingIncome": "6163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "615000", "reportedCurrency": "USD", "netInterestIncome": "-10985000", "nonInterestIncome": "None", "operatingExpenses": "-17148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19177000", "sellingGeneralAndAdministrative": "10435000", "netIncomeFromContinuingOperations": "5548000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2391279000", "longTermDebt": "1041661000", "shortTermDebt": "792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "29040000", "reportedCurrency": "USD", "retainedEarnings": "-638039000", "totalLiabilities": "1102049000", "otherCurrentAssets": "-400000", "totalCurrentAssets": "54212000", "currentLongTermDebt": "None", "longTermInvestments": "152520000", "shortTermInvestments": "None", "currentNetReceivables": "400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2337067000", "currentAccountsPayable": "45325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2068138000", "shortLongTermDebtTotal": "1041660999", "totalShareholderEquity": "1202107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8571000", "totalCurrentLiabilities": "54688000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1048153000", "cashAndShortTermInvestments": "54212000", "commonStockSharesOutstanding": "55435757", "intangibleAssetsExcludingGoodwill": "29040000", "cashAndCashEquivalentsAtCarryingValue": "54212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5056000", "profitLoss": "None", "dividendPayout": "22224000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52221000", "capitalExpenditures": "296709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75018000", "cashflowFromInvestment": "-115986000", "stockBasedCompensation": "6264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19178000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 66816000, "cost_of_revenue": 27196000, "gross_profit": 39620000, "ebit": 7549000, "ebitda": 24852000, "pretax_income": -4481000, "tax_provision": 318000, "net_income": -4603000, "net_income_to_common": -4603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37717000, "total_current_assets": 43135000, "total_assets": 2302670000, "short_term_debt": 1460000, "long_term_debt": 950009000, "total_debt": 951469000, "total_liabilities": 1000095000, "total_equity": 1216584000, "shares_outstanding": 54419801, "goodwill_and_intangibles": 82060000 }, "cash_flow": { "operating_cash_flow": 8005000, "capital_expenditure": 207395000, "free_cash_flow": 215400000, "dividends_paid": 23204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330618, "ticker_id": 3655, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7549000", "ebitda": "24852000", "netIncome": "-4603000", "grossProfit": "39620000", "depreciation": "None", "totalRevenue": "66816000", "costOfRevenue": "27196000", "interestIncome": "723000", "incomeBeforeTax": "-4481000", "interestExpense": "12030000", "operatingIncome": "10263000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "318000", "reportedCurrency": "USD", "netInterestIncome": "-11307000", "nonInterestIncome": "None", "operatingExpenses": "29357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17303000", "sellingGeneralAndAdministrative": "11695000", "netIncomeFromContinuingOperations": "-4799000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2302670000", "longTermDebt": "950009000", "shortTermDebt": "1460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "28417000", "reportedCurrency": "USD", "retainedEarnings": "-620973000", "totalLiabilities": "1000095000", "otherCurrentAssets": "5218000", "totalCurrentAssets": "43135000", "currentLongTermDebt": "None", "longTermInvestments": "145812000", "shortTermInvestments": "None", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2259535000", "currentAccountsPayable": "35307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2001078000", "shortLongTermDebtTotal": "950009000", "totalShareholderEquity": "1216584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6909000", "totalCurrentLiabilities": "43676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "956419000", "cashAndShortTermInvestments": "37717000", "commonStockSharesOutstanding": "54419801", "intangibleAssetsExcludingGoodwill": "28417000", "cashAndCashEquivalentsAtCarryingValue": "37717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4799000", "profitLoss": "None", "dividendPayout": "23204000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8005000", "capitalExpenditures": "207395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159719000", "cashflowFromInvestment": "-165143000", "stockBasedCompensation": "6739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66816000, "cost_of_revenue": 27196000, "gross_profit": 39620000, "research_and_development": null, "selling_general_admin": 11695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7549000, "depreciation_amortisation": 17303000, "ebitda": 24852000, "interest_expense": 12030000, "interest_income": null, "other_non_operating": null, "pretax_income": -4481000, "tax_provision": 318000, "effective_tax_rate": null, "net_income": -4603000, "net_income_continuing_ops": -4799000, "net_income_to_common": -4603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37717000, "short_term_investments": null, "net_receivables": 200000, "inventory": null, "other_current_assets": null, "total_current_assets": 43135000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 28417000, "goodwill_and_intangibles": 82060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2259535000, "total_assets": 2302670000, "short_term_debt": 1460000, "accounts_payable": 35307000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43676000, "long_term_debt": 950009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 956419000, "total_liabilities": 1000095000, "total_debt": 951469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -620973000, "total_equity": 1216584000, "shares_outstanding": 54419801, "operating_cash_flow": 8005000, "stock_based_compensation": 6739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165143000, "dividends_paid": 23204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 159719000, "free_cash_flow": 215400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7549000", "ebitda": "24852000", "netIncome": "-4603000", "grossProfit": "39620000", "depreciation": "None", "totalRevenue": "66816000", "costOfRevenue": "27196000", "interestIncome": "723000", "incomeBeforeTax": "-4481000", "interestExpense": "12030000", "operatingIncome": "10263000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "318000", "reportedCurrency": "USD", "netInterestIncome": "-11307000", "nonInterestIncome": "None", "operatingExpenses": "29357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17303000", "sellingGeneralAndAdministrative": "11695000", "netIncomeFromContinuingOperations": "-4799000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "2302670000", "longTermDebt": "950009000", "shortTermDebt": "1460000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "28417000", "reportedCurrency": "USD", "retainedEarnings": "-620973000", "totalLiabilities": "1000095000", "otherCurrentAssets": "5218000", "totalCurrentAssets": "43135000", "currentLongTermDebt": "None", "longTermInvestments": "145812000", "shortTermInvestments": "None", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2259535000", "currentAccountsPayable": "35307000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2001078000", "shortLongTermDebtTotal": "950009000", "totalShareholderEquity": "1216584000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6909000", "totalCurrentLiabilities": "43676000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "956419000", "cashAndShortTermInvestments": "37717000", "commonStockSharesOutstanding": "54419801", "intangibleAssetsExcludingGoodwill": "28417000", "cashAndCashEquivalentsAtCarryingValue": "37717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4799000", "profitLoss": "None", "dividendPayout": "23204000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8005000", "capitalExpenditures": "207395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159719000", "cashflowFromInvestment": "-165143000", "stockBasedCompensation": "6739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17302000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 725000, "cost_of_revenue": 22022000, "gross_profit": -21297000, "ebit": 17172000, "ebitda": 33865000, "pretax_income": -4850000, "tax_provision": 606000, "net_income": -4953000, "net_income_to_common": -4953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35173000, "total_current_assets": 39885000, "total_assets": 2114401000, "short_term_debt": 175000000, "long_term_debt": 1406263000, "total_debt": 1581263000, "total_liabilities": 1464479000, "total_equity": 564818000, "shares_outstanding": 96557653, "goodwill_and_intangibles": 77802000 }, "cash_flow": { "operating_cash_flow": 10550000, "capital_expenditure": 81247000, "free_cash_flow": 91797000, "dividends_paid": 14185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330619, "ticker_id": 3655, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17172000", "ebitda": "33865000", "netIncome": "-4953000", "grossProfit": "-21297000", "depreciation": "None", "totalRevenue": "725000", "costOfRevenue": "22022000", "interestIncome": "725000", "incomeBeforeTax": "-4850000", "interestExpense": "22022000", "operatingIncome": "-4850000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "606000", "reportedCurrency": "USD", "netInterestIncome": "-21297000", "nonInterestIncome": "None", "operatingExpenses": "-16447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16693000", "sellingGeneralAndAdministrative": "7850000", "netIncomeFromContinuingOperations": "-5456000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "65520000", "currentDebt": "None", "investments": "None", "totalAssets": "2114401000", "longTermDebt": "1406263000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24159000", "reportedCurrency": "USD", "retainedEarnings": "-590436000", "totalLiabilities": "1464479000", "otherCurrentAssets": "4712000", "totalCurrentAssets": "39885000", "currentLongTermDebt": "None", "longTermInvestments": "95120000", "shortTermInvestments": "None", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074516000", "currentAccountsPayable": "41831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1861815000", "shortLongTermDebtTotal": "1406263000", "totalShareholderEquity": "564818000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10250000", "totalCurrentLiabilities": "52081000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1412398000", "cashAndShortTermInvestments": "35173000", "commonStockSharesOutstanding": "96557653", "intangibleAssetsExcludingGoodwill": "24159000", "cashAndCashEquivalentsAtCarryingValue": "35173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5456000", "profitLoss": "None", "dividendPayout": "14185000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10550000", "capitalExpenditures": "81247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70372000", "cashflowFromInvestment": "-70309000", "stockBasedCompensation": "1245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725000, "cost_of_revenue": 22022000, "gross_profit": -21297000, "research_and_development": null, "selling_general_admin": 7850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17172000, "depreciation_amortisation": 16693000, "ebitda": 33865000, "interest_expense": 22022000, "interest_income": null, "other_non_operating": null, "pretax_income": -4850000, "tax_provision": 606000, "effective_tax_rate": null, "net_income": -4953000, "net_income_continuing_ops": -5456000, "net_income_to_common": -4953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35173000, "short_term_investments": null, "net_receivables": 200000, "inventory": null, "other_current_assets": null, "total_current_assets": 39885000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 24159000, "goodwill_and_intangibles": 77802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2074516000, "total_assets": 2114401000, "short_term_debt": 175000000, "accounts_payable": 41831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52081000, "long_term_debt": 1406263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1412398000, "total_liabilities": 1464479000, "total_debt": 1581263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -590436000, "total_equity": 564818000, "shares_outstanding": 96557653, "operating_cash_flow": 10550000, "stock_based_compensation": 1245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70309000, "dividends_paid": 14185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70372000, "free_cash_flow": 91797000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17172000", "ebitda": "33865000", "netIncome": "-4953000", "grossProfit": "-21297000", "depreciation": "None", "totalRevenue": "725000", "costOfRevenue": "22022000", "interestIncome": "725000", "incomeBeforeTax": "-4850000", "interestExpense": "22022000", "operatingIncome": "-4850000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "606000", "reportedCurrency": "USD", "netInterestIncome": "-21297000", "nonInterestIncome": "None", "operatingExpenses": "-16447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16693000", "sellingGeneralAndAdministrative": "7850000", "netIncomeFromContinuingOperations": "-5456000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "65520000", "currentDebt": "None", "investments": "None", "totalAssets": "2114401000", "longTermDebt": "1406263000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24159000", "reportedCurrency": "USD", "retainedEarnings": "-590436000", "totalLiabilities": "1464479000", "otherCurrentAssets": "4712000", "totalCurrentAssets": "39885000", "currentLongTermDebt": "None", "longTermInvestments": "95120000", "shortTermInvestments": "None", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074516000", "currentAccountsPayable": "41831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1861815000", "shortLongTermDebtTotal": "1406263000", "totalShareholderEquity": "564818000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10250000", "totalCurrentLiabilities": "52081000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1412398000", "cashAndShortTermInvestments": "35173000", "commonStockSharesOutstanding": "96557653", "intangibleAssetsExcludingGoodwill": "24159000", "cashAndCashEquivalentsAtCarryingValue": "35173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5456000", "profitLoss": "None", "dividendPayout": "14185000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10550000", "capitalExpenditures": "81247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70372000", "cashflowFromInvestment": "-70309000", "stockBasedCompensation": "1245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16693000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 60644000, "cost_of_revenue": 20416000, "gross_profit": 40367000, "ebit": 19615000, "ebitda": 34207000, "pretax_income": 239000, "tax_provision": 391000, "net_income": -291000, "net_income_to_common": -291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23112000, "total_current_assets": 29301000, "total_assets": 2042067000, "short_term_debt": 104084000, "long_term_debt": 1317435000, "total_debt": 1421519000, "total_liabilities": 1371121000, "total_equity": 584096000, "shares_outstanding": 96151349, "goodwill_and_intangibles": 76109000 }, "cash_flow": { "operating_cash_flow": 10605000, "capital_expenditure": 146439000, "free_cash_flow": 157044000, "dividends_paid": 13835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330620, "ticker_id": 3655, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19615000", "ebitda": "34207000", "netIncome": "-291000", "grossProfit": "40367000", "depreciation": "None", "totalRevenue": "60644000", "costOfRevenue": "20416000", "interestIncome": "872000", "incomeBeforeTax": "239000", "interestExpense": "19376000", "operatingIncome": "17845000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "391000", "reportedCurrency": "USD", "netInterestIncome": "-18504000", "nonInterestIncome": "None", "operatingExpenses": "22383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14592000", "sellingGeneralAndAdministrative": "7499000", "netIncomeFromContinuingOperations": "-152000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "62139000", "currentDebt": "None", "investments": "None", "totalAssets": "2042067000", "longTermDebt": "1317435000", "shortTermDebt": "104084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22466000", "reportedCurrency": "USD", "retainedEarnings": "-567809000", "totalLiabilities": "1371121000", "otherCurrentAssets": "6177000", "totalCurrentAssets": "29301000", "currentLongTermDebt": "None", "longTermInvestments": "96519000", "shortTermInvestments": "None", "currentNetReceivables": "12000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012766000", "currentAccountsPayable": "38113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795567000", "shortLongTermDebtTotal": "1317435000", "totalShareholderEquity": "584096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-94465000", "totalCurrentLiabilities": "47732000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323389000", "cashAndShortTermInvestments": "23112000", "commonStockSharesOutstanding": "96151349", "intangibleAssetsExcludingGoodwill": "22466000", "cashAndCashEquivalentsAtCarryingValue": "23112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152000", "profitLoss": "None", "dividendPayout": "13835000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10605000", "capitalExpenditures": "146439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75704000", "cashflowFromInvestment": "-100637000", "stockBasedCompensation": "1395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60644000, "cost_of_revenue": 20416000, "gross_profit": 40367000, "research_and_development": null, "selling_general_admin": 7499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19615000, "depreciation_amortisation": 14592000, "ebitda": 34207000, "interest_expense": 19376000, "interest_income": null, "other_non_operating": null, "pretax_income": 239000, "tax_provision": 391000, "effective_tax_rate": null, "net_income": -291000, "net_income_continuing_ops": -152000, "net_income_to_common": -291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23112000, "short_term_investments": null, "net_receivables": 12000, "inventory": null, "other_current_assets": null, "total_current_assets": 29301000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 22466000, "goodwill_and_intangibles": 76109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2012766000, "total_assets": 2042067000, "short_term_debt": 104084000, "accounts_payable": 38113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47732000, "long_term_debt": 1317435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1323389000, "total_liabilities": 1371121000, "total_debt": 1421519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567809000, "total_equity": 584096000, "shares_outstanding": 96151349, "operating_cash_flow": 10605000, "stock_based_compensation": 1395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100637000, "dividends_paid": 13835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75704000, "free_cash_flow": 157044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19615000", "ebitda": "34207000", "netIncome": "-291000", "grossProfit": "40367000", "depreciation": "None", "totalRevenue": "60644000", "costOfRevenue": "20416000", "interestIncome": "872000", "incomeBeforeTax": "239000", "interestExpense": "19376000", "operatingIncome": "17845000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "391000", "reportedCurrency": "USD", "netInterestIncome": "-18504000", "nonInterestIncome": "None", "operatingExpenses": "22383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14592000", "sellingGeneralAndAdministrative": "7499000", "netIncomeFromContinuingOperations": "-152000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "62139000", "currentDebt": "None", "investments": "None", "totalAssets": "2042067000", "longTermDebt": "1317435000", "shortTermDebt": "104084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22466000", "reportedCurrency": "USD", "retainedEarnings": "-567809000", "totalLiabilities": "1371121000", "otherCurrentAssets": "6177000", "totalCurrentAssets": "29301000", "currentLongTermDebt": "None", "longTermInvestments": "96519000", "shortTermInvestments": "None", "currentNetReceivables": "12000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012766000", "currentAccountsPayable": "38113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1795567000", "shortLongTermDebtTotal": "1317435000", "totalShareholderEquity": "584096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-94465000", "totalCurrentLiabilities": "47732000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323389000", "cashAndShortTermInvestments": "23112000", "commonStockSharesOutstanding": "96151349", "intangibleAssetsExcludingGoodwill": "22466000", "cashAndCashEquivalentsAtCarryingValue": "23112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-152000", "profitLoss": "None", "dividendPayout": "13835000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10605000", "capitalExpenditures": "146439000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75704000", "cashflowFromInvestment": "-100637000", "stockBasedCompensation": "1395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14592000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 60157000, "cost_of_revenue": 21157000, "gross_profit": 39633000, "ebit": 16114000, "ebitda": 30166000, "pretax_income": -2988000, "tax_provision": 404000, "net_income": -3078000, "net_income_to_common": -3078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36701000, "total_current_assets": 45038000, "total_assets": 1937206000, "short_term_debt": 915000, "long_term_debt": 1179904000, "total_debt": 1180819000, "total_liabilities": 1250830000, "total_equity": 598588000, "shares_outstanding": 96476987, "goodwill_and_intangibles": 71930000 }, "cash_flow": { "operating_cash_flow": 21748000, "capital_expenditure": 54979000, "free_cash_flow": 76727000, "dividends_paid": 12059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330622, "ticker_id": 3655, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16114000", "ebitda": "30166000", "netIncome": "-3078000", "grossProfit": "39633000", "depreciation": "None", "totalRevenue": "60157000", "costOfRevenue": "21157000", "interestIncome": "1023000", "incomeBeforeTax": "-2988000", "interestExpense": "19102000", "operatingIncome": "17700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "404000", "reportedCurrency": "USD", "netInterestIncome": "-18079000", "nonInterestIncome": "None", "operatingExpenses": "21933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14052000", "sellingGeneralAndAdministrative": "7210000", "netIncomeFromContinuingOperations": "-3392000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "58453000", "currentDebt": "None", "investments": "None", "totalAssets": "1937206000", "longTermDebt": "1179904000", "shortTermDebt": "915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "18287000", "reportedCurrency": "USD", "retainedEarnings": "-549598000", "totalLiabilities": "1250830000", "otherCurrentAssets": "8337000", "totalCurrentAssets": "45038000", "currentLongTermDebt": "None", "longTermInvestments": "98192000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1892168000", "currentAccountsPayable": "48555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1688330000", "shortLongTermDebtTotal": "1179904000", "totalShareholderEquity": "598588000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15241000", "totalCurrentLiabilities": "64711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1186119000", "cashAndShortTermInvestments": "36701000", "commonStockSharesOutstanding": "96476987", "intangibleAssetsExcludingGoodwill": "18287000", "cashAndCashEquivalentsAtCarryingValue": "36701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3391000", "profitLoss": "None", "dividendPayout": "12059000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21748000", "capitalExpenditures": "54979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48237000", "cashflowFromInvestment": "-67122000", "stockBasedCompensation": "1308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60157000, "cost_of_revenue": 21157000, "gross_profit": 39633000, "research_and_development": null, "selling_general_admin": 7210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16114000, "depreciation_amortisation": 14052000, "ebitda": 30166000, "interest_expense": 19102000, "interest_income": null, "other_non_operating": null, "pretax_income": -2988000, "tax_provision": 404000, "effective_tax_rate": null, "net_income": -3078000, "net_income_continuing_ops": -3392000, "net_income_to_common": -3078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36701000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45038000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 18287000, "goodwill_and_intangibles": 71930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1892168000, "total_assets": 1937206000, "short_term_debt": 915000, "accounts_payable": 48555000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64711000, "long_term_debt": 1179904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1186119000, "total_liabilities": 1250830000, "total_debt": 1180819000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -549598000, "total_equity": 598588000, "shares_outstanding": 96476987, "operating_cash_flow": 21748000, "stock_based_compensation": 1308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67122000, "dividends_paid": 12059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48237000, "free_cash_flow": 76727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16114000", "ebitda": "30166000", "netIncome": "-3078000", "grossProfit": "39633000", "depreciation": "None", "totalRevenue": "60157000", "costOfRevenue": "21157000", "interestIncome": "1023000", "incomeBeforeTax": "-2988000", "interestExpense": "19102000", "operatingIncome": "17700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "404000", "reportedCurrency": "USD", "netInterestIncome": "-18079000", "nonInterestIncome": "None", "operatingExpenses": "21933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14052000", "sellingGeneralAndAdministrative": "7210000", "netIncomeFromContinuingOperations": "-3392000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "58453000", "currentDebt": "None", "investments": "None", "totalAssets": "1937206000", "longTermDebt": "1179904000", "shortTermDebt": "915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "18287000", "reportedCurrency": "USD", "retainedEarnings": "-549598000", "totalLiabilities": "1250830000", "otherCurrentAssets": "8337000", "totalCurrentAssets": "45038000", "currentLongTermDebt": "None", "longTermInvestments": "98192000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1892168000", "currentAccountsPayable": "48555000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1688330000", "shortLongTermDebtTotal": "1179904000", "totalShareholderEquity": "598588000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15241000", "totalCurrentLiabilities": "64711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1186119000", "cashAndShortTermInvestments": "36701000", "commonStockSharesOutstanding": "96476987", "intangibleAssetsExcludingGoodwill": "18287000", "cashAndCashEquivalentsAtCarryingValue": "36701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3391000", "profitLoss": "None", "dividendPayout": "12059000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21748000", "capitalExpenditures": "54979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48237000", "cashflowFromInvestment": "-67122000", "stockBasedCompensation": "1308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14052000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 59163000, "cost_of_revenue": 19852000, "gross_profit": 39311000, "ebit": 16936000, "ebitda": 30745000, "pretax_income": -358000, "tax_provision": 347000, "net_income": -713000, "net_income_to_common": -713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34677000, "total_current_assets": 42045000, "total_assets": 1877585000, "short_term_debt": 1825000, "long_term_debt": 1106614000, "total_debt": 1108439000, "total_liabilities": 1161040000, "total_equity": 627509000, "shares_outstanding": 96775724, "goodwill_and_intangibles": 70978000 }, "cash_flow": { "operating_cash_flow": 17263000, "capital_expenditure": 4, "free_cash_flow": 17263004, "dividends_paid": 12034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330623, "ticker_id": 3655, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16936000", "ebitda": "30745000", "netIncome": "-713000", "grossProfit": "39311000", "depreciation": "None", "totalRevenue": "59163000", "costOfRevenue": "19852000", "interestIncome": "667000", "incomeBeforeTax": "-358000", "interestExpense": "17294000", "operatingIncome": "17677000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "347000", "reportedCurrency": "USD", "netInterestIncome": "-17294000", "nonInterestIncome": "None", "operatingExpenses": "21634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13809000", "sellingGeneralAndAdministrative": "7813000", "netIncomeFromContinuingOperations": "-705000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "65468000", "currentDebt": "None", "investments": "None", "totalAssets": "1877585000", "longTermDebt": "1106614000", "shortTermDebt": "1825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17335000", "reportedCurrency": "USD", "retainedEarnings": "-528825000", "totalLiabilities": "1161040000", "otherCurrentAssets": "7368000", "totalCurrentAssets": "42045000", "currentLongTermDebt": "None", "longTermInvestments": "76279000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835540000", "currentAccountsPayable": "39196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106614000", "totalShareholderEquity": "627509000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7321000", "totalCurrentLiabilities": "48342000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1112698000", "cashAndShortTermInvestments": "34677000", "commonStockSharesOutstanding": "96775724", "intangibleAssetsExcludingGoodwill": "17335000", "cashAndCashEquivalentsAtCarryingValue": "34677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-713000", "profitLoss": "None", "dividendPayout": "12034000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17263000", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8415000", "cashflowFromInvestment": "-12570000", "stockBasedCompensation": "1421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59163000, "cost_of_revenue": 19852000, "gross_profit": 39311000, "research_and_development": null, "selling_general_admin": 7813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16936000, "depreciation_amortisation": 13809000, "ebitda": 30745000, "interest_expense": 17294000, "interest_income": null, "other_non_operating": null, "pretax_income": -358000, "tax_provision": 347000, "effective_tax_rate": null, "net_income": -713000, "net_income_continuing_ops": -705000, "net_income_to_common": -713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34677000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42045000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 17335000, "goodwill_and_intangibles": 70978000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1835540000, "total_assets": 1877585000, "short_term_debt": 1825000, "accounts_payable": 39196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48342000, "long_term_debt": 1106614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112698000, "total_liabilities": 1161040000, "total_debt": 1108439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528825000, "total_equity": 627509000, "shares_outstanding": 96775724, "operating_cash_flow": 17263000, "stock_based_compensation": 1421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12570000, "dividends_paid": 12034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8415000, "free_cash_flow": 17263004, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16936000", "ebitda": "30745000", "netIncome": "-713000", "grossProfit": "39311000", "depreciation": "None", "totalRevenue": "59163000", "costOfRevenue": "19852000", "interestIncome": "667000", "incomeBeforeTax": "-358000", "interestExpense": "17294000", "operatingIncome": "17677000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "347000", "reportedCurrency": "USD", "netInterestIncome": "-17294000", "nonInterestIncome": "None", "operatingExpenses": "21634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13809000", "sellingGeneralAndAdministrative": "7813000", "netIncomeFromContinuingOperations": "-705000" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "65468000", "currentDebt": "None", "investments": "None", "totalAssets": "1877585000", "longTermDebt": "1106614000", "shortTermDebt": "1825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17335000", "reportedCurrency": "USD", "retainedEarnings": "-528825000", "totalLiabilities": "1161040000", "otherCurrentAssets": "7368000", "totalCurrentAssets": "42045000", "currentLongTermDebt": "None", "longTermInvestments": "76279000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835540000", "currentAccountsPayable": "39196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106614000", "totalShareholderEquity": "627509000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7321000", "totalCurrentLiabilities": "48342000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1112698000", "cashAndShortTermInvestments": "34677000", "commonStockSharesOutstanding": "96775724", "intangibleAssetsExcludingGoodwill": "17335000", "cashAndCashEquivalentsAtCarryingValue": "34677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-713000", "profitLoss": "None", "dividendPayout": "12034000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17263000", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8415000", "cashflowFromInvestment": "-12570000", "stockBasedCompensation": "1421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13809000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 57042000, "cost_of_revenue": 19888000, "gross_profit": 37154000, "ebit": 15256000, "ebitda": 28913000, "pretax_income": -1298000, "tax_provision": 342000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39157898, "total_current_assets": 46071432, "total_assets": 1886396623, "short_term_debt": 2787760, "long_term_debt": 1093200523, "total_debt": 1095988283, "total_liabilities": 1146860851, "total_equity": 649441657, "shares_outstanding": 96791832, "goodwill_and_intangibles": 70487394 }, "cash_flow": { "operating_cash_flow": 14411000, "capital_expenditure": 4, "free_cash_flow": 14411004, "dividends_paid": 11958000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330624, "ticker_id": 3655, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15256000", "ebitda": "28913000", "netIncome": "-1540000", "grossProfit": "37154000", "depreciation": "None", "totalRevenue": "57042000", "costOfRevenue": "19888000", "interestIncome": "684000", "incomeBeforeTax": "-1298000", "interestExpense": "16554000", "operatingIncome": "16000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "342000", "reportedCurrency": "USD", "netInterestIncome": "-15870000", "nonInterestIncome": "None", "operatingExpenses": "21154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13657000", "sellingGeneralAndAdministrative": "7426000", "netIncomeFromContinuingOperations": "-1640000" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "68408546", "currentDebt": "None", "investments": "None", "totalAssets": "1886396623", "longTermDebt": "1093200523", "shortTermDebt": "2787760", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16844063", "reportedCurrency": "USD", "retainedEarnings": "-510552050", "totalLiabilities": "1146860851", "otherCurrentAssets": "6895534", "totalCurrentAssets": "46071432", "currentLongTermDebt": "None", "longTermInvestments": "72226257", "shortTermInvestments": "None", "currentNetReceivables": "18000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1840325191", "currentAccountsPayable": "38256292", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093200523", "totalShareholderEquity": "649441657", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6509746", "totalCurrentLiabilities": "47553798", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1099307053", "cashAndShortTermInvestments": "39157898", "commonStockSharesOutstanding": "96791832", "intangibleAssetsExcludingGoodwill": "16844063", "cashAndCashEquivalentsAtCarryingValue": "39157898", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1640000", "profitLoss": "None", "dividendPayout": "11958000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14411000", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20710000", "cashflowFromInvestment": "-609000", "stockBasedCompensation": "1134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11958000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57042000, "cost_of_revenue": 19888000, "gross_profit": 37154000, "research_and_development": null, "selling_general_admin": 7426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15256000, "depreciation_amortisation": 13657000, "ebitda": 28913000, "interest_expense": 16554000, "interest_income": null, "other_non_operating": null, "pretax_income": -1298000, "tax_provision": 342000, "effective_tax_rate": null, "net_income": -1540000, "net_income_continuing_ops": -1640000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39157898, "short_term_investments": null, "net_receivables": 18000, "inventory": null, "other_current_assets": null, "total_current_assets": 46071432, "net_ppe": null, "goodwill": 53643331, "intangible_assets": 16844063, "goodwill_and_intangibles": 70487394, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1840325191, "total_assets": 1886396623, "short_term_debt": 2787760, "accounts_payable": 38256292, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47553798, "long_term_debt": 1093200523, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1099307053, "total_liabilities": 1146860851, "total_debt": 1095988283, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510552050, "total_equity": 649441657, "shares_outstanding": 96791832, "operating_cash_flow": 14411000, "stock_based_compensation": 1134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -609000, "dividends_paid": 11958000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20710000, "free_cash_flow": 14411004, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15256000", "ebitda": "28913000", "netIncome": "-1540000", "grossProfit": "37154000", "depreciation": "None", "totalRevenue": "57042000", "costOfRevenue": "19888000", "interestIncome": "684000", "incomeBeforeTax": "-1298000", "interestExpense": "16554000", "operatingIncome": "16000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "342000", "reportedCurrency": "USD", "netInterestIncome": "-15870000", "nonInterestIncome": "None", "operatingExpenses": "21154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13657000", "sellingGeneralAndAdministrative": "7426000", "netIncomeFromContinuingOperations": "-1640000" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "68408546", "currentDebt": "None", "investments": "None", "totalAssets": "1886396623", "longTermDebt": "1093200523", "shortTermDebt": "2787760", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16844063", "reportedCurrency": "USD", "retainedEarnings": "-510552050", "totalLiabilities": "1146860851", "otherCurrentAssets": "6895534", "totalCurrentAssets": "46071432", "currentLongTermDebt": "None", "longTermInvestments": "72226257", "shortTermInvestments": "None", "currentNetReceivables": "18000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1840325191", "currentAccountsPayable": "38256292", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1093200523", "totalShareholderEquity": "649441657", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6509746", "totalCurrentLiabilities": "47553798", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1099307053", "cashAndShortTermInvestments": "39157898", "commonStockSharesOutstanding": "96791832", "intangibleAssetsExcludingGoodwill": "16844063", "cashAndCashEquivalentsAtCarryingValue": "39157898", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1640000", "profitLoss": "None", "dividendPayout": "11958000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14411000", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20710000", "cashflowFromInvestment": "-609000", "stockBasedCompensation": "1134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11958000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14459000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 57561149, "cost_of_revenue": 18389344, "gross_profit": 39171805, "ebit": 16937583, "ebitda": 31605271, "pretax_income": 666848, "tax_provision": -1689232, "net_income": 2037349, "net_income_to_common": 2037349, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45079000, "total_current_assets": 53427000, "total_assets": 1895641000, "short_term_debt": 321423329, "long_term_debt": 1087401000, "total_debt": 1408824329, "total_liabilities": 1132145000, "total_equity": 671973000, "shares_outstanding": 96758797, "goodwill_and_intangibles": 70584000 }, "cash_flow": { "operating_cash_flow": 4478152, "capital_expenditure": 0, "free_cash_flow": 4478152, "dividends_paid": 11853850, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330625, "ticker_id": 3655, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16937583", "ebitda": "31605271", "netIncome": "2037349", "grossProfit": "39171805", "depreciation": "None", "totalRevenue": "57561149", "costOfRevenue": "18389344", "interestIncome": "None", "incomeBeforeTax": "666848", "interestExpense": "16270735", "operatingIncome": "16974225", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1689232", "reportedCurrency": "USD", "netInterestIncome": "-16270735", "nonInterestIncome": "None", "operatingExpenses": "22197580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18389344", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14667688", "sellingGeneralAndAdministrative": "7455763", "netIncomeFromContinuingOperations": "2356080" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "71374000", "currentDebt": "None", "investments": "None", "totalAssets": "1895641000", "longTermDebt": "1087401000", "shortTermDebt": "321423329", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16941000", "reportedCurrency": "USD", "retainedEarnings": "-491461000", "totalLiabilities": "1132145000", "otherCurrentAssets": "8333000", "totalCurrentAssets": "53427000", "currentLongTermDebt": "None", "longTermInvestments": "70223000", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842214000", "currentAccountsPayable": "28978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1087401000", "totalShareholderEquity": "671973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-311851329", "totalCurrentLiabilities": "38550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093595000", "cashAndShortTermInvestments": "45079000", "commonStockSharesOutstanding": "96758797", "intangibleAssetsExcludingGoodwill": "16941000", "cashAndCashEquivalentsAtCarryingValue": "45079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2356080", "profitLoss": "None", "dividendPayout": "11853850", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4478152", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8113316", "cashflowFromInvestment": "-3227064", "stockBasedCompensation": "1179674", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11853850", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6999574", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14667688", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57561149, "cost_of_revenue": 18389344, "gross_profit": 39171805, "research_and_development": null, "selling_general_admin": 7455763, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16937583, "depreciation_amortisation": 14667688, "ebitda": 31605271, "interest_expense": 16270735, "interest_income": null, "other_non_operating": null, "pretax_income": 666848, "tax_provision": -1689232, "effective_tax_rate": null, "net_income": 2037349, "net_income_continuing_ops": 2356080, "net_income_to_common": 2037349, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45079000, "short_term_investments": null, "net_receivables": 15000, "inventory": null, "other_current_assets": null, "total_current_assets": 53427000, "net_ppe": null, "goodwill": 53643000, "intangible_assets": 16941000, "goodwill_and_intangibles": 70584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1842214000, "total_assets": 1895641000, "short_term_debt": 321423329, "accounts_payable": 28978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38550000, "long_term_debt": 1087401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093595000, "total_liabilities": 1132145000, "total_debt": 1408824329, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491461000, "total_equity": 671973000, "shares_outstanding": 96758797, "operating_cash_flow": 4478152, "stock_based_compensation": 1179674, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3227064, "dividends_paid": 11853850, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8113316, "free_cash_flow": 4478152, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16937583", "ebitda": "31605271", "netIncome": "2037349", "grossProfit": "39171805", "depreciation": "None", "totalRevenue": "57561149", "costOfRevenue": "18389344", "interestIncome": "None", "incomeBeforeTax": "666848", "interestExpense": "16270735", "operatingIncome": "16974225", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1689232", "reportedCurrency": "USD", "netInterestIncome": "-16270735", "nonInterestIncome": "None", "operatingExpenses": "22197580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18389344", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14667688", "sellingGeneralAndAdministrative": "7455763", "netIncomeFromContinuingOperations": "2356080" }, "balance": { "goodwill": "53643000", "inventory": "None", "commonStock": "71374000", "currentDebt": "None", "investments": "None", "totalAssets": "1895641000", "longTermDebt": "1087401000", "shortTermDebt": "321423329", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16941000", "reportedCurrency": "USD", "retainedEarnings": "-491461000", "totalLiabilities": "1132145000", "otherCurrentAssets": "8333000", "totalCurrentAssets": "53427000", "currentLongTermDebt": "None", "longTermInvestments": "70223000", "shortTermInvestments": "None", "currentNetReceivables": "15000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842214000", "currentAccountsPayable": "28978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1087401000", "totalShareholderEquity": "671973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-311851329", "totalCurrentLiabilities": "38550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093595000", "cashAndShortTermInvestments": "45079000", "commonStockSharesOutstanding": "96758797", "intangibleAssetsExcludingGoodwill": "16941000", "cashAndCashEquivalentsAtCarryingValue": "45079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2356080", "profitLoss": "None", "dividendPayout": "11853850", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4478152", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8113316", "cashflowFromInvestment": "-3227064", "stockBasedCompensation": "1179674", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11853850", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6999574", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14667688", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 58705000, "cost_of_revenue": 19054000, "gross_profit": 39651000, "ebit": 17421000, "ebitda": 32581000, "pretax_income": 1929000, "tax_provision": -1050000, "net_income": 2515000, "net_income_to_common": 2515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34239378, "total_current_assets": 43811668, "total_assets": 1891250476, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1111326710, "total_equity": 687364502, "shares_outstanding": 96837584, "goodwill_and_intangibles": 71664104 }, "cash_flow": { "operating_cash_flow": 23400000, "capital_expenditure": 0, "free_cash_flow": 23400000, "dividends_paid": 11555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330627, "ticker_id": 3655, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17421000", "ebitda": "32581000", "netIncome": "2515000", "grossProfit": "39651000", "depreciation": "None", "totalRevenue": "58705000", "costOfRevenue": "19054000", "interestIncome": "None", "incomeBeforeTax": "1929000", "interestExpense": "15925000", "operatingIncome": "18139000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1050000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15160000", "sellingGeneralAndAdministrative": "6277000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "69558419", "currentDebt": "None", "investments": "None", "totalAssets": "1891250476", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18020773", "reportedCurrency": "None", "retainedEarnings": "-475715630", "totalLiabilities": "1111326710", "otherCurrentAssets": "9572290", "totalCurrentAssets": "43811668", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1847438808", "currentAccountsPayable": "40711052", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1055195878", "totalShareholderEquity": "687364502", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9352484", "totalCurrentLiabilities": "50063536", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1061263174", "cashAndShortTermInvestments": "34239378", "commonStockSharesOutstanding": "96837584", "intangibleAssetsExcludingGoodwill": "18020773", "cashAndCashEquivalentsAtCarryingValue": "34239378", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2979000", "profitLoss": "None", "dividendPayout": "11555000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "23400000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7075000", "cashflowFromInvestment": "-14703000", "stockBasedCompensation": "1460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58705000, "cost_of_revenue": 19054000, "gross_profit": 39651000, "research_and_development": null, "selling_general_admin": 6277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17421000, "depreciation_amortisation": 15160000, "ebitda": 32581000, "interest_expense": 15925000, "interest_income": null, "other_non_operating": null, "pretax_income": 1929000, "tax_provision": -1050000, "effective_tax_rate": null, "net_income": 2515000, "net_income_continuing_ops": null, "net_income_to_common": 2515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34239378, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43811668, "net_ppe": null, "goodwill": 53643331, "intangible_assets": 18020773, "goodwill_and_intangibles": 71664104, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1847438808, "total_assets": 1891250476, "short_term_debt": null, "accounts_payable": 40711052, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50063536, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1061263174, "total_liabilities": 1111326710, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475715630, "total_equity": 687364502, "shares_outstanding": 96837584, "operating_cash_flow": 23400000, "stock_based_compensation": 1460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14703000, "dividends_paid": 11555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7075000, "free_cash_flow": 23400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17421000", "ebitda": "32581000", "netIncome": "2515000", "grossProfit": "39651000", "depreciation": "None", "totalRevenue": "58705000", "costOfRevenue": "19054000", "interestIncome": "None", "incomeBeforeTax": "1929000", "interestExpense": "15925000", "operatingIncome": "18139000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1050000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15160000", "sellingGeneralAndAdministrative": "6277000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "69558419", "currentDebt": "None", "investments": "None", "totalAssets": "1891250476", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "18020773", "reportedCurrency": "None", "retainedEarnings": "-475715630", "totalLiabilities": "1111326710", "otherCurrentAssets": "9572290", "totalCurrentAssets": "43811668", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1847438808", "currentAccountsPayable": "40711052", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1055195878", "totalShareholderEquity": "687364502", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9352484", "totalCurrentLiabilities": "50063536", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1061263174", "cashAndShortTermInvestments": "34239378", "commonStockSharesOutstanding": "96837584", "intangibleAssetsExcludingGoodwill": "18020773", "cashAndCashEquivalentsAtCarryingValue": "34239378", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2979000", "profitLoss": "None", "dividendPayout": "11555000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "23400000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7075000", "cashflowFromInvestment": "-14703000", "stockBasedCompensation": "1460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15160000", "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": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "income_statement": { "revenue": 59590000, "cost_of_revenue": 18576000, "gross_profit": 41014000, "ebit": 17857000, "ebitda": 33068024, "pretax_income": 4145000, "tax_provision": -134000, "net_income": 3509000, "net_income_to_common": 3509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34058603, "total_current_assets": 42630613, "total_assets": 1894112406, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1096549187, "total_equity": 704357001, "shares_outstanding": 97251835, "goodwill_and_intangibles": 81379062 }, "cash_flow": { "operating_cash_flow": 29419056, "capital_expenditure": 0, "free_cash_flow": 29419056, "dividends_paid": 11853755, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330628, "ticker_id": 3655, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:56.708651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17857000", "ebitda": "33068024", "netIncome": "3509000", "grossProfit": "41014000", "depreciation": "None", "totalRevenue": "59590000", "costOfRevenue": "18576000", "interestIncome": "None", "incomeBeforeTax": "4145000", "interestExpense": "14905000", "operatingIncome": "18609000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-134000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15211024", "sellingGeneralAndAdministrative": "7182000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "70696580", "currentDebt": "None", "investments": "None", "totalAssets": "1894112406", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "27735731", "reportedCurrency": "None", "retainedEarnings": "-460437408", "totalLiabilities": "1096549187", "otherCurrentAssets": "8572010", "totalCurrentAssets": "42630613", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1851481793", "currentAccountsPayable": "40526407", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1040604660", "totalShareholderEquity": "704357001", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9255276", "totalCurrentLiabilities": "49781683", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1046767504", "cashAndShortTermInvestments": "34058603", "commonStockSharesOutstanding": "97251835", "intangibleAssetsExcludingGoodwill": "27735731", "cashAndCashEquivalentsAtCarryingValue": "34058603", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4279400", "profitLoss": "None", "dividendPayout": "11853755", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "29419056", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59396552", "cashflowFromInvestment": "39050088", "stockBasedCompensation": "1512837", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11853755", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4750028", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15211024", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59590000, "cost_of_revenue": 18576000, "gross_profit": 41014000, "research_and_development": null, "selling_general_admin": 7182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17857000, "depreciation_amortisation": 15211024, "ebitda": 33068024, "interest_expense": 14905000, "interest_income": null, "other_non_operating": null, "pretax_income": 4145000, "tax_provision": -134000, "effective_tax_rate": null, "net_income": 3509000, "net_income_continuing_ops": null, "net_income_to_common": 3509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34058603, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42630613, "net_ppe": null, "goodwill": 53643331, "intangible_assets": 27735731, "goodwill_and_intangibles": 81379062, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1851481793, "total_assets": 1894112406, "short_term_debt": null, "accounts_payable": 40526407, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49781683, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1046767504, "total_liabilities": 1096549187, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -460437408, "total_equity": 704357001, "shares_outstanding": 97251835, "operating_cash_flow": 29419056, "stock_based_compensation": 1512837, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39050088, "dividends_paid": 11853755, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59396552, "free_cash_flow": 29419056, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17857000", "ebitda": "33068024", "netIncome": "3509000", "grossProfit": "41014000", "depreciation": "None", "totalRevenue": "59590000", "costOfRevenue": "18576000", "interestIncome": "None", "incomeBeforeTax": "4145000", "interestExpense": "14905000", "operatingIncome": "18609000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-134000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15211024", "sellingGeneralAndAdministrative": "7182000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "53643331", "inventory": "None", "commonStock": "70696580", "currentDebt": "None", "investments": "None", "totalAssets": "1894112406", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "27735731", "reportedCurrency": "None", "retainedEarnings": "-460437408", "totalLiabilities": "1096549187", "otherCurrentAssets": "8572010", "totalCurrentAssets": "42630613", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1851481793", "currentAccountsPayable": "40526407", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1040604660", "totalShareholderEquity": "704357001", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9255276", "totalCurrentLiabilities": "49781683", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1046767504", "cashAndShortTermInvestments": "34058603", "commonStockSharesOutstanding": "97251835", "intangibleAssetsExcludingGoodwill": "27735731", "cashAndCashEquivalentsAtCarryingValue": "34058603", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4279400", "profitLoss": "None", "dividendPayout": "11853755", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "29419056", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59396552", "cashflowFromInvestment": "39050088", "stockBasedCompensation": "1512837", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11853755", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4750028", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15211024", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }