{ "ticker": { "uuid": "55933946-3e58-48e2-8349-51796e2c092e", "symbol": "BRSP", "name": "Brightspire Capital Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/55933946-3e58-48e2-8349-51796e2c092e/", "api_url": "https://sharemaestro.com/factors/api/tickers/55933946-3e58-48e2-8349-51796e2c092e/" }, "ticker_metadata": { "id": 558, "uuid": "55933946-3e58-48e2-8349-51796e2c092e", "symbol": "BRSP", "name": "Brightspire Capital Inc", "asset_type": "equity", "market_cap": 749099000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "Brightspire Capital Inc. (BRSP) is a leading real estate investment trust (REIT) specializing in acquiring and managing a diverse portfolio of income-generating commercial properties across the United States. The company employs a disciplined investment approach centered on high-quality assets in prime locations, emphasizing sustainable, risk-adjusted returns and capital preservation. With a strong asset management strategy, Brightspire is well-positioned to capitalize on emerging trends within the commercial real estate market, striving to deliver long-term value and growth for its investors through proactive engagement and management.", "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": "55933946-3e58-48e2-8349-51796e2c092e", "symbol": "BRSP", "name": "Brightspire Capital Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/55933946-3e58-48e2-8349-51796e2c092e/", "api_url": "https://sharemaestro.com/factors/api/tickers/55933946-3e58-48e2-8349-51796e2c092e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.72, "value": 0.73, "quality": 0.22, "momentum": 0.72, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 5.55, "market_cap": 715511550, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0066, "shareholder_yield": 0.1176, "roe": -0.0345, "piotroski_f_score": 6, "momentum_12_1": 0.2876, "volatility_252d": 0.1919 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.275899+00:00", "batch_id": "" }, "size": { "price_close": 5.55, "market_cap": 715511550, "market_cap_usd": 715511550, "enterprise_value": 3625629550, "shares_outstanding": 128921000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7795, "ptbv_ratio": 0.8041, "ps_ratio": 2.1611, "pcf_ratio": 9.7412, "pfcf_ratio": 9.7412, "ev_ebitda": 152.2798, "ev_ebit": -341.9437, "ev_sales": 10.9507, "ev_fcf": 49.3605, "earnings_yield": null, "fcf_yield": 0.0203, "price_to_sales": 2.1611, "price_to_book": 0.7795, "price_to_cashflow": 9.7412, "ebitda_to_ev": 0.0066, "sales_yield": 0.0913 }, "yield": { "dividend_yield": 0.1176, "buyback_yield": 0, "shareholder_yield": 0.1176, "debt_paydown_yield": null, "total_yield": 0.1176 }, "quality": { "gross_margin": 0.4124, "operating_margin": -0.032, "net_margin": -0.0956, "ebitda_margin": 0.0719, "fcf_margin": 0.2219, "roe": -0.0345, "roa": -0.0087, "roic": -0.0021, "roc_greenblatt": null, "asset_turnover": 0.0908, "cash_conversion": -2.3213, "accruals_ratio": -0.0288, "sbc_to_revenue": 0.0311, "piotroski_f_score": 6, "altman_z_score": 0.4023, "earnings_stability_5y": 2.0425, "revenue_stability_5y": 0.2024, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0374, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.9868, "net_debt_to_ebitda": 122.2276, "debt_to_assets": 0.8242, "interest_coverage": -0.1059, "current_ratio": 22.7432, "quick_ratio": 22.7432, "net_debt": 2910118000, "local_beta": 0.0005, "volatility_252d": 0.1919, "volatility_60d": 0.4068, "max_drawdown_12m": -0.1213, "risk_adjusted_momentum": 1.4981 }, "growth": { "revenue_growth_1y": -0.0122, "revenue_growth_3y_cagr": -0.0257, "revenue_growth_5y_cagr": -0.0481, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2057, "book_value_growth_1y": -0.1008, "revenue_growth": -0.0122, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0704, "price_return_3m": 0.0015, "price_return_6m": 0.0229, "price_return_9m": 0.0176, "price_return_12m": 0.197, "price_return_12m_ex1m": 0.2876, "momentum_6m": 0.0229, "momentum_12m": 0.197, "momentum_12_1": 0.2876, "distance_from_52w_high": -0.0842, "distance_from_52w_low": 0.2311, "relative_strength": 0.097 }, "raw_ttm": { "revenue_ttm": 331088000, "gross_profit_ttm": 136532000, "ebit_ttm": -10603000, "ebitda_ttm": 23809000, "net_income_ttm": -31642000, "eps_diluted_ttm": -0.2454, "operating_cash_flow_ttm": 73452000, "capital_expenditure_ttm": 0, "fcf_ttm": 73452000, "dividends_paid_ttm": 84166000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100155000, "cash_and_equivalents": 96561000, "total_current_assets": 2896690000, "total_current_liabilities": 127365000, "net_ppe": null, "total_assets": 3647848000, "total_debt": 3006679000, "total_equity": 917918000, "net_working_capital": 3085578000, "book_value_per_share": 7.12, "retained_earnings": -1944873000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 889774000, "tangible_book_per_share": 6.9017 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 11, "rank_ps": 51, "rank_pcf": 42, "rank_ev_ebitda": 98, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 6, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 75, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 55, "rank_fcf_margin": 42, "rank_piotroski": 34, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 44 }, "composites": { "value_composite": 27, "quality_composite": 78, "momentum_composite": 28, "growth_composite": 78, "yield_composite": 4, "svqf_composite": 26, "vc1_composite": 68, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 28, "quality_value_composite": 0.4007, "os_score": 0.72, "value_percentile": 0.73, "quality_percentile": 0.22, "momentum_percentile": 0.72, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3693, "ticker_id": 558, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.275899+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.55, "market_cap": 715511550, "market_cap_usd": 715511550, "enterprise_value": 3625629550, "shares_outstanding": 128921000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77949397, "ptbv_ratio": 0.80414976, "ps_ratio": 2.16109176, "pcf_ratio": 9.74121263, "pfcf_ratio": 9.74121263, "ev_ebitda": 152.27979126, "ev_ebit": -341.94374705, "ev_sales": 10.95065224, "ev_fcf": 49.36052864, "earnings_yield": null, "fcf_yield": 0.0202591, "dividend_yield": 0.11763053, "buyback_yield": 0, "shareholder_yield": 0.11763053, "debt_paydown_yield": null, "total_yield": 0.11763053, "gross_margin": 0.41237375, "operating_margin": -0.03202472, "net_margin": -0.09556976, "ebitda_margin": 0.0719114, "fcf_margin": 0.22185038, "roe": -0.03447149, "roa": -0.00867416, "roic": -0.00207737, "roc_greenblatt": null, "asset_turnover": 0.09076255, "cash_conversion": -2.32134505, "accruals_ratio": -0.02880986, "sbc_to_revenue": 0.03114278, "debt_to_equity": 2.98684523, "net_debt_to_ebitda": 122.22764501, "debt_to_assets": 0.82423363, "interest_coverage": -0.10586591, "current_ratio": 22.74321831, "quick_ratio": 22.74321831, "net_debt": 2910118000, "revenue_growth_1y": -0.01216416, "revenue_growth_3y_cagr": -0.02569539, "revenue_growth_5y_cagr": -0.04812805, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.20570106, "book_value_growth_1y": -0.1007987, "piotroski_f_score": 6, "altman_z_score": 0.4023374, "earnings_stability_5y": 2.042522, "revenue_stability_5y": 0.202383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07035176, "price_return_3m": 0.00149774, "price_return_6m": 0.02294719, "price_return_9m": 0.01762042, "price_return_12m": 0.19697198, "price_return_12m_ex1m": 0.28755365, "distance_from_52w_high": -0.08415842, "distance_from_52w_low": 0.23109001, "relative_strength": 0.0970084, "local_beta": 0.0005, "volatility_252d": 0.191949, "volatility_60d": 0.406842, "max_drawdown_12m": -0.12132602, "revenue_ttm": 331088000, "gross_profit_ttm": 136532000, "ebit_ttm": -10603000, "ebitda_ttm": 23809000, "net_income_ttm": -31642000, "eps_diluted_ttm": -0.24543713, "operating_cash_flow_ttm": 73452000, "capital_expenditure_ttm": 0, "fcf_ttm": 73452000, "dividends_paid_ttm": 84166000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100155000, "cash_and_equivalents": 96561000, "total_current_assets": 2896690000, "total_current_liabilities": 127365000, "net_ppe": null, "total_assets": 3647848000, "total_debt": 3006679000, "total_equity": 917918000, "net_working_capital": 3085578000, "book_value_per_share": 7.12000372, "retained_earnings": -1944873000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 889774000, "tangible_book_per_share": 6.90169949, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 11, "rank_ps": 51, "rank_pcf": 42, "rank_ev_ebitda": 98, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 6, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 75, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 55, "rank_fcf_margin": 42, "rank_piotroski": 34, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 44, "value_composite": 27, "quality_composite": 78, "momentum_composite": 28, "growth_composite": 78, "yield_composite": 4, "svqf_composite": 26, "vc1_composite": 68, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.55, "os": 0.72, "value": 0.73, "quality": 0.22, "momentum": 0.72, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1176, "roe": -0.0345, "momentum_12_1": 0.2876, "complete_fields": { "id": 3693, "ticker_id": 558, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:19.275899+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.55, "market_cap": 715511550, "market_cap_usd": 715511550, "enterprise_value": 3625629550, "shares_outstanding": 128921000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77949397, "ptbv_ratio": 0.80414976, "ps_ratio": 2.16109176, "pcf_ratio": 9.74121263, "pfcf_ratio": 9.74121263, "ev_ebitda": 152.27979126, "ev_ebit": -341.94374705, "ev_sales": 10.95065224, "ev_fcf": 49.36052864, "earnings_yield": null, "fcf_yield": 0.0202591, "dividend_yield": 0.11763053, "buyback_yield": 0, "shareholder_yield": 0.11763053, "debt_paydown_yield": null, "total_yield": 0.11763053, "gross_margin": 0.41237375, "operating_margin": -0.03202472, "net_margin": -0.09556976, "ebitda_margin": 0.0719114, "fcf_margin": 0.22185038, "roe": -0.03447149, "roa": -0.00867416, "roic": -0.00207737, "roc_greenblatt": null, "asset_turnover": 0.09076255, "cash_conversion": -2.32134505, "accruals_ratio": -0.02880986, "sbc_to_revenue": 0.03114278, "debt_to_equity": 2.98684523, "net_debt_to_ebitda": 122.22764501, "debt_to_assets": 0.82423363, "interest_coverage": -0.10586591, "current_ratio": 22.74321831, "quick_ratio": 22.74321831, "net_debt": 2910118000, "revenue_growth_1y": -0.01216416, "revenue_growth_3y_cagr": -0.02569539, "revenue_growth_5y_cagr": -0.04812805, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.20570106, "book_value_growth_1y": -0.1007987, "piotroski_f_score": 6, "altman_z_score": 0.4023374, "earnings_stability_5y": 2.042522, "revenue_stability_5y": 0.202383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07035176, "price_return_3m": 0.00149774, "price_return_6m": 0.02294719, "price_return_9m": 0.01762042, "price_return_12m": 0.19697198, "price_return_12m_ex1m": 0.28755365, "distance_from_52w_high": -0.08415842, "distance_from_52w_low": 0.23109001, "relative_strength": 0.0970084, "local_beta": 0.0005, "volatility_252d": 0.191949, "volatility_60d": 0.406842, "max_drawdown_12m": -0.12132602, "revenue_ttm": 331088000, "gross_profit_ttm": 136532000, "ebit_ttm": -10603000, "ebitda_ttm": 23809000, "net_income_ttm": -31642000, "eps_diluted_ttm": -0.24543713, "operating_cash_flow_ttm": 73452000, "capital_expenditure_ttm": 0, "fcf_ttm": 73452000, "dividends_paid_ttm": 84166000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 100155000, "cash_and_equivalents": 96561000, "total_current_assets": 2896690000, "total_current_liabilities": 127365000, "net_ppe": null, "total_assets": 3647848000, "total_debt": 3006679000, "total_equity": 917918000, "net_working_capital": 3085578000, "book_value_per_share": 7.12000372, "retained_earnings": -1944873000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 889774000, "tangible_book_per_share": 6.90169949, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 11, "rank_ps": 51, "rank_pcf": 42, "rank_ev_ebitda": 98, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 81, "rank_dividend_yield": 6, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 75, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 55, "rank_fcf_margin": 42, "rank_piotroski": 34, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 46, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 44, "value_composite": 27, "quality_composite": 78, "momentum_composite": 28, "growth_composite": 78, "yield_composite": 4, "svqf_composite": 26, "vc1_composite": 68, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 7, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 331601000, "cost_of_revenue": 166998999, "gross_profit": 164602000, "ebit": 74626000, "ebitda": 111966000, "pretax_income": -52649000, "tax_provision": -21501000, "net_income": -31148000, "net_income_to_common": -31148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66789000, "total_current_assets": 2822587000, "total_assets": 3564830000, "short_term_debt": 59306000, "long_term_debt": 2469909000, "total_debt": 2529215000, "total_liabilities": 2636425000, "total_equity": 938432000, "shares_outstanding": 126883000, "goodwill_and_intangibles": 27646000 }, "cash_flow": { "operating_cash_flow": 73025000, "capital_expenditure": 0, "free_cash_flow": 73025000, "dividends_paid": 83000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230311, "ticker_id": 558, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74626000", "ebitda": "111966000", "netIncome": "-31148000", "grossProfit": "164602000", "depreciation": "None", "totalRevenue": "331601000", "costOfRevenue": "166998999", "interestIncome": "None", "incomeBeforeTax": "-52649000", "interestExpense": "127275000", "operatingIncome": "130877999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-21501000", "reportedCurrency": "USD", "netInterestIncome": "-23707000", "nonInterestIncome": "None", "operatingExpenses": "33724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166998999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37340000", "sellingGeneralAndAdministrative": "34986000", "netIncomeFromContinuingOperations": "-38768000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "3564830000", "longTermDebt": "2469909000", "shortTermDebt": "59306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27646000", "reportedCurrency": "USD", "retainedEarnings": "-1926231000", "totalLiabilities": "2636425000", "otherCurrentAssets": "107046000", "totalCurrentAssets": "2822587000", "currentLongTermDebt": "None", "longTermInvestments": "2115000", "shortTermInvestments": "None", "currentNetReceivables": "2648752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742243000", "currentAccountsPayable": "25573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490612000", "totalShareholderEquity": "938432000", "capitalLeaseObligations": "20703000", "otherCurrentLiabilities": "109326000", "totalCurrentLiabilities": "144563000", "otherNonCurrentLiabilities": "1250000", "totalNonCurrentLiabilities": "2491862000", "cashAndShortTermInvestments": "66789000", "commonStockSharesOutstanding": "126883000", "intangibleAssetsExcludingGoodwill": "27646000", "cashAndCashEquivalentsAtCarryingValue": "66789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38768000", "profitLoss": "None", "dividendPayout": "83000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73025000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68926000", "cashflowFromInvestment": "-419930000", "stockBasedCompensation": "12836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 331601000, "cost_of_revenue": 166998999, "gross_profit": 164602000, "research_and_development": null, "selling_general_admin": 34986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74626000, "depreciation_amortisation": 37340000, "ebitda": 111966000, "interest_expense": 127275000, "interest_income": null, "other_non_operating": null, "pretax_income": -52649000, "tax_provision": -21501000, "effective_tax_rate": null, "net_income": -31148000, "net_income_continuing_ops": -38768000, "net_income_to_common": -31148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66789000, "short_term_investments": null, "net_receivables": 2648752000, "inventory": null, "other_current_assets": null, "total_current_assets": 2822587000, "net_ppe": null, "goodwill": null, "intangible_assets": 27646000, "goodwill_and_intangibles": 27646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742243000, "total_assets": 3564830000, "short_term_debt": 59306000, "accounts_payable": 25573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144563000, "long_term_debt": 2469909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2491862000, "total_liabilities": 2636425000, "total_debt": 2529215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1926231000, "total_equity": 938432000, "shares_outstanding": 126883000, "operating_cash_flow": 73025000, "stock_based_compensation": 12836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -419930000, "dividends_paid": 83000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68926000, "free_cash_flow": 73025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74626000", "ebitda": "111966000", "netIncome": "-31148000", "grossProfit": "164602000", "depreciation": "None", "totalRevenue": "331601000", "costOfRevenue": "166998999", "interestIncome": "None", "incomeBeforeTax": "-52649000", "interestExpense": "127275000", "operatingIncome": "130877999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-21501000", "reportedCurrency": "USD", "netInterestIncome": "-23707000", "nonInterestIncome": "None", "operatingExpenses": "33724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166998999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37340000", "sellingGeneralAndAdministrative": "34986000", "netIncomeFromContinuingOperations": "-38768000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "3564830000", "longTermDebt": "2469909000", "shortTermDebt": "59306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27646000", "reportedCurrency": "USD", "retainedEarnings": "-1926231000", "totalLiabilities": "2636425000", "otherCurrentAssets": "107046000", "totalCurrentAssets": "2822587000", "currentLongTermDebt": "None", "longTermInvestments": "2115000", "shortTermInvestments": "None", "currentNetReceivables": "2648752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742243000", "currentAccountsPayable": "25573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490612000", "totalShareholderEquity": "938432000", "capitalLeaseObligations": "20703000", "otherCurrentLiabilities": "109326000", "totalCurrentLiabilities": "144563000", "otherNonCurrentLiabilities": "1250000", "totalNonCurrentLiabilities": "2491862000", "cashAndShortTermInvestments": "66789000", "commonStockSharesOutstanding": "126883000", "intangibleAssetsExcludingGoodwill": "27646000", "cashAndCashEquivalentsAtCarryingValue": "66789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38768000", "profitLoss": "None", "dividendPayout": "83000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73025000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68926000", "cashflowFromInvestment": "-419930000", "stockBasedCompensation": "12836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14812000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 347216000, "cost_of_revenue": 187797000, "gross_profit": 159419000, "ebit": -107311000, "ebitda": -66805000, "pretax_income": -134457000, "tax_provision": 1060000, "net_income": -131979000, "net_income_to_common": -131979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302173000, "total_current_assets": 2863890000, "total_assets": 3723478000, "short_term_debt": 206091000, "long_term_debt": 2491500000, "total_debt": 2697591000, "total_liabilities": 2677667000, "total_equity": 1048218000, "shares_outstanding": 127441000, "goodwill_and_intangibles": 47172000 }, "cash_flow": { "operating_cash_flow": 103405000, "capital_expenditure": 0, "free_cash_flow": 103405000, "dividends_paid": 99060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230316, "ticker_id": 558, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107311000", "ebitda": "-66805000", "netIncome": "-131979000", "grossProfit": "159419000", "depreciation": "None", "totalRevenue": "347216000", "costOfRevenue": "187797000", "interestIncome": "None", "incomeBeforeTax": "-134457000", "interestExpense": "27026000", "operatingIncome": "-51807000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1060000", "reportedCurrency": "USD", "netInterestIncome": "-27026000", "nonInterestIncome": "None", "operatingExpenses": "211226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40506000", "sellingGeneralAndAdministrative": "34644000", "netIncomeFromContinuingOperations": "-135517000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3723478000", "longTermDebt": "2491500000", "shortTermDebt": "206091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47172000", "reportedCurrency": "USD", "retainedEarnings": "-1812083000", "totalLiabilities": "2677667000", "otherCurrentAssets": "153693000", "totalCurrentAssets": "2863890000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2408024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859588000", "currentAccountsPayable": "17830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515619000", "totalShareholderEquity": "1048218000", "capitalLeaseObligations": "24119000", "otherCurrentLiabilities": "110971000", "totalCurrentLiabilities": "157800000", "otherNonCurrentLiabilities": "4248000", "totalNonCurrentLiabilities": "2519867000", "cashAndShortTermInvestments": "302173000", "commonStockSharesOutstanding": "127441000", "intangibleAssetsExcludingGoodwill": "47172000", "cashAndCashEquivalentsAtCarryingValue": "302173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135517000", "profitLoss": "None", "dividendPayout": "99060000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103405000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327947000", "cashflowFromInvestment": "313080000", "stockBasedCompensation": "11649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347216000, "cost_of_revenue": 187797000, "gross_profit": 159419000, "research_and_development": null, "selling_general_admin": 34644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107311000, "depreciation_amortisation": 40506000, "ebitda": -66805000, "interest_expense": 27026000, "interest_income": null, "other_non_operating": null, "pretax_income": -134457000, "tax_provision": 1060000, "effective_tax_rate": null, "net_income": -131979000, "net_income_continuing_ops": -135517000, "net_income_to_common": -131979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302173000, "short_term_investments": null, "net_receivables": 2408024000, "inventory": null, "other_current_assets": null, "total_current_assets": 2863890000, "net_ppe": null, "goodwill": null, "intangible_assets": 47172000, "goodwill_and_intangibles": 47172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859588000, "total_assets": 3723478000, "short_term_debt": 206091000, "accounts_payable": 17830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157800000, "long_term_debt": 2491500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2519867000, "total_liabilities": 2677667000, "total_debt": 2697591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1812083000, "total_equity": 1048218000, "shares_outstanding": 127441000, "operating_cash_flow": 103405000, "stock_based_compensation": 11649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 313080000, "dividends_paid": 99060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327947000, "free_cash_flow": 103405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107311000", "ebitda": "-66805000", "netIncome": "-131979000", "grossProfit": "159419000", "depreciation": "None", "totalRevenue": "347216000", "costOfRevenue": "187797000", "interestIncome": "None", "incomeBeforeTax": "-134457000", "interestExpense": "27026000", "operatingIncome": "-51807000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1060000", "reportedCurrency": "USD", "netInterestIncome": "-27026000", "nonInterestIncome": "None", "operatingExpenses": "211226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40506000", "sellingGeneralAndAdministrative": "34644000", "netIncomeFromContinuingOperations": "-135517000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3723478000", "longTermDebt": "2491500000", "shortTermDebt": "206091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47172000", "reportedCurrency": "USD", "retainedEarnings": "-1812083000", "totalLiabilities": "2677667000", "otherCurrentAssets": "153693000", "totalCurrentAssets": "2863890000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2408024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859588000", "currentAccountsPayable": "17830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515619000", "totalShareholderEquity": "1048218000", "capitalLeaseObligations": "24119000", "otherCurrentLiabilities": "110971000", "totalCurrentLiabilities": "157800000", "otherNonCurrentLiabilities": "4248000", "totalNonCurrentLiabilities": "2519867000", "cashAndShortTermInvestments": "302173000", "commonStockSharesOutstanding": "127441000", "intangibleAssetsExcludingGoodwill": "47172000", "cashAndCashEquivalentsAtCarryingValue": "302173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135517000", "profitLoss": "None", "dividendPayout": "99060000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103405000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327947000", "cashflowFromInvestment": "313080000", "stockBasedCompensation": "11649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 392105000, "cost_of_revenue": 199949000, "gross_profit": 192156000, "ebit": 2297000, "ebitda": 35908000, "pretax_income": -14557000, "tax_provision": 1062000, "net_income": -15549000, "net_income_to_common": -15549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257506000, "total_current_assets": 3300252000, "total_assets": 4198254000, "short_term_debt": 917048000, "long_term_debt": 2715986000, "total_debt": 3633034000, "total_liabilities": 2919788000, "total_equity": 1277335000, "shares_outstanding": 127060000, "goodwill_and_intangibles": 46538000 }, "cash_flow": { "operating_cash_flow": 137624000, "capital_expenditure": 7056000, "free_cash_flow": 144680000, "dividends_paid": 103951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230321, "ticker_id": 558, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2297000", "ebitda": "35908000", "netIncome": "-15549000", "grossProfit": "192156000", "depreciation": "None", "totalRevenue": "392105000", "costOfRevenue": "199949000", "interestIncome": "None", "incomeBeforeTax": "-14557000", "interestExpense": "25909000", "operatingIncome": "11773000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1062000", "reportedCurrency": "USD", "netInterestIncome": "-25909000", "nonInterestIncome": "None", "operatingExpenses": "180383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33611000", "sellingGeneralAndAdministrative": "39501000", "netIncomeFromContinuingOperations": "-15619000" }, "balance": { "goodwill": "None", "inventory": "-5624000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4198254000", "longTermDebt": "2715986000", "shortTermDebt": "917048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46538000", "reportedCurrency": "USD", "retainedEarnings": "-1586292000", "totalLiabilities": "2919788000", "otherCurrentAssets": "3006919000", "totalCurrentAssets": "3300252000", "currentLongTermDebt": "None", "longTermInvestments": "2251000", "shortTermInvestments": "1", "currentNetReceivables": "41451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895108000", "currentAccountsPayable": "17569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3655535000", "totalShareholderEquity": "1277335000", "capitalLeaseObligations": "22926000", "otherCurrentLiabilities": "-791136000", "totalCurrentLiabilities": "174902000", "otherNonCurrentLiabilities": "5974000", "totalNonCurrentLiabilities": "2744886000", "cashAndShortTermInvestments": "257506000", "commonStockSharesOutstanding": "127060000", "intangibleAssetsExcludingGoodwill": "46538000", "cashAndCashEquivalentsAtCarryingValue": "257506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15619000", "profitLoss": "None", "dividendPayout": "103951000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137624000", "capitalExpenditures": "7056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-558600000", "cashflowFromInvestment": "384160000", "stockBasedCompensation": "14056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392105000, "cost_of_revenue": 199949000, "gross_profit": 192156000, "research_and_development": 0.04, "selling_general_admin": 39501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2297000, "depreciation_amortisation": 33611000, "ebitda": 35908000, "interest_expense": 25909000, "interest_income": null, "other_non_operating": null, "pretax_income": -14557000, "tax_provision": 1062000, "effective_tax_rate": null, "net_income": -15549000, "net_income_continuing_ops": -15619000, "net_income_to_common": -15549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257506000, "short_term_investments": 1, "net_receivables": 41451000, "inventory": -5624000, "other_current_assets": null, "total_current_assets": 3300252000, "net_ppe": null, "goodwill": null, "intangible_assets": 46538000, "goodwill_and_intangibles": 46538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895108000, "total_assets": 4198254000, "short_term_debt": 917048000, "accounts_payable": 17569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174902000, "long_term_debt": 2715986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2744886000, "total_liabilities": 2919788000, "total_debt": 3633034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1586292000, "total_equity": 1277335000, "shares_outstanding": 127060000, "operating_cash_flow": 137624000, "stock_based_compensation": 14056000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 384160000, "dividends_paid": 103951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -558600000, "free_cash_flow": 144680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2297000", "ebitda": "35908000", "netIncome": "-15549000", "grossProfit": "192156000", "depreciation": "None", "totalRevenue": "392105000", "costOfRevenue": "199949000", "interestIncome": "None", "incomeBeforeTax": "-14557000", "interestExpense": "25909000", "operatingIncome": "11773000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1062000", "reportedCurrency": "USD", "netInterestIncome": "-25909000", "nonInterestIncome": "None", "operatingExpenses": "180383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33611000", "sellingGeneralAndAdministrative": "39501000", "netIncomeFromContinuingOperations": "-15619000" }, "balance": { "goodwill": "None", "inventory": "-5624000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4198254000", "longTermDebt": "2715986000", "shortTermDebt": "917048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46538000", "reportedCurrency": "USD", "retainedEarnings": "-1586292000", "totalLiabilities": "2919788000", "otherCurrentAssets": "3006919000", "totalCurrentAssets": "3300252000", "currentLongTermDebt": "None", "longTermInvestments": "2251000", "shortTermInvestments": "1", "currentNetReceivables": "41451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895108000", "currentAccountsPayable": "17569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3655535000", "totalShareholderEquity": "1277335000", "capitalLeaseObligations": "22926000", "otherCurrentLiabilities": "-791136000", "totalCurrentLiabilities": "174902000", "otherNonCurrentLiabilities": "5974000", "totalNonCurrentLiabilities": "2744886000", "cashAndShortTermInvestments": "257506000", "commonStockSharesOutstanding": "127060000", "intangibleAssetsExcludingGoodwill": "46538000", "cashAndCashEquivalentsAtCarryingValue": "257506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15619000", "profitLoss": "None", "dividendPayout": "103951000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137624000", "capitalExpenditures": "7056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-558600000", "cashflowFromInvestment": "384160000", "stockBasedCompensation": "14056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 358535000, "cost_of_revenue": 165462000, "gross_profit": 193073000, "ebit": 78420000, "ebitda": 112519000, "pretax_income": 49229000, "tax_provision": 2440000, "net_income": 45788000, "net_income_to_common": 45788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306320000, "total_current_assets": 3927385000, "total_assets": 4750389000, "short_term_debt": 424000, "long_term_debt": 1824457000, "total_debt": 1824881000, "total_liabilities": 3361365000, "total_equity": 1387768000, "shares_outstanding": 129300000, "goodwill_and_intangibles": 41182000 }, "cash_flow": { "operating_cash_flow": 125277000, "capital_expenditure": 3965000, "free_cash_flow": 129242000, "dividends_paid": 99391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230326, "ticker_id": 558, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78420000", "ebitda": "112519000", "netIncome": "45788000", "grossProfit": "193073000", "depreciation": "None", "totalRevenue": "358535000", "costOfRevenue": "165462000", "interestIncome": "None", "incomeBeforeTax": "49229000", "interestExpense": "28717000", "operatingIncome": "46725000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2440000", "reportedCurrency": "USD", "netInterestIncome": "-28717000", "nonInterestIncome": "None", "operatingExpenses": "146348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "303853000", "costofGoodsAndServicesSold": "165462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34099000", "sellingGeneralAndAdministrative": "33031000", "netIncomeFromContinuingOperations": "46789000" }, "balance": { "goodwill": "None", "inventory": "16790000", "commonStock": "1289000", "currentDebt": "None", "investments": "None", "totalAssets": "4750389000", "longTermDebt": "1824457000", "shortTermDebt": "424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "41182000", "reportedCurrency": "USD", "retainedEarnings": "-1466568000", "totalLiabilities": "3361365000", "otherCurrentAssets": "3563577000", "totalCurrentAssets": "3927385000", "currentLongTermDebt": "1339993000", "longTermInvestments": "3035000", "shortTermInvestments": "3574989000", "currentNetReceivables": "40698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "841847000", "currentAccountsPayable": "15087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "732468000", "shortLongTermDebtTotal": "3190411000", "totalShareholderEquity": "1387768000", "capitalLeaseObligations": "25961000", "otherCurrentLiabilities": "37457000", "totalCurrentLiabilities": "79166000", "otherNonCurrentLiabilities": "5469000", "totalNonCurrentLiabilities": "3195880000", "cashAndShortTermInvestments": "306320000", "commonStockSharesOutstanding": "129300000", "intangibleAssetsExcludingGoodwill": "41182000", "cashAndCashEquivalentsAtCarryingValue": "306320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46789000", "profitLoss": "None", "dividendPayout": "99391000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125277000", "capitalExpenditures": "3965000", "changeInReceivables": "-3069000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161451000", "cashflowFromInvestment": "89337000", "stockBasedCompensation": "7888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "53163000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358535000, "cost_of_revenue": 165462000, "gross_profit": 193073000, "research_and_development": 0.13, "selling_general_admin": 33031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78420000, "depreciation_amortisation": 34099000, "ebitda": 112519000, "interest_expense": 28717000, "interest_income": null, "other_non_operating": null, "pretax_income": 49229000, "tax_provision": 2440000, "effective_tax_rate": null, "net_income": 45788000, "net_income_continuing_ops": 46789000, "net_income_to_common": 45788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306320000, "short_term_investments": 3574989000, "net_receivables": 40698000, "inventory": 16790000, "other_current_assets": null, "total_current_assets": 3927385000, "net_ppe": null, "goodwill": null, "intangible_assets": 41182000, "goodwill_and_intangibles": 41182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 841847000, "total_assets": 4750389000, "short_term_debt": 424000, "accounts_payable": 15087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79166000, "long_term_debt": 1824457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3195880000, "total_liabilities": 3361365000, "total_debt": 1824881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1466568000, "total_equity": 1387768000, "shares_outstanding": 129300000, "operating_cash_flow": 125277000, "stock_based_compensation": 7888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 89337000, "dividends_paid": 99391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161451000, "free_cash_flow": 129242000, "net_change_in_cash": 53163000 }, "raw_data": { "income": { "ebit": "78420000", "ebitda": "112519000", "netIncome": "45788000", "grossProfit": "193073000", "depreciation": "None", "totalRevenue": "358535000", "costOfRevenue": "165462000", "interestIncome": "None", "incomeBeforeTax": "49229000", "interestExpense": "28717000", "operatingIncome": "46725000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2440000", "reportedCurrency": "USD", "netInterestIncome": "-28717000", "nonInterestIncome": "None", "operatingExpenses": "146348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "303853000", "costofGoodsAndServicesSold": "165462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34099000", "sellingGeneralAndAdministrative": "33031000", "netIncomeFromContinuingOperations": "46789000" }, "balance": { "goodwill": "None", "inventory": "16790000", "commonStock": "1289000", "currentDebt": "None", "investments": "None", "totalAssets": "4750389000", "longTermDebt": "1824457000", "shortTermDebt": "424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "41182000", "reportedCurrency": "USD", "retainedEarnings": "-1466568000", "totalLiabilities": "3361365000", "otherCurrentAssets": "3563577000", "totalCurrentAssets": "3927385000", "currentLongTermDebt": "1339993000", "longTermInvestments": "3035000", "shortTermInvestments": "3574989000", "currentNetReceivables": "40698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "841847000", "currentAccountsPayable": "15087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "732468000", "shortLongTermDebtTotal": "3190411000", "totalShareholderEquity": "1387768000", "capitalLeaseObligations": "25961000", "otherCurrentLiabilities": "37457000", "totalCurrentLiabilities": "79166000", "otherNonCurrentLiabilities": "5469000", "totalNonCurrentLiabilities": "3195880000", "cashAndShortTermInvestments": "306320000", "commonStockSharesOutstanding": "129300000", "intangibleAssetsExcludingGoodwill": "41182000", "cashAndCashEquivalentsAtCarryingValue": "306320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46789000", "profitLoss": "None", "dividendPayout": "99391000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125277000", "capitalExpenditures": "3965000", "changeInReceivables": "-3069000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161451000", "cashflowFromInvestment": "89337000", "stockBasedCompensation": "7888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "53163000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 323088000, "cost_of_revenue": 131230000, "gross_profit": 191858000, "ebit": 65088000, "ebitda": 101591000, "pretax_income": -98305000, "tax_provision": 6276000, "net_income": -101046000, "net_income_to_common": -101046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259722000, "total_current_assets": 4733920000, "total_assets": 5638369000, "short_term_debt": 905122000, "long_term_debt": 2261482000, "total_debt": 3166604000, "total_liabilities": 4147054000, "total_equity": 1455288000, "shares_outstanding": 128496000, "goodwill_and_intangibles": 64981000 }, "cash_flow": { "operating_cash_flow": -21270000, "capital_expenditure": 9923000, "free_cash_flow": -11347000, "dividends_paid": 51916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230331, "ticker_id": 558, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65088000", "ebitda": "101591000", "netIncome": "-101046000", "grossProfit": "191858000", "depreciation": "None", "totalRevenue": "323088000", "costOfRevenue": "131230000", "interestIncome": "None", "incomeBeforeTax": "-98305000", "interestExpense": "32278000", "operatingIncome": "99617000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6276000", "reportedCurrency": "USD", "netInterestIncome": "-32278000", "nonInterestIncome": "None", "operatingExpenses": "92241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "205310000", "costofGoodsAndServicesSold": "131230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36503000", "sellingGeneralAndAdministrative": "41739000", "netIncomeFromContinuingOperations": "26534000" }, "balance": { "goodwill": "None", "inventory": "-5069000", "commonStock": "1298000", "currentDebt": "None", "investments": "None", "totalAssets": "5638369000", "longTermDebt": "2261482000", "shortTermDebt": "905122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "64981000", "reportedCurrency": "USD", "retainedEarnings": "-1410562000", "totalLiabilities": "4147054000", "otherCurrentAssets": "944496000", "totalCurrentAssets": "4733920000", "currentLongTermDebt": "905122000", "longTermInvestments": "20591000", "shortTermInvestments": "3485607000", "currentNetReceivables": "3529702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "904449000", "currentAccountsPayable": "20168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783211000", "shortLongTermDebtTotal": "4874519000", "totalShareholderEquity": "1455288000", "capitalLeaseObligations": "25205000", "otherCurrentLiabilities": "-796790000", "totalCurrentLiabilities": "170781000", "otherNonCurrentLiabilities": "856724000", "totalNonCurrentLiabilities": "3976273000", "cashAndShortTermInvestments": "259722000", "commonStockSharesOutstanding": "128496000", "intangibleAssetsExcludingGoodwill": "64981000", "cashAndCashEquivalentsAtCarryingValue": "259722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104581000", "profitLoss": "None", "dividendPayout": "51916000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21270000", "capitalExpenditures": "9923000", "changeInReceivables": "-1202000", "changeInExchangeRate": "None", "cashflowFromFinancing": "384356000", "cashflowFromInvestment": "-555789000", "stockBasedCompensation": "14016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-192703000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323088000, "cost_of_revenue": 131230000, "gross_profit": 191858000, "research_and_development": 0.34, "selling_general_admin": 41739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65088000, "depreciation_amortisation": 36503000, "ebitda": 101591000, "interest_expense": 32278000, "interest_income": null, "other_non_operating": null, "pretax_income": -98305000, "tax_provision": 6276000, "effective_tax_rate": null, "net_income": -101046000, "net_income_continuing_ops": 26534000, "net_income_to_common": -101046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259722000, "short_term_investments": 3485607000, "net_receivables": 3529702000, "inventory": -5069000, "other_current_assets": null, "total_current_assets": 4733920000, "net_ppe": null, "goodwill": null, "intangible_assets": 64981000, "goodwill_and_intangibles": 64981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 904449000, "total_assets": 5638369000, "short_term_debt": 905122000, "accounts_payable": 20168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170781000, "long_term_debt": 2261482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3976273000, "total_liabilities": 4147054000, "total_debt": 3166604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1410562000, "total_equity": 1455288000, "shares_outstanding": 128496000, "operating_cash_flow": -21270000, "stock_based_compensation": 14016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555789000, "dividends_paid": 51916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 384356000, "free_cash_flow": -11347000, "net_change_in_cash": -192703000 }, "raw_data": { "income": { "ebit": "65088000", "ebitda": "101591000", "netIncome": "-101046000", "grossProfit": "191858000", "depreciation": "None", "totalRevenue": "323088000", "costOfRevenue": "131230000", "interestIncome": "None", "incomeBeforeTax": "-98305000", "interestExpense": "32278000", "operatingIncome": "99617000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6276000", "reportedCurrency": "USD", "netInterestIncome": "-32278000", "nonInterestIncome": "None", "operatingExpenses": "92241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "205310000", "costofGoodsAndServicesSold": "131230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36503000", "sellingGeneralAndAdministrative": "41739000", "netIncomeFromContinuingOperations": "26534000" }, "balance": { "goodwill": "None", "inventory": "-5069000", "commonStock": "1298000", "currentDebt": "None", "investments": "None", "totalAssets": "5638369000", "longTermDebt": "2261482000", "shortTermDebt": "905122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "64981000", "reportedCurrency": "USD", "retainedEarnings": "-1410562000", "totalLiabilities": "4147054000", "otherCurrentAssets": "944496000", "totalCurrentAssets": "4733920000", "currentLongTermDebt": "905122000", "longTermInvestments": "20591000", "shortTermInvestments": "3485607000", "currentNetReceivables": "3529702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "904449000", "currentAccountsPayable": "20168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783211000", "shortLongTermDebtTotal": "4874519000", "totalShareholderEquity": "1455288000", "capitalLeaseObligations": "25205000", "otherCurrentLiabilities": "-796790000", "totalCurrentLiabilities": "170781000", "otherNonCurrentLiabilities": "856724000", "totalNonCurrentLiabilities": "3976273000", "cashAndShortTermInvestments": "259722000", "commonStockSharesOutstanding": "128496000", "intangibleAssetsExcludingGoodwill": "64981000", "cashAndCashEquivalentsAtCarryingValue": "259722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104581000", "profitLoss": "None", "dividendPayout": "51916000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21270000", "capitalExpenditures": "9923000", "changeInReceivables": "-1202000", "changeInExchangeRate": "None", "cashflowFromFinancing": "384356000", "cashflowFromInvestment": "-555789000", "stockBasedCompensation": "14016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-192703000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 424349000, "cost_of_revenue": 211982000, "gross_profit": 212367000, "ebit": -202449000, "ebitda": -142597000, "pretax_income": -386482000, "tax_provision": -10898000, "net_income": -353299000, "net_income_to_common": -353299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474817000, "total_current_assets": 4889010000, "total_assets": 6211937000, "short_term_debt": 535224000, "long_term_debt": 3566444000, "total_debt": 4101668000, "total_liabilities": 4253259000, "total_equity": 1665673000, "shares_outstanding": 128548000, "goodwill_and_intangibles": 92892000 }, "cash_flow": { "operating_cash_flow": 96356000, "capital_expenditure": 23210000, "free_cash_flow": 119566000, "dividends_paid": 51707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230336, "ticker_id": 558, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202449000", "ebitda": "-142597000", "netIncome": "-353299000", "grossProfit": "212367000", "depreciation": "None", "totalRevenue": "424349000", "costOfRevenue": "211982000", "interestIncome": "None", "incomeBeforeTax": "-386482000", "interestExpense": "48860000", "operatingIncome": "19586000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10898000", "reportedCurrency": "USD", "netInterestIncome": "-48860000", "nonInterestIncome": "None", "operatingExpenses": "192781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.90", "otherNonOperatingIncome": "-55107000", "costofGoodsAndServicesSold": "211982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59852000", "sellingGeneralAndAdministrative": "56290000", "netIncomeFromContinuingOperations": "-375584000" }, "balance": { "goodwill": "17192000", "inventory": "-14661000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6211937000", "longTermDebt": "3566444000", "shortTermDebt": "535224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75700000", "reportedCurrency": "USD", "retainedEarnings": "-1234224000", "totalLiabilities": "4253259000", "otherCurrentAssets": "2156638000", "totalCurrentAssets": "4889010000", "currentLongTermDebt": "535224000", "longTermInvestments": "373364000", "shortTermInvestments": "10389000", "currentNetReceivables": "2247166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322927000", "currentAccountsPayable": "15083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "861313000", "shortLongTermDebtTotal": "4660391000", "totalShareholderEquity": "1665673000", "capitalLeaseObligations": "22186000", "otherCurrentLiabilities": "-472898000", "totalCurrentLiabilities": "119060000", "otherNonCurrentLiabilities": "10308000", "totalNonCurrentLiabilities": "4134199000", "cashAndShortTermInvestments": "474817000", "commonStockSharesOutstanding": "128548000", "intangibleAssetsExcludingGoodwill": "75700000", "cashAndCashEquivalentsAtCarryingValue": "474817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-375584000", "profitLoss": "None", "dividendPayout": "51707000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96356000", "capitalExpenditures": "23210000", "changeInReceivables": "13243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754062000", "cashflowFromInvestment": "1002742000", "stockBasedCompensation": "4367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "345036000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 424349000, "cost_of_revenue": 211982000, "gross_profit": 212367000, "research_and_development": 0.9, "selling_general_admin": 56290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202449000, "depreciation_amortisation": 59852000, "ebitda": -142597000, "interest_expense": 48860000, "interest_income": null, "other_non_operating": null, "pretax_income": -386482000, "tax_provision": -10898000, "effective_tax_rate": null, "net_income": -353299000, "net_income_continuing_ops": -375584000, "net_income_to_common": -353299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474817000, "short_term_investments": 10389000, "net_receivables": 2247166000, "inventory": -14661000, "other_current_assets": null, "total_current_assets": 4889010000, "net_ppe": null, "goodwill": 17192000, "intangible_assets": 75700000, "goodwill_and_intangibles": 92892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1322927000, "total_assets": 6211937000, "short_term_debt": 535224000, "accounts_payable": 15083000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119060000, "long_term_debt": 3566444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4134199000, "total_liabilities": 4253259000, "total_debt": 4101668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1234224000, "total_equity": 1665673000, "shares_outstanding": 128548000, "operating_cash_flow": 96356000, "stock_based_compensation": 4367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1002742000, "dividends_paid": 51707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754062000, "free_cash_flow": 119566000, "net_change_in_cash": 345036000 }, "raw_data": { "income": { "ebit": "-202449000", "ebitda": "-142597000", "netIncome": "-353299000", "grossProfit": "212367000", "depreciation": "None", "totalRevenue": "424349000", "costOfRevenue": "211982000", "interestIncome": "None", "incomeBeforeTax": "-386482000", "interestExpense": "48860000", "operatingIncome": "19586000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10898000", "reportedCurrency": "USD", "netInterestIncome": "-48860000", "nonInterestIncome": "None", "operatingExpenses": "192781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.90", "otherNonOperatingIncome": "-55107000", "costofGoodsAndServicesSold": "211982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59852000", "sellingGeneralAndAdministrative": "56290000", "netIncomeFromContinuingOperations": "-375584000" }, "balance": { "goodwill": "17192000", "inventory": "-14661000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6211937000", "longTermDebt": "3566444000", "shortTermDebt": "535224000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75700000", "reportedCurrency": "USD", "retainedEarnings": "-1234224000", "totalLiabilities": "4253259000", "otherCurrentAssets": "2156638000", "totalCurrentAssets": "4889010000", "currentLongTermDebt": "535224000", "longTermInvestments": "373364000", "shortTermInvestments": "10389000", "currentNetReceivables": "2247166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322927000", "currentAccountsPayable": "15083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "861313000", "shortLongTermDebtTotal": "4660391000", "totalShareholderEquity": "1665673000", "capitalLeaseObligations": "22186000", "otherCurrentLiabilities": "-472898000", "totalCurrentLiabilities": "119060000", "otherNonCurrentLiabilities": "10308000", "totalNonCurrentLiabilities": "4134199000", "cashAndShortTermInvestments": "474817000", "commonStockSharesOutstanding": "128548000", "intangibleAssetsExcludingGoodwill": "75700000", "cashAndCashEquivalentsAtCarryingValue": "474817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-375584000", "profitLoss": "None", "dividendPayout": "51707000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96356000", "capitalExpenditures": "23210000", "changeInReceivables": "13243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754062000", "cashflowFromInvestment": "1002742000", "stockBasedCompensation": "4367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "345036000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 549327000, "cost_of_revenue": 310495000, "gross_profit": 238832000, "ebit": -441003000, "ebitda": -337682000, "pretax_income": -496418000, "tax_provision": 3172000, "net_income": -414512000, "net_income_to_common": -414512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69619000, "total_current_assets": 5176504000, "total_assets": 7414306000, "short_term_debt": 1099233000, "long_term_debt": 3852179000, "total_debt": 4951412000, "total_liabilities": 5212956000, "total_equity": 2119022000, "shares_outstanding": 128390999, "goodwill_and_intangibles": 141470000 }, "cash_flow": { "operating_cash_flow": 137176000, "capital_expenditure": 273782000, "free_cash_flow": 410958000, "dividends_paid": 217721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230341, "ticker_id": 558, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-441003000", "ebitda": "-337682000", "netIncome": "-414512000", "grossProfit": "238832000", "depreciation": "None", "totalRevenue": "549327000", "costOfRevenue": "310495000", "interestIncome": "None", "incomeBeforeTax": "-496418000", "interestExpense": "55415000", "operatingIncome": "-156953000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3172000", "reportedCurrency": "USD", "netInterestIncome": "-55415000", "nonInterestIncome": "None", "operatingExpenses": "395785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.82", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103321000", "sellingGeneralAndAdministrative": "74326000", "netIncomeFromContinuingOperations": "-462648000" }, "balance": { "goodwill": "28708000", "inventory": "-5311000", "commonStock": "1285000", "currentDebt": "None", "investments": "None", "totalAssets": "7414306000", "longTermDebt": "3852179000", "shortTermDebt": "1099233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "112762000", "reportedCurrency": "USD", "retainedEarnings": "-819738000", "totalLiabilities": "5212956000", "otherCurrentAssets": "2188505000", "totalCurrentAssets": "5176504000", "currentLongTermDebt": "1099233000", "longTermInvestments": "595305000", "shortTermInvestments": "273603000", "currentNetReceivables": "2644777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2237802000", "currentAccountsPayable": "28278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1510276000", "shortLongTermDebtTotal": "6076140000", "totalShareholderEquity": "2119022000", "capitalLeaseObligations": "25495000", "otherCurrentLiabilities": "-984003000", "totalCurrentLiabilities": "191762000", "otherNonCurrentLiabilities": "25154000", "totalNonCurrentLiabilities": "5021194000", "cashAndShortTermInvestments": "69619000", "commonStockSharesOutstanding": "128390999", "intangibleAssetsExcludingGoodwill": "112762000", "cashAndCashEquivalentsAtCarryingValue": "69619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462648000", "profitLoss": "None", "dividendPayout": "217721000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137176000", "capitalExpenditures": "273782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286783000", "cashflowFromInvestment": "-416025000", "stockBasedCompensation": "10810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "217721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549327000, "cost_of_revenue": 310495000, "gross_profit": 238832000, "research_and_development": 0.82, "selling_general_admin": 74326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -441003000, "depreciation_amortisation": 103321000, "ebitda": -337682000, "interest_expense": 55415000, "interest_income": null, "other_non_operating": null, "pretax_income": -496418000, "tax_provision": 3172000, "effective_tax_rate": null, "net_income": -414512000, "net_income_continuing_ops": -462648000, "net_income_to_common": -414512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69619000, "short_term_investments": 273603000, "net_receivables": 2644777000, "inventory": -5311000, "other_current_assets": null, "total_current_assets": 5176504000, "net_ppe": null, "goodwill": 28708000, "intangible_assets": 112762000, "goodwill_and_intangibles": 141470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2237802000, "total_assets": 7414306000, "short_term_debt": 1099233000, "accounts_payable": 28278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191762000, "long_term_debt": 3852179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5021194000, "total_liabilities": 5212956000, "total_debt": 4951412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -819738000, "total_equity": 2119022000, "shares_outstanding": 128390999, "operating_cash_flow": 137176000, "stock_based_compensation": 10810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416025000, "dividends_paid": 217721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286783000, "free_cash_flow": 410958000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-441003000", "ebitda": "-337682000", "netIncome": "-414512000", "grossProfit": "238832000", "depreciation": "None", "totalRevenue": "549327000", "costOfRevenue": "310495000", "interestIncome": "None", "incomeBeforeTax": "-496418000", "interestExpense": "55415000", "operatingIncome": "-156953000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3172000", "reportedCurrency": "USD", "netInterestIncome": "-55415000", "nonInterestIncome": "None", "operatingExpenses": "395785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.82", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103321000", "sellingGeneralAndAdministrative": "74326000", "netIncomeFromContinuingOperations": "-462648000" }, "balance": { "goodwill": "28708000", "inventory": "-5311000", "commonStock": "1285000", "currentDebt": "None", "investments": "None", "totalAssets": "7414306000", "longTermDebt": "3852179000", "shortTermDebt": "1099233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "112762000", "reportedCurrency": "USD", "retainedEarnings": "-819738000", "totalLiabilities": "5212956000", "otherCurrentAssets": "2188505000", "totalCurrentAssets": "5176504000", "currentLongTermDebt": "1099233000", "longTermInvestments": "595305000", "shortTermInvestments": "273603000", "currentNetReceivables": "2644777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2237802000", "currentAccountsPayable": "28278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1510276000", "shortLongTermDebtTotal": "6076140000", "totalShareholderEquity": "2119022000", "capitalLeaseObligations": "25495000", "otherCurrentLiabilities": "-984003000", "totalCurrentLiabilities": "191762000", "otherNonCurrentLiabilities": "25154000", "totalNonCurrentLiabilities": "5021194000", "cashAndShortTermInvestments": "69619000", "commonStockSharesOutstanding": "128390999", "intangibleAssetsExcludingGoodwill": "112762000", "cashAndCashEquivalentsAtCarryingValue": "69619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-462648000", "profitLoss": "None", "dividendPayout": "217721000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137176000", "capitalExpenditures": "273782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286783000", "cashflowFromInvestment": "-416025000", "stockBasedCompensation": "10810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "217721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 473363000, "cost_of_revenue": 253101000, "gross_profit": 220262000, "ebit": -120631000, "ebitda": -29645000, "pretax_income": -140294000, "tax_provision": 37059000, "net_income": -168498000, "net_income_to_common": -168498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77317000, "total_current_assets": 2195670000, "total_assets": 8660730000, "short_term_debt": 193174000, "long_term_debt": 4228327000, "total_debt": 4421501000, "total_liabilities": 5815528000, "total_equity": 2706905000, "shares_outstanding": 120677000, "goodwill_and_intangibles": 166350000 }, "cash_flow": { "operating_cash_flow": 100722000, "capital_expenditure": 148739000, "free_cash_flow": 249461000, "dividends_paid": 185291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230346, "ticker_id": 558, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-120631000", "ebitda": "-29645000", "netIncome": "-168498000", "grossProfit": "220262000", "depreciation": "None", "totalRevenue": "473363000", "costOfRevenue": "253101000", "interestIncome": "None", "incomeBeforeTax": "-140294000", "interestExpense": "43437000", "operatingIncome": "-50808000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37059000", "reportedCurrency": "USD", "netInterestIncome": "-43437000", "nonInterestIncome": "None", "operatingExpenses": "271070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90986000", "sellingGeneralAndAdministrative": "69824000", "netIncomeFromContinuingOperations": "-177353000" }, "balance": { "goodwill": "32282000", "inventory": "-5574000", "commonStock": "1278000", "currentDebt": "None", "investments": "None", "totalAssets": "8660730000", "longTermDebt": "4228327000", "shortTermDebt": "193174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "134068000", "reportedCurrency": "USD", "retainedEarnings": "-193327000", "totalLiabilities": "5815528000", "otherCurrentAssets": "2069516000", "totalCurrentAssets": "2195670000", "currentLongTermDebt": "1365918000", "longTermInvestments": "903037000", "shortTermInvestments": "228185000", "currentNetReceivables": "48806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025923000", "currentAccountsPayable": "29151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1959690000", "shortLongTermDebtTotal": "5594245000", "totalShareholderEquity": "2706905000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "913964000", "totalCurrentLiabilities": "1173019000", "otherNonCurrentLiabilities": "17303000", "totalNonCurrentLiabilities": "5633124000", "cashAndShortTermInvestments": "77317000", "commonStockSharesOutstanding": "120677000", "intangibleAssetsExcludingGoodwill": "134068000", "cashAndCashEquivalentsAtCarryingValue": "77317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177353000", "profitLoss": "None", "dividendPayout": "185291000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100722000", "capitalExpenditures": "148739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "487517000", "cashflowFromInvestment": "-467705000", "stockBasedCompensation": "7113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473363000, "cost_of_revenue": 253101000, "gross_profit": 220262000, "research_and_development": 0.34, "selling_general_admin": 69824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -120631000, "depreciation_amortisation": 90986000, "ebitda": -29645000, "interest_expense": 43437000, "interest_income": null, "other_non_operating": null, "pretax_income": -140294000, "tax_provision": 37059000, "effective_tax_rate": null, "net_income": -168498000, "net_income_continuing_ops": -177353000, "net_income_to_common": -168498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77317000, "short_term_investments": 228185000, "net_receivables": 48806000, "inventory": -5574000, "other_current_assets": null, "total_current_assets": 2195670000, "net_ppe": null, "goodwill": 32282000, "intangible_assets": 134068000, "goodwill_and_intangibles": 166350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3025923000, "total_assets": 8660730000, "short_term_debt": 193174000, "accounts_payable": 29151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1173019000, "long_term_debt": 4228327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5633124000, "total_liabilities": 5815528000, "total_debt": 4421501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193327000, "total_equity": 2706905000, "shares_outstanding": 120677000, "operating_cash_flow": 100722000, "stock_based_compensation": 7113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -467705000, "dividends_paid": 185291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 487517000, "free_cash_flow": 249461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-120631000", "ebitda": "-29645000", "netIncome": "-168498000", "grossProfit": "220262000", "depreciation": "None", "totalRevenue": "473363000", "costOfRevenue": "253101000", "interestIncome": "None", "incomeBeforeTax": "-140294000", "interestExpense": "43437000", "operatingIncome": "-50808000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "37059000", "reportedCurrency": "USD", "netInterestIncome": "-43437000", "nonInterestIncome": "None", "operatingExpenses": "271070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90986000", "sellingGeneralAndAdministrative": "69824000", "netIncomeFromContinuingOperations": "-177353000" }, "balance": { "goodwill": "32282000", "inventory": "-5574000", "commonStock": "1278000", "currentDebt": "None", "investments": "None", "totalAssets": "8660730000", "longTermDebt": "4228327000", "shortTermDebt": "193174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "134068000", "reportedCurrency": "USD", "retainedEarnings": "-193327000", "totalLiabilities": "5815528000", "otherCurrentAssets": "2069516000", "totalCurrentAssets": "2195670000", "currentLongTermDebt": "1365918000", "longTermInvestments": "903037000", "shortTermInvestments": "228185000", "currentNetReceivables": "48806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025923000", "currentAccountsPayable": "29151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1959690000", "shortLongTermDebtTotal": "5594245000", "totalShareholderEquity": "2706905000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "913964000", "totalCurrentLiabilities": "1173019000", "otherNonCurrentLiabilities": "17303000", "totalNonCurrentLiabilities": "5633124000", "cashAndShortTermInvestments": "77317000", "commonStockSharesOutstanding": "120677000", "intangibleAssetsExcludingGoodwill": "134068000", "cashAndCashEquivalentsAtCarryingValue": "77317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177353000", "profitLoss": "None", "dividendPayout": "185291000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100722000", "capitalExpenditures": "148739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "487517000", "cashflowFromInvestment": "-467705000", "stockBasedCompensation": "7113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-659000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 82169000, "cost_of_revenue": 53472000, "gross_profit": 28697000, "ebit": 8308000, "ebitda": 16935000, "pretax_income": 3217000, "tax_provision": 94000, "net_income": 4845000, "net_income_to_common": 4845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96561000, "total_current_assets": 2896690000, "total_assets": 3647848000, "short_term_debt": 412814000, "long_term_debt": 2593865000, "total_debt": 3006679000, "total_liabilities": 2741679000, "total_equity": 917918000, "shares_outstanding": 128921000, "goodwill_and_intangibles": 28144000 }, "cash_flow": { "operating_cash_flow": 10928000, "capital_expenditure": 0, "free_cash_flow": 10928000, "dividends_paid": 21914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230309, "ticker_id": 558, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8308000", "ebitda": "16935000", "netIncome": "4845000", "grossProfit": "28697000", "depreciation": "None", "totalRevenue": "82169000", "costOfRevenue": "53472000", "interestIncome": "None", "incomeBeforeTax": "3217000", "interestExpense": "5091000", "operatingIncome": "6173000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "94000", "reportedCurrency": "USD", "netInterestIncome": "-5091000", "nonInterestIncome": "None", "operatingExpenses": "22524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8627000", "sellingGeneralAndAdministrative": "9056000", "netIncomeFromContinuingOperations": "3123000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3647848000", "longTermDebt": "2593865000", "shortTermDebt": "412814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28144000", "reportedCurrency": "USD", "retainedEarnings": "-1944873000", "totalLiabilities": "2741679000", "otherCurrentAssets": "92715000", "totalCurrentAssets": "2896690000", "currentLongTermDebt": "None", "longTermInvestments": "2016000", "shortTermInvestments": "None", "currentNetReceivables": "2707414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751158000", "currentAccountsPayable": "21266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2613688000", "totalShareholderEquity": "917918000", "capitalLeaseObligations": "19823000", "otherCurrentLiabilities": "95658000", "totalCurrentLiabilities": "127365000", "otherNonCurrentLiabilities": "626000", "totalNonCurrentLiabilities": "2614314000", "cashAndShortTermInvestments": "96561000", "commonStockSharesOutstanding": "128921000", "intangibleAssetsExcludingGoodwill": "28144000", "cashAndCashEquivalentsAtCarryingValue": "96561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3123000", "profitLoss": "None", "dividendPayout": "21914000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10928000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94021000", "cashflowFromInvestment": "-89508000", "stockBasedCompensation": "2918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82169000, "cost_of_revenue": 53472000, "gross_profit": 28697000, "research_and_development": null, "selling_general_admin": 9056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8308000, "depreciation_amortisation": 8627000, "ebitda": 16935000, "interest_expense": 5091000, "interest_income": null, "other_non_operating": null, "pretax_income": 3217000, "tax_provision": 94000, "effective_tax_rate": null, "net_income": 4845000, "net_income_continuing_ops": 3123000, "net_income_to_common": 4845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96561000, "short_term_investments": null, "net_receivables": 2707414000, "inventory": null, "other_current_assets": null, "total_current_assets": 2896690000, "net_ppe": null, "goodwill": null, "intangible_assets": 28144000, "goodwill_and_intangibles": 28144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 751158000, "total_assets": 3647848000, "short_term_debt": 412814000, "accounts_payable": 21266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127365000, "long_term_debt": 2593865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2614314000, "total_liabilities": 2741679000, "total_debt": 3006679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1944873000, "total_equity": 917918000, "shares_outstanding": 128921000, "operating_cash_flow": 10928000, "stock_based_compensation": 2918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89508000, "dividends_paid": 21914000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94021000, "free_cash_flow": 10928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8308000", "ebitda": "16935000", "netIncome": "4845000", "grossProfit": "28697000", "depreciation": "None", "totalRevenue": "82169000", "costOfRevenue": "53472000", "interestIncome": "None", "incomeBeforeTax": "3217000", "interestExpense": "5091000", "operatingIncome": "6173000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "94000", "reportedCurrency": "USD", "netInterestIncome": "-5091000", "nonInterestIncome": "None", "operatingExpenses": "22524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8627000", "sellingGeneralAndAdministrative": "9056000", "netIncomeFromContinuingOperations": "3123000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3647848000", "longTermDebt": "2593865000", "shortTermDebt": "412814000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28144000", "reportedCurrency": "USD", "retainedEarnings": "-1944873000", "totalLiabilities": "2741679000", "otherCurrentAssets": "92715000", "totalCurrentAssets": "2896690000", "currentLongTermDebt": "None", "longTermInvestments": "2016000", "shortTermInvestments": "None", "currentNetReceivables": "2707414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751158000", "currentAccountsPayable": "21266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2613688000", "totalShareholderEquity": "917918000", "capitalLeaseObligations": "19823000", "otherCurrentLiabilities": "95658000", "totalCurrentLiabilities": "127365000", "otherNonCurrentLiabilities": "626000", "totalNonCurrentLiabilities": "2614314000", "cashAndShortTermInvestments": "96561000", "commonStockSharesOutstanding": "128921000", "intangibleAssetsExcludingGoodwill": "28144000", "cashAndCashEquivalentsAtCarryingValue": "96561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3123000", "profitLoss": "None", "dividendPayout": "21914000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10928000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94021000", "cashflowFromInvestment": "-89508000", "stockBasedCompensation": "2918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21914000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 83163000, "cost_of_revenue": 41460000, "gross_profit": 41703000, "ebit": 17423000, "ebitda": 25413000, "pretax_income": -14343000, "tax_provision": 10000, "net_income": -14353000, "net_income_to_common": -14353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66789000, "total_current_assets": 2822587000, "total_assets": 3564830000, "short_term_debt": 59306000, "long_term_debt": 2469909000, "total_debt": 2529215000, "total_liabilities": 2636425000, "total_equity": 938432000, "shares_outstanding": 126883000, "goodwill_and_intangibles": 27646000 }, "cash_flow": { "operating_cash_flow": 15225000, "capital_expenditure": 0, "free_cash_flow": 15225000, "dividends_paid": 20588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230310, "ticker_id": 558, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17423000", "ebitda": "25413000", "netIncome": "-14353000", "grossProfit": "41703000", "depreciation": "None", "totalRevenue": "83163000", "costOfRevenue": "41460000", "interestIncome": "None", "incomeBeforeTax": "-14343000", "interestExpense": "56935000", "operatingIncome": "22948000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-5208000", "nonInterestIncome": "None", "operatingExpenses": "18755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7990000", "sellingGeneralAndAdministrative": "29914000", "netIncomeFromContinuingOperations": "-15999000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "3564830000", "longTermDebt": "2469909000", "shortTermDebt": "59306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27646000", "reportedCurrency": "USD", "retainedEarnings": "-1926231000", "totalLiabilities": "2636425000", "otherCurrentAssets": "107046000", "totalCurrentAssets": "2822587000", "currentLongTermDebt": "None", "longTermInvestments": "2115000", "shortTermInvestments": "None", "currentNetReceivables": "2648752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742243000", "currentAccountsPayable": "25573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490612000", "totalShareholderEquity": "938432000", "capitalLeaseObligations": "20703000", "otherCurrentLiabilities": "109326000", "totalCurrentLiabilities": "144563000", "otherNonCurrentLiabilities": "1250000", "totalNonCurrentLiabilities": "2491862000", "cashAndShortTermInvestments": "66789000", "commonStockSharesOutstanding": "126883000", "intangibleAssetsExcludingGoodwill": "27646000", "cashAndCashEquivalentsAtCarryingValue": "66789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15999000", "profitLoss": "None", "dividendPayout": "20588000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15225000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267609000", "cashflowFromInvestment": "-331864000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83163000, "cost_of_revenue": 41460000, "gross_profit": 41703000, "research_and_development": null, "selling_general_admin": 29914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17423000, "depreciation_amortisation": 7990000, "ebitda": 25413000, "interest_expense": 56935000, "interest_income": null, "other_non_operating": null, "pretax_income": -14343000, "tax_provision": 10000, "effective_tax_rate": null, "net_income": -14353000, "net_income_continuing_ops": -15999000, "net_income_to_common": -14353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66789000, "short_term_investments": null, "net_receivables": 2648752000, "inventory": null, "other_current_assets": null, "total_current_assets": 2822587000, "net_ppe": null, "goodwill": null, "intangible_assets": 27646000, "goodwill_and_intangibles": 27646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742243000, "total_assets": 3564830000, "short_term_debt": 59306000, "accounts_payable": 25573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144563000, "long_term_debt": 2469909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2491862000, "total_liabilities": 2636425000, "total_debt": 2529215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1926231000, "total_equity": 938432000, "shares_outstanding": 126883000, "operating_cash_flow": 15225000, "stock_based_compensation": 2916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331864000, "dividends_paid": 20588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267609000, "free_cash_flow": 15225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17423000", "ebitda": "25413000", "netIncome": "-14353000", "grossProfit": "41703000", "depreciation": "None", "totalRevenue": "83163000", "costOfRevenue": "41460000", "interestIncome": "None", "incomeBeforeTax": "-14343000", "interestExpense": "56935000", "operatingIncome": "22948000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-5208000", "nonInterestIncome": "None", "operatingExpenses": "18755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7990000", "sellingGeneralAndAdministrative": "29914000", "netIncomeFromContinuingOperations": "-15999000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "3564830000", "longTermDebt": "2469909000", "shortTermDebt": "59306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "27646000", "reportedCurrency": "USD", "retainedEarnings": "-1926231000", "totalLiabilities": "2636425000", "otherCurrentAssets": "107046000", "totalCurrentAssets": "2822587000", "currentLongTermDebt": "None", "longTermInvestments": "2115000", "shortTermInvestments": "None", "currentNetReceivables": "2648752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742243000", "currentAccountsPayable": "25573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2490612000", "totalShareholderEquity": "938432000", "capitalLeaseObligations": "20703000", "otherCurrentLiabilities": "109326000", "totalCurrentLiabilities": "144563000", "otherNonCurrentLiabilities": "1250000", "totalNonCurrentLiabilities": "2491862000", "cashAndShortTermInvestments": "66789000", "commonStockSharesOutstanding": "126883000", "intangibleAssetsExcludingGoodwill": "27646000", "cashAndCashEquivalentsAtCarryingValue": "66789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15999000", "profitLoss": "None", "dividendPayout": "20588000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15225000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267609000", "cashflowFromInvestment": "-331864000", "stockBasedCompensation": "2916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 81425000, "cost_of_revenue": 51039000, "gross_profit": 30386000, "ebit": 3737000, "ebitda": 10925000, "pretax_income": -1433000, "tax_provision": -129000, "net_income": 984000, "net_income_to_common": 984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113378000, "total_current_assets": 2513519000, "total_assets": 3304456000, "short_term_debt": 415182000, "long_term_debt": 2171430000, "total_debt": 2586612000, "total_liabilities": 2336426000, "total_equity": 976413000, "shares_outstanding": 129845000, "goodwill_and_intangibles": 35629000 }, "cash_flow": { "operating_cash_flow": 29873000, "capital_expenditure": 0, "free_cash_flow": 29873000, "dividends_paid": 20862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230312, "ticker_id": 558, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3737000", "ebitda": "10925000", "netIncome": "984000", "grossProfit": "30386000", "depreciation": "None", "totalRevenue": "81425000", "costOfRevenue": "51039000", "interestIncome": "None", "incomeBeforeTax": "-1433000", "interestExpense": "31364000", "operatingIncome": "4049000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-129000", "reportedCurrency": "USD", "netInterestIncome": "-5170000", "nonInterestIncome": "None", "operatingExpenses": "26337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7188000", "sellingGeneralAndAdministrative": "8077000", "netIncomeFromContinuingOperations": "-1304000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3304456000", "longTermDebt": "2171430000", "shortTermDebt": "415182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35629000", "reportedCurrency": "USD", "retainedEarnings": "-1891295000", "totalLiabilities": "2336426000", "otherCurrentAssets": "108189000", "totalCurrentAssets": "2513519000", "currentLongTermDebt": "None", "longTermInvestments": "2115000", "shortTermInvestments": "None", "currentNetReceivables": "2291952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790937000", "currentAccountsPayable": "28183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2193003000", "totalShareholderEquity": "976413000", "capitalLeaseObligations": "21573000", "otherCurrentLiabilities": "101975000", "totalCurrentLiabilities": "141177000", "otherNonCurrentLiabilities": "2246000", "totalNonCurrentLiabilities": "2195249000", "cashAndShortTermInvestments": "113378000", "commonStockSharesOutstanding": "129845000", "intangibleAssetsExcludingGoodwill": "35629000", "cashAndCashEquivalentsAtCarryingValue": "113378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1304000", "profitLoss": "None", "dividendPayout": "20862000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29873000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40091000", "cashflowFromInvestment": "-19897000", "stockBasedCompensation": "2794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7183000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81425000, "cost_of_revenue": 51039000, "gross_profit": 30386000, "research_and_development": null, "selling_general_admin": 8077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3737000, "depreciation_amortisation": 7188000, "ebitda": 10925000, "interest_expense": 31364000, "interest_income": null, "other_non_operating": null, "pretax_income": -1433000, "tax_provision": -129000, "effective_tax_rate": null, "net_income": 984000, "net_income_continuing_ops": -1304000, "net_income_to_common": 984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113378000, "short_term_investments": null, "net_receivables": 2291952000, "inventory": null, "other_current_assets": null, "total_current_assets": 2513519000, "net_ppe": null, "goodwill": null, "intangible_assets": 35629000, "goodwill_and_intangibles": 35629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 790937000, "total_assets": 3304456000, "short_term_debt": 415182000, "accounts_payable": 28183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141177000, "long_term_debt": 2171430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2195249000, "total_liabilities": 2336426000, "total_debt": 2586612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1891295000, "total_equity": 976413000, "shares_outstanding": 129845000, "operating_cash_flow": 29873000, "stock_based_compensation": 2794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19897000, "dividends_paid": 20862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40091000, "free_cash_flow": 29873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3737000", "ebitda": "10925000", "netIncome": "984000", "grossProfit": "30386000", "depreciation": "None", "totalRevenue": "81425000", "costOfRevenue": "51039000", "interestIncome": "None", "incomeBeforeTax": "-1433000", "interestExpense": "31364000", "operatingIncome": "4049000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-129000", "reportedCurrency": "USD", "netInterestIncome": "-5170000", "nonInterestIncome": "None", "operatingExpenses": "26337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7188000", "sellingGeneralAndAdministrative": "8077000", "netIncomeFromContinuingOperations": "-1304000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3304456000", "longTermDebt": "2171430000", "shortTermDebt": "415182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "35629000", "reportedCurrency": "USD", "retainedEarnings": "-1891295000", "totalLiabilities": "2336426000", "otherCurrentAssets": "108189000", "totalCurrentAssets": "2513519000", "currentLongTermDebt": "None", "longTermInvestments": "2115000", "shortTermInvestments": "None", "currentNetReceivables": "2291952000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790937000", "currentAccountsPayable": "28183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2193003000", "totalShareholderEquity": "976413000", "capitalLeaseObligations": "21573000", "otherCurrentLiabilities": "101975000", "totalCurrentLiabilities": "141177000", "otherNonCurrentLiabilities": "2246000", "totalNonCurrentLiabilities": "2195249000", "cashAndShortTermInvestments": "113378000", "commonStockSharesOutstanding": "129845000", "intangibleAssetsExcludingGoodwill": "35629000", "cashAndCashEquivalentsAtCarryingValue": "113378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1304000", "profitLoss": "None", "dividendPayout": "20862000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29873000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40091000", "cashflowFromInvestment": "-19897000", "stockBasedCompensation": "2794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7183000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 84331000, "cost_of_revenue": 48585000, "gross_profit": 35746000, "ebit": -40071000, "ebitda": -29464000, "pretax_income": -46836000, "tax_provision": -21664000, "net_income": -23118000, "net_income_to_common": -23118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154283000, "total_current_assets": 2603762000, "total_assets": 3409481000, "short_term_debt": 166347000, "long_term_debt": 2255629000, "total_debt": 2421976000, "total_liabilities": 2421221000, "total_equity": 994355000, "shares_outstanding": 127247000, "goodwill_and_intangibles": 35454000 }, "cash_flow": { "operating_cash_flow": 17426000, "capital_expenditure": 0, "free_cash_flow": 17426000, "dividends_paid": 20802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230313, "ticker_id": 558, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40071000", "ebitda": "-29464000", "netIncome": "-23118000", "grossProfit": "35746000", "depreciation": "None", "totalRevenue": "84331000", "costOfRevenue": "48585000", "interestIncome": "None", "incomeBeforeTax": "-46836000", "interestExpense": "6765000", "operatingIncome": "13387000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-21664000", "reportedCurrency": "USD", "netInterestIncome": "-6765000", "nonInterestIncome": "None", "operatingExpenses": "22359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10607000", "sellingGeneralAndAdministrative": "8194000", "netIncomeFromContinuingOperations": "-25172000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3409481000", "longTermDebt": "2255629000", "shortTermDebt": "166347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "35454000", "reportedCurrency": "USD", "retainedEarnings": "-1871523000", "totalLiabilities": "2421221000", "otherCurrentAssets": "131683000", "totalCurrentAssets": "2603762000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2317796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805719000", "currentAccountsPayable": "25663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2278062000", "totalShareholderEquity": "994355000", "capitalLeaseObligations": "22433000", "otherCurrentLiabilities": "101776000", "totalCurrentLiabilities": "139588000", "otherNonCurrentLiabilities": "3571000", "totalNonCurrentLiabilities": "2281633000", "cashAndShortTermInvestments": "154283000", "commonStockSharesOutstanding": "127247000", "intangibleAssetsExcludingGoodwill": "35454000", "cashAndCashEquivalentsAtCarryingValue": "154283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1745000", "profitLoss": "None", "dividendPayout": "20802000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17426000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24814000", "cashflowFromInvestment": "-81776000", "stockBasedCompensation": "1683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84331000, "cost_of_revenue": 48585000, "gross_profit": 35746000, "research_and_development": null, "selling_general_admin": 8194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40071000, "depreciation_amortisation": 10607000, "ebitda": -29464000, "interest_expense": 6765000, "interest_income": null, "other_non_operating": null, "pretax_income": -46836000, "tax_provision": -21664000, "effective_tax_rate": null, "net_income": -23118000, "net_income_continuing_ops": -25172000, "net_income_to_common": -23118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154283000, "short_term_investments": null, "net_receivables": 2317796000, "inventory": null, "other_current_assets": null, "total_current_assets": 2603762000, "net_ppe": null, "goodwill": null, "intangible_assets": 35454000, "goodwill_and_intangibles": 35454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 805719000, "total_assets": 3409481000, "short_term_debt": 166347000, "accounts_payable": 25663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139588000, "long_term_debt": 2255629000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2281633000, "total_liabilities": 2421221000, "total_debt": 2421976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1871523000, "total_equity": 994355000, "shares_outstanding": 127247000, "operating_cash_flow": 17426000, "stock_based_compensation": 1683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81776000, "dividends_paid": 20802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24814000, "free_cash_flow": 17426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40071000", "ebitda": "-29464000", "netIncome": "-23118000", "grossProfit": "35746000", "depreciation": "None", "totalRevenue": "84331000", "costOfRevenue": "48585000", "interestIncome": "None", "incomeBeforeTax": "-46836000", "interestExpense": "6765000", "operatingIncome": "13387000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-21664000", "reportedCurrency": "USD", "netInterestIncome": "-6765000", "nonInterestIncome": "None", "operatingExpenses": "22359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10607000", "sellingGeneralAndAdministrative": "8194000", "netIncomeFromContinuingOperations": "-25172000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "3409481000", "longTermDebt": "2255629000", "shortTermDebt": "166347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "35454000", "reportedCurrency": "USD", "retainedEarnings": "-1871523000", "totalLiabilities": "2421221000", "otherCurrentAssets": "131683000", "totalCurrentAssets": "2603762000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2317796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805719000", "currentAccountsPayable": "25663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2278062000", "totalShareholderEquity": "994355000", "capitalLeaseObligations": "22433000", "otherCurrentLiabilities": "101776000", "totalCurrentLiabilities": "139588000", "otherNonCurrentLiabilities": "3571000", "totalNonCurrentLiabilities": "2281633000", "cashAndShortTermInvestments": "154283000", "commonStockSharesOutstanding": "127247000", "intangibleAssetsExcludingGoodwill": "35454000", "cashAndCashEquivalentsAtCarryingValue": "154283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1745000", "profitLoss": "None", "dividendPayout": "20802000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17426000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24814000", "cashflowFromInvestment": "-81776000", "stockBasedCompensation": "1683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 77562000, "cost_of_revenue": 32211000, "gross_profit": 45351000, "ebit": 5979000, "ebitda": 16529000, "pretax_income": 3990000, "tax_provision": 282000, "net_income": 5342000, "net_income_to_common": 5342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200911000, "total_current_assets": 2682493000, "total_assets": 3550653000, "short_term_debt": 247978000, "long_term_debt": 2344937000, "total_debt": 2592915000, "total_liabilities": 2519770000, "total_equity": 1034924000, "shares_outstanding": 129860000, "goodwill_and_intangibles": 46566000 }, "cash_flow": { "operating_cash_flow": 10501000, "capital_expenditure": 0, "free_cash_flow": 10501000, "dividends_paid": 20748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230314, "ticker_id": 558, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5979000", "ebitda": "16529000", "netIncome": "5342000", "grossProfit": "45351000", "depreciation": "None", "totalRevenue": "77562000", "costOfRevenue": "32211000", "interestIncome": "None", "incomeBeforeTax": "3990000", "interestExpense": "32211000", "operatingIncome": "4231000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "282000", "reportedCurrency": "USD", "netInterestIncome": "-6565000", "nonInterestIncome": "None", "operatingExpenses": "41120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10550000", "sellingGeneralAndAdministrative": "13643000", "netIncomeFromContinuingOperations": "3708000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1307000", "currentDebt": "None", "investments": "None", "totalAssets": "3550653000", "longTermDebt": "2344937000", "shortTermDebt": "247978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "46566000", "reportedCurrency": "USD", "retainedEarnings": "-1827543000", "totalLiabilities": "2519770000", "otherCurrentAssets": "125069000", "totalCurrentAssets": "2682493000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2356513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "868160000", "currentAccountsPayable": "16353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2368122000", "totalShareholderEquity": "1034924000", "capitalLeaseObligations": "23185000", "otherCurrentLiabilities": "102065000", "totalCurrentLiabilities": "148073000", "otherNonCurrentLiabilities": "3575000", "totalNonCurrentLiabilities": "2371697000", "cashAndShortTermInvestments": "200911000", "commonStockSharesOutstanding": "129860000", "intangibleAssetsExcludingGoodwill": "46566000", "cashAndCashEquivalentsAtCarryingValue": "200911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5342000", "profitLoss": "None", "dividendPayout": "20748000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10501000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183406000", "cashflowFromInvestment": "13607000", "stockBasedCompensation": "4213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77562000, "cost_of_revenue": 32211000, "gross_profit": 45351000, "research_and_development": null, "selling_general_admin": 13643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5979000, "depreciation_amortisation": 10550000, "ebitda": 16529000, "interest_expense": 32211000, "interest_income": null, "other_non_operating": null, "pretax_income": 3990000, "tax_provision": 282000, "effective_tax_rate": null, "net_income": 5342000, "net_income_continuing_ops": 3708000, "net_income_to_common": 5342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200911000, "short_term_investments": null, "net_receivables": 2356513000, "inventory": null, "other_current_assets": null, "total_current_assets": 2682493000, "net_ppe": null, "goodwill": null, "intangible_assets": 46566000, "goodwill_and_intangibles": 46566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 868160000, "total_assets": 3550653000, "short_term_debt": 247978000, "accounts_payable": 16353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148073000, "long_term_debt": 2344937000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2371697000, "total_liabilities": 2519770000, "total_debt": 2592915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1827543000, "total_equity": 1034924000, "shares_outstanding": 129860000, "operating_cash_flow": 10501000, "stock_based_compensation": 4213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13607000, "dividends_paid": 20748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183406000, "free_cash_flow": 10501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5979000", "ebitda": "16529000", "netIncome": "5342000", "grossProfit": "45351000", "depreciation": "None", "totalRevenue": "77562000", "costOfRevenue": "32211000", "interestIncome": "None", "incomeBeforeTax": "3990000", "interestExpense": "32211000", "operatingIncome": "4231000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "282000", "reportedCurrency": "USD", "netInterestIncome": "-6565000", "nonInterestIncome": "None", "operatingExpenses": "41120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10550000", "sellingGeneralAndAdministrative": "13643000", "netIncomeFromContinuingOperations": "3708000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1307000", "currentDebt": "None", "investments": "None", "totalAssets": "3550653000", "longTermDebt": "2344937000", "shortTermDebt": "247978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "46566000", "reportedCurrency": "USD", "retainedEarnings": "-1827543000", "totalLiabilities": "2519770000", "otherCurrentAssets": "125069000", "totalCurrentAssets": "2682493000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2356513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "868160000", "currentAccountsPayable": "16353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2368122000", "totalShareholderEquity": "1034924000", "capitalLeaseObligations": "23185000", "otherCurrentLiabilities": "102065000", "totalCurrentLiabilities": "148073000", "otherNonCurrentLiabilities": "3575000", "totalNonCurrentLiabilities": "2371697000", "cashAndShortTermInvestments": "200911000", "commonStockSharesOutstanding": "129860000", "intangibleAssetsExcludingGoodwill": "46566000", "cashAndCashEquivalentsAtCarryingValue": "200911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5342000", "profitLoss": "None", "dividendPayout": "20748000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10501000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183406000", "cashflowFromInvestment": "13607000", "stockBasedCompensation": "4213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 83469000, "cost_of_revenue": 29392000, "gross_profit": 54077000, "ebit": 31812000, "ebitda": 42075000, "pretax_income": -20777000, "tax_provision": 369000, "net_income": -19742000, "net_income_to_common": -19742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302173000, "total_current_assets": 2863890000, "total_assets": 3723478000, "short_term_debt": 200837000, "long_term_debt": 2491500000, "total_debt": 2692337000, "total_liabilities": 2677667000, "total_equity": 1048218000, "shares_outstanding": 126942000, "goodwill_and_intangibles": 47172000 }, "cash_flow": { "operating_cash_flow": 24704000, "capital_expenditure": 0, "free_cash_flow": 24704000, "dividends_paid": 20796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230315, "ticker_id": 558, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31812000", "ebitda": "42075000", "netIncome": "-19742000", "grossProfit": "54077000", "depreciation": "None", "totalRevenue": "83469000", "costOfRevenue": "29392000", "interestIncome": "None", "incomeBeforeTax": "-20777000", "interestExpense": "6748000", "operatingIncome": "43291000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-6748000", "nonInterestIncome": "None", "operatingExpenses": "10786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10263000", "sellingGeneralAndAdministrative": "8104000", "netIncomeFromContinuingOperations": "-21146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3723478000", "longTermDebt": "2491500000", "shortTermDebt": "200837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47172000", "reportedCurrency": "USD", "retainedEarnings": "-1812083000", "totalLiabilities": "2677667000", "otherCurrentAssets": "153693000", "totalCurrentAssets": "2863890000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2408024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859588000", "currentAccountsPayable": "17830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515619000", "totalShareholderEquity": "1048218000", "capitalLeaseObligations": "24119000", "otherCurrentLiabilities": "36620000", "totalCurrentLiabilities": "276434000", "otherNonCurrentLiabilities": "4248000", "totalNonCurrentLiabilities": "2519867000", "cashAndShortTermInvestments": "302173000", "commonStockSharesOutstanding": "126942000", "intangibleAssetsExcludingGoodwill": "47172000", "cashAndCashEquivalentsAtCarryingValue": "302173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21146000", "profitLoss": "None", "dividendPayout": "20796000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24704000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90407000", "cashflowFromInvestment": "77418000", "stockBasedCompensation": "2908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83469000, "cost_of_revenue": 29392000, "gross_profit": 54077000, "research_and_development": null, "selling_general_admin": 8104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31812000, "depreciation_amortisation": 10263000, "ebitda": 42075000, "interest_expense": 6748000, "interest_income": null, "other_non_operating": null, "pretax_income": -20777000, "tax_provision": 369000, "effective_tax_rate": null, "net_income": -19742000, "net_income_continuing_ops": -21146000, "net_income_to_common": -19742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302173000, "short_term_investments": null, "net_receivables": 2408024000, "inventory": null, "other_current_assets": null, "total_current_assets": 2863890000, "net_ppe": null, "goodwill": null, "intangible_assets": 47172000, "goodwill_and_intangibles": 47172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859588000, "total_assets": 3723478000, "short_term_debt": 200837000, "accounts_payable": 17830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276434000, "long_term_debt": 2491500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2519867000, "total_liabilities": 2677667000, "total_debt": 2692337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1812083000, "total_equity": 1048218000, "shares_outstanding": 126942000, "operating_cash_flow": 24704000, "stock_based_compensation": 2908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77418000, "dividends_paid": 20796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90407000, "free_cash_flow": 24704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31812000", "ebitda": "42075000", "netIncome": "-19742000", "grossProfit": "54077000", "depreciation": "None", "totalRevenue": "83469000", "costOfRevenue": "29392000", "interestIncome": "None", "incomeBeforeTax": "-20777000", "interestExpense": "6748000", "operatingIncome": "43291000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-6748000", "nonInterestIncome": "None", "operatingExpenses": "10786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10263000", "sellingGeneralAndAdministrative": "8104000", "netIncomeFromContinuingOperations": "-21146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3723478000", "longTermDebt": "2491500000", "shortTermDebt": "200837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47172000", "reportedCurrency": "USD", "retainedEarnings": "-1812083000", "totalLiabilities": "2677667000", "otherCurrentAssets": "153693000", "totalCurrentAssets": "2863890000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2408024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859588000", "currentAccountsPayable": "17830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515619000", "totalShareholderEquity": "1048218000", "capitalLeaseObligations": "24119000", "otherCurrentLiabilities": "36620000", "totalCurrentLiabilities": "276434000", "otherNonCurrentLiabilities": "4248000", "totalNonCurrentLiabilities": "2519867000", "cashAndShortTermInvestments": "302173000", "commonStockSharesOutstanding": "126942000", "intangibleAssetsExcludingGoodwill": "47172000", "cashAndCashEquivalentsAtCarryingValue": "302173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21146000", "profitLoss": "None", "dividendPayout": "20796000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24704000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90407000", "cashflowFromInvestment": "77418000", "stockBasedCompensation": "2908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 85638000, "cost_of_revenue": 47293000, "gross_profit": 38345000, "ebit": 18418000, "ebitda": 28505000, "pretax_income": 11665000, "tax_provision": 244000, "net_income": 12729000, "net_income_to_common": 12729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263763000, "total_current_assets": 2981445000, "total_assets": 3838425000, "short_term_debt": 103500000, "long_term_debt": 1969921000, "total_debt": 2073421000, "total_liabilities": 2751900000, "total_equity": 1087529000, "shares_outstanding": 130144000, "goodwill_and_intangibles": 49565000 }, "cash_flow": { "operating_cash_flow": 31274000, "capital_expenditure": 3014000, "free_cash_flow": 34288000, "dividends_paid": 26233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230317, "ticker_id": 558, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18418000", "ebitda": "28505000", "netIncome": "12729000", "grossProfit": "38345000", "depreciation": "None", "totalRevenue": "85638000", "costOfRevenue": "47293000", "interestIncome": "None", "incomeBeforeTax": "11665000", "interestExpense": "6747000", "operatingIncome": "16087000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-6747000", "nonInterestIncome": "None", "operatingExpenses": "22258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10087000", "sellingGeneralAndAdministrative": "8191000", "netIncomeFromContinuingOperations": "11421000" }, "balance": { "goodwill": "None", "inventory": "524397000", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3838425000", "longTermDebt": "1969921000", "shortTermDebt": "103500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "49565000", "reportedCurrency": "USD", "retainedEarnings": "-1771591000", "totalLiabilities": "2751900000", "otherCurrentAssets": "182745000", "totalCurrentAssets": "2981445000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2235000", "currentNetReceivables": "2532702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "856980000", "currentAccountsPayable": "18234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2595579000", "totalShareholderEquity": "1087529000", "capitalLeaseObligations": "625658000", "otherCurrentLiabilities": "104029000", "totalCurrentLiabilities": "151735000", "otherNonCurrentLiabilities": "4586000", "totalNonCurrentLiabilities": "2600165000", "cashAndShortTermInvestments": "263763000", "commonStockSharesOutstanding": "130144000", "intangibleAssetsExcludingGoodwill": "49565000", "cashAndCashEquivalentsAtCarryingValue": "263763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11421000", "profitLoss": "None", "dividendPayout": "26233000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31274000", "capitalExpenditures": "3014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29656000", "cashflowFromInvestment": "89399000", "stockBasedCompensation": "3421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85638000, "cost_of_revenue": 47293000, "gross_profit": 38345000, "research_and_development": null, "selling_general_admin": 8191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18418000, "depreciation_amortisation": 10087000, "ebitda": 28505000, "interest_expense": 6747000, "interest_income": null, "other_non_operating": null, "pretax_income": 11665000, "tax_provision": 244000, "effective_tax_rate": null, "net_income": 12729000, "net_income_continuing_ops": 11421000, "net_income_to_common": 12729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263763000, "short_term_investments": 2235000, "net_receivables": 2532702000, "inventory": 524397000, "other_current_assets": null, "total_current_assets": 2981445000, "net_ppe": null, "goodwill": null, "intangible_assets": 49565000, "goodwill_and_intangibles": 49565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 856980000, "total_assets": 3838425000, "short_term_debt": 103500000, "accounts_payable": 18234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151735000, "long_term_debt": 1969921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2600165000, "total_liabilities": 2751900000, "total_debt": 2073421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1771591000, "total_equity": 1087529000, "shares_outstanding": 130144000, "operating_cash_flow": 31274000, "stock_based_compensation": 3421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 89399000, "dividends_paid": 26233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29656000, "free_cash_flow": 34288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18418000", "ebitda": "28505000", "netIncome": "12729000", "grossProfit": "38345000", "depreciation": "None", "totalRevenue": "85638000", "costOfRevenue": "47293000", "interestIncome": "None", "incomeBeforeTax": "11665000", "interestExpense": "6747000", "operatingIncome": "16087000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-6747000", "nonInterestIncome": "None", "operatingExpenses": "22258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10087000", "sellingGeneralAndAdministrative": "8191000", "netIncomeFromContinuingOperations": "11421000" }, "balance": { "goodwill": "None", "inventory": "524397000", "commonStock": "1297000", "currentDebt": "None", "investments": "None", "totalAssets": "3838425000", "longTermDebt": "1969921000", "shortTermDebt": "103500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "49565000", "reportedCurrency": "USD", "retainedEarnings": "-1771591000", "totalLiabilities": "2751900000", "otherCurrentAssets": "182745000", "totalCurrentAssets": "2981445000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2235000", "currentNetReceivables": "2532702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "856980000", "currentAccountsPayable": "18234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2595579000", "totalShareholderEquity": "1087529000", "capitalLeaseObligations": "625658000", "otherCurrentLiabilities": "104029000", "totalCurrentLiabilities": "151735000", "otherNonCurrentLiabilities": "4586000", "totalNonCurrentLiabilities": "2600165000", "cashAndShortTermInvestments": "263763000", "commonStockSharesOutstanding": "130144000", "intangibleAssetsExcludingGoodwill": "49565000", "cashAndCashEquivalentsAtCarryingValue": "263763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11421000", "profitLoss": "None", "dividendPayout": "26233000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31274000", "capitalExpenditures": "3014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29656000", "cashflowFromInvestment": "89399000", "stockBasedCompensation": "3421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 88496000, "cost_of_revenue": 45969000, "gross_profit": 42527000, "ebit": -61741000, "ebitda": -52781000, "pretax_income": -68489000, "tax_provision": 194000, "net_income": -67860000, "net_income_to_common": -67860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203306000, "total_current_assets": 2956198000, "total_assets": 3777769000, "short_term_debt": 102956000, "long_term_debt": 1897432000, "total_debt": 2000388000, "total_liabilities": 2678706000, "total_equity": 1098759000, "shares_outstanding": 127986000, "goodwill_and_intangibles": 50479000 }, "cash_flow": { "operating_cash_flow": 22850000, "capital_expenditure": 131000, "free_cash_flow": 22981000, "dividends_paid": 26036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230318, "ticker_id": 558, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61741000", "ebitda": "-52781000", "netIncome": "-67860000", "grossProfit": "42527000", "depreciation": "None", "totalRevenue": "88496000", "costOfRevenue": "45969000", "interestIncome": "None", "incomeBeforeTax": "-68489000", "interestExpense": "6748000", "operatingIncome": "-18913000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-6748000", "nonInterestIncome": "None", "operatingExpenses": "61440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8960000", "sellingGeneralAndAdministrative": "9578000", "netIncomeFromContinuingOperations": "-68683000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1306000", "currentDebt": "None", "investments": "None", "totalAssets": "3777769000", "longTermDebt": "1897432000", "shortTermDebt": "102956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "50479000", "reportedCurrency": "USD", "retainedEarnings": "-1763524000", "totalLiabilities": "2678706000", "otherCurrentAssets": "112391000", "totalCurrentAssets": "2956198000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2640501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "821571000", "currentAccountsPayable": "13020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2528778000", "totalShareholderEquity": "1098759000", "capitalLeaseObligations": "631346000", "otherCurrentLiabilities": "102956000", "totalCurrentLiabilities": "144856000", "otherNonCurrentLiabilities": "5072000", "totalNonCurrentLiabilities": "2533850000", "cashAndShortTermInvestments": "203306000", "commonStockSharesOutstanding": "127986000", "intangibleAssetsExcludingGoodwill": "50479000", "cashAndCashEquivalentsAtCarryingValue": "203306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68685000", "profitLoss": "None", "dividendPayout": "26036000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22850000", "capitalExpenditures": "131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107783000", "cashflowFromInvestment": "66837000", "stockBasedCompensation": "3162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88496000, "cost_of_revenue": 45969000, "gross_profit": 42527000, "research_and_development": null, "selling_general_admin": 9578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61741000, "depreciation_amortisation": 8960000, "ebitda": -52781000, "interest_expense": 6748000, "interest_income": null, "other_non_operating": null, "pretax_income": -68489000, "tax_provision": 194000, "effective_tax_rate": null, "net_income": -67860000, "net_income_continuing_ops": -68683000, "net_income_to_common": -67860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203306000, "short_term_investments": null, "net_receivables": 2640501000, "inventory": null, "other_current_assets": null, "total_current_assets": 2956198000, "net_ppe": null, "goodwill": null, "intangible_assets": 50479000, "goodwill_and_intangibles": 50479000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 821571000, "total_assets": 3777769000, "short_term_debt": 102956000, "accounts_payable": 13020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144856000, "long_term_debt": 1897432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2533850000, "total_liabilities": 2678706000, "total_debt": 2000388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1763524000, "total_equity": 1098759000, "shares_outstanding": 127986000, "operating_cash_flow": 22850000, "stock_based_compensation": 3162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 66837000, "dividends_paid": 26036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107783000, "free_cash_flow": 22981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61741000", "ebitda": "-52781000", "netIncome": "-67860000", "grossProfit": "42527000", "depreciation": "None", "totalRevenue": "88496000", "costOfRevenue": "45969000", "interestIncome": "None", "incomeBeforeTax": "-68489000", "interestExpense": "6748000", "operatingIncome": "-18913000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-6748000", "nonInterestIncome": "None", "operatingExpenses": "61440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8960000", "sellingGeneralAndAdministrative": "9578000", "netIncomeFromContinuingOperations": "-68683000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1306000", "currentDebt": "None", "investments": "None", "totalAssets": "3777769000", "longTermDebt": "1897432000", "shortTermDebt": "102956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "50479000", "reportedCurrency": "USD", "retainedEarnings": "-1763524000", "totalLiabilities": "2678706000", "otherCurrentAssets": "112391000", "totalCurrentAssets": "2956198000", "currentLongTermDebt": "None", "longTermInvestments": "2235000", "shortTermInvestments": "None", "currentNetReceivables": "2640501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "821571000", "currentAccountsPayable": "13020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2528778000", "totalShareholderEquity": "1098759000", "capitalLeaseObligations": "631346000", "otherCurrentLiabilities": "102956000", "totalCurrentLiabilities": "144856000", "otherNonCurrentLiabilities": "5072000", "totalNonCurrentLiabilities": "2533850000", "cashAndShortTermInvestments": "203306000", "commonStockSharesOutstanding": "127986000", "intangibleAssetsExcludingGoodwill": "50479000", "cashAndCashEquivalentsAtCarryingValue": "203306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68685000", "profitLoss": "None", "dividendPayout": "26036000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22850000", "capitalExpenditures": "131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107783000", "cashflowFromInvestment": "66837000", "stockBasedCompensation": "3162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 92668000, "cost_of_revenue": 48778000, "gross_profit": 43890000, "ebit": -50073000, "ebitda": -39582000, "pretax_income": -56855000, "tax_provision": 252000, "net_income": -57103000, "net_income_to_common": -57103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306240000, "total_current_assets": 3070739000, "total_assets": 3946546000, "short_term_debt": 104793000, "long_term_debt": 1546354000, "total_debt": 1651147000, "total_liabilities": 2756622000, "total_equity": 1188797000, "shares_outstanding": 127326000, "goodwill_and_intangibles": 42750000 }, "cash_flow": { "operating_cash_flow": 24577000, "capital_expenditure": 2368000, "free_cash_flow": 26945000, "dividends_paid": 25995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230319, "ticker_id": 558, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50073000", "ebitda": "-39582000", "netIncome": "-57103000", "grossProfit": "43890000", "depreciation": "None", "totalRevenue": "92668000", "costOfRevenue": "48778000", "interestIncome": "None", "incomeBeforeTax": "-56855000", "interestExpense": "6782000", "operatingIncome": "-52881000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "252000", "reportedCurrency": "USD", "netInterestIncome": "-6782000", "nonInterestIncome": "None", "operatingExpenses": "96771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10491000", "sellingGeneralAndAdministrative": "8771000", "netIncomeFromContinuingOperations": "-57107000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1306000", "currentDebt": "None", "investments": "None", "totalAssets": "3946546000", "longTermDebt": "1546354000", "shortTermDebt": "104793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42750000", "reportedCurrency": "USD", "retainedEarnings": "-1669431000", "totalLiabilities": "2756622000", "otherCurrentAssets": "2723577000", "totalCurrentAssets": "3070739000", "currentLongTermDebt": "1031516000", "longTermInvestments": "2251000", "shortTermInvestments": "84735000", "currentNetReceivables": "40922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "875807000", "currentAccountsPayable": "9831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2603779000", "totalShareholderEquity": "1188797000", "capitalLeaseObligations": "26559000", "otherCurrentLiabilities": "1034041000", "totalCurrentLiabilities": "1178326000", "otherNonCurrentLiabilities": "5383000", "totalNonCurrentLiabilities": "2514802000", "cashAndShortTermInvestments": "306240000", "commonStockSharesOutstanding": "127326000", "intangibleAssetsExcludingGoodwill": "42750000", "cashAndCashEquivalentsAtCarryingValue": "306240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57103000", "profitLoss": "None", "dividendPayout": "25995000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24577000", "capitalExpenditures": "2368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159413000", "cashflowFromInvestment": "79426000", "stockBasedCompensation": "2158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3975000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92668000, "cost_of_revenue": 48778000, "gross_profit": 43890000, "research_and_development": null, "selling_general_admin": 8771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50073000, "depreciation_amortisation": 10491000, "ebitda": -39582000, "interest_expense": 6782000, "interest_income": null, "other_non_operating": null, "pretax_income": -56855000, "tax_provision": 252000, "effective_tax_rate": null, "net_income": -57103000, "net_income_continuing_ops": -57107000, "net_income_to_common": -57103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306240000, "short_term_investments": 84735000, "net_receivables": 40922000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3070739000, "net_ppe": null, "goodwill": null, "intangible_assets": 42750000, "goodwill_and_intangibles": 42750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 875807000, "total_assets": 3946546000, "short_term_debt": 104793000, "accounts_payable": 9831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1178326000, "long_term_debt": 1546354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2514802000, "total_liabilities": 2756622000, "total_debt": 1651147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1669431000, "total_equity": 1188797000, "shares_outstanding": 127326000, "operating_cash_flow": 24577000, "stock_based_compensation": 2158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 79426000, "dividends_paid": 25995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159413000, "free_cash_flow": 26945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50073000", "ebitda": "-39582000", "netIncome": "-57103000", "grossProfit": "43890000", "depreciation": "None", "totalRevenue": "92668000", "costOfRevenue": "48778000", "interestIncome": "None", "incomeBeforeTax": "-56855000", "interestExpense": "6782000", "operatingIncome": "-52881000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "252000", "reportedCurrency": "USD", "netInterestIncome": "-6782000", "nonInterestIncome": "None", "operatingExpenses": "96771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10491000", "sellingGeneralAndAdministrative": "8771000", "netIncomeFromContinuingOperations": "-57107000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1306000", "currentDebt": "None", "investments": "None", "totalAssets": "3946546000", "longTermDebt": "1546354000", "shortTermDebt": "104793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42750000", "reportedCurrency": "USD", "retainedEarnings": "-1669431000", "totalLiabilities": "2756622000", "otherCurrentAssets": "2723577000", "totalCurrentAssets": "3070739000", "currentLongTermDebt": "1031516000", "longTermInvestments": "2251000", "shortTermInvestments": "84735000", "currentNetReceivables": "40922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "875807000", "currentAccountsPayable": "9831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2603779000", "totalShareholderEquity": "1188797000", "capitalLeaseObligations": "26559000", "otherCurrentLiabilities": "1034041000", "totalCurrentLiabilities": "1178326000", "otherNonCurrentLiabilities": "5383000", "totalNonCurrentLiabilities": "2514802000", "cashAndShortTermInvestments": "306240000", "commonStockSharesOutstanding": "127326000", "intangibleAssetsExcludingGoodwill": "42750000", "cashAndCashEquivalentsAtCarryingValue": "306240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57103000", "profitLoss": "None", "dividendPayout": "25995000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24577000", "capitalExpenditures": "2368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159413000", "cashflowFromInvestment": "79426000", "stockBasedCompensation": "2158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3975000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 102759000, "cost_of_revenue": 39852000, "gross_profit": 62907000, "ebit": 41184000, "ebitda": 49319000, "pretax_income": -16107000, "tax_provision": 203000, "net_income": -16324000, "net_income_to_common": -16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257506000, "total_current_assets": 3300252000, "total_assets": 4198254000, "short_term_debt": 917048000, "long_term_debt": 2715986000, "total_debt": 3633034000, "total_liabilities": 2919788000, "total_equity": 1277335000, "shares_outstanding": 129985107, "goodwill_and_intangibles": 46538000 }, "cash_flow": { "operating_cash_flow": 36407000, "capital_expenditure": 1306000, "free_cash_flow": 37713000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230320, "ticker_id": 558, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41184000", "ebitda": "49319000", "netIncome": "-16324000", "grossProfit": "62907000", "depreciation": "None", "totalRevenue": "102759000", "costOfRevenue": "39852000", "interestIncome": "None", "incomeBeforeTax": "-16107000", "interestExpense": "6794000", "operatingIncome": "50433000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "203000", "reportedCurrency": "USD", "netInterestIncome": "-6794000", "nonInterestIncome": "None", "operatingExpenses": "12474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8135000", "sellingGeneralAndAdministrative": "9357000", "netIncomeFromContinuingOperations": "-16310000" }, "balance": { "goodwill": "None", "inventory": "-5624000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4198254000", "longTermDebt": "2715986000", "shortTermDebt": "917048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46538000", "reportedCurrency": "USD", "retainedEarnings": "-1586292000", "totalLiabilities": "2919788000", "otherCurrentAssets": "3006919000", "totalCurrentAssets": "3300252000", "currentLongTermDebt": "None", "longTermInvestments": "2251000", "shortTermInvestments": "None", "currentNetReceivables": "41451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895108000", "currentAccountsPayable": "17569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3652029000", "totalShareholderEquity": "1277335000", "capitalLeaseObligations": "22926000", "otherCurrentLiabilities": "-783917000", "totalCurrentLiabilities": "174902000", "otherNonCurrentLiabilities": "5974000", "totalNonCurrentLiabilities": "2744886000", "cashAndShortTermInvestments": "257506000", "commonStockSharesOutstanding": "129985107", "intangibleAssetsExcludingGoodwill": "46538000", "cashAndCashEquivalentsAtCarryingValue": "257506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16310000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36407000", "capitalExpenditures": "1306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163406000", "cashflowFromInvestment": "155251000", "stockBasedCompensation": "2803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102759000, "cost_of_revenue": 39852000, "gross_profit": 62907000, "research_and_development": null, "selling_general_admin": 9357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41184000, "depreciation_amortisation": 8135000, "ebitda": 49319000, "interest_expense": 6794000, "interest_income": null, "other_non_operating": null, "pretax_income": -16107000, "tax_provision": 203000, "effective_tax_rate": null, "net_income": -16324000, "net_income_continuing_ops": -16310000, "net_income_to_common": -16324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257506000, "short_term_investments": null, "net_receivables": 41451000, "inventory": -5624000, "other_current_assets": null, "total_current_assets": 3300252000, "net_ppe": null, "goodwill": null, "intangible_assets": 46538000, "goodwill_and_intangibles": 46538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895108000, "total_assets": 4198254000, "short_term_debt": 917048000, "accounts_payable": 17569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174902000, "long_term_debt": 2715986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2744886000, "total_liabilities": 2919788000, "total_debt": 3633034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1586292000, "total_equity": 1277335000, "shares_outstanding": 129985107, "operating_cash_flow": 36407000, "stock_based_compensation": 2803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 155251000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163406000, "free_cash_flow": 37713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41184000", "ebitda": "49319000", "netIncome": "-16324000", "grossProfit": "62907000", "depreciation": "None", "totalRevenue": "102759000", "costOfRevenue": "39852000", "interestIncome": "None", "incomeBeforeTax": "-16107000", "interestExpense": "6794000", "operatingIncome": "50433000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "203000", "reportedCurrency": "USD", "netInterestIncome": "-6794000", "nonInterestIncome": "None", "operatingExpenses": "12474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8135000", "sellingGeneralAndAdministrative": "9357000", "netIncomeFromContinuingOperations": "-16310000" }, "balance": { "goodwill": "None", "inventory": "-5624000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4198254000", "longTermDebt": "2715986000", "shortTermDebt": "917048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "46538000", "reportedCurrency": "USD", "retainedEarnings": "-1586292000", "totalLiabilities": "2919788000", "otherCurrentAssets": "3006919000", "totalCurrentAssets": "3300252000", "currentLongTermDebt": "None", "longTermInvestments": "2251000", "shortTermInvestments": "None", "currentNetReceivables": "41451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895108000", "currentAccountsPayable": "17569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3652029000", "totalShareholderEquity": "1277335000", "capitalLeaseObligations": "22926000", "otherCurrentLiabilities": "-783917000", "totalCurrentLiabilities": "174902000", "otherNonCurrentLiabilities": "5974000", "totalNonCurrentLiabilities": "2744886000", "cashAndShortTermInvestments": "257506000", "commonStockSharesOutstanding": "129985107", "intangibleAssetsExcludingGoodwill": "46538000", "cashAndCashEquivalentsAtCarryingValue": "257506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16310000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36407000", "capitalExpenditures": "1306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163406000", "cashflowFromInvestment": "155251000", "stockBasedCompensation": "2803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 99877000, "cost_of_revenue": 51039000, "gross_profit": 48838000, "ebit": 19383000, "ebitda": 28266000, "pretax_income": 12550000, "tax_provision": 158000, "net_income": 12389000, "net_income_to_common": 12389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236197000, "total_current_assets": 3486866000, "total_assets": 4352676000, "short_term_debt": 2414000, "long_term_debt": 1637553000, "total_debt": 1639967000, "total_liabilities": 3037382000, "total_equity": 1314178000, "shares_outstanding": 129985999, "goodwill_and_intangibles": 46957000 }, "cash_flow": { "operating_cash_flow": 38464000, "capital_expenditure": 264000, "free_cash_flow": 38728000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230322, "ticker_id": 558, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19383000", "ebitda": "28266000", "netIncome": "12389000", "grossProfit": "48838000", "depreciation": "None", "totalRevenue": "99877000", "costOfRevenue": "51039000", "interestIncome": "None", "incomeBeforeTax": "12550000", "interestExpense": "6833000", "operatingIncome": "17059000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-6833000", "nonInterestIncome": "None", "operatingExpenses": "31779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8883000", "sellingGeneralAndAdministrative": "11971000", "netIncomeFromContinuingOperations": "12392000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4352676000", "longTermDebt": "1637553000", "shortTermDebt": "2414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46957000", "reportedCurrency": "USD", "retainedEarnings": "-1543962000", "totalLiabilities": "3037382000", "otherCurrentAssets": "3174251000", "totalCurrentAssets": "3486866000", "currentLongTermDebt": "1207182000", "longTermInvestments": "2614000", "shortTermInvestments": "None", "currentNetReceivables": "76418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865810000", "currentAccountsPayable": "16378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798203000", "shortLongTermDebtTotal": "2868505000", "totalShareholderEquity": "1314178000", "capitalLeaseObligations": "23770000", "otherCurrentLiabilities": "120598000", "totalCurrentLiabilities": "162652000", "otherNonCurrentLiabilities": "6225000", "totalNonCurrentLiabilities": "2874730000", "cashAndShortTermInvestments": "236197000", "commonStockSharesOutstanding": "129985999", "intangibleAssetsExcludingGoodwill": "46957000", "cashAndCashEquivalentsAtCarryingValue": "236197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12391000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38464000", "capitalExpenditures": "264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38800000", "cashflowFromInvestment": "31033000", "stockBasedCompensation": "5855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99877000, "cost_of_revenue": 51039000, "gross_profit": 48838000, "research_and_development": null, "selling_general_admin": 11971000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19383000, "depreciation_amortisation": 8883000, "ebitda": 28266000, "interest_expense": 6833000, "interest_income": null, "other_non_operating": null, "pretax_income": 12550000, "tax_provision": 158000, "effective_tax_rate": null, "net_income": 12389000, "net_income_continuing_ops": 12392000, "net_income_to_common": 12389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236197000, "short_term_investments": null, "net_receivables": 76418000, "inventory": 1, "other_current_assets": null, "total_current_assets": 3486866000, "net_ppe": null, "goodwill": null, "intangible_assets": 46957000, "goodwill_and_intangibles": 46957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 865810000, "total_assets": 4352676000, "short_term_debt": 2414000, "accounts_payable": 16378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162652000, "long_term_debt": 1637553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2874730000, "total_liabilities": 3037382000, "total_debt": 1639967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1543962000, "total_equity": 1314178000, "shares_outstanding": 129985999, "operating_cash_flow": 38464000, "stock_based_compensation": 5855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31033000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38800000, "free_cash_flow": 38728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19383000", "ebitda": "28266000", "netIncome": "12389000", "grossProfit": "48838000", "depreciation": "None", "totalRevenue": "99877000", "costOfRevenue": "51039000", "interestIncome": "None", "incomeBeforeTax": "12550000", "interestExpense": "6833000", "operatingIncome": "17059000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-6833000", "nonInterestIncome": "None", "operatingExpenses": "31779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8883000", "sellingGeneralAndAdministrative": "11971000", "netIncomeFromContinuingOperations": "12392000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4352676000", "longTermDebt": "1637553000", "shortTermDebt": "2414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46957000", "reportedCurrency": "USD", "retainedEarnings": "-1543962000", "totalLiabilities": "3037382000", "otherCurrentAssets": "3174251000", "totalCurrentAssets": "3486866000", "currentLongTermDebt": "1207182000", "longTermInvestments": "2614000", "shortTermInvestments": "None", "currentNetReceivables": "76418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865810000", "currentAccountsPayable": "16378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "798203000", "shortLongTermDebtTotal": "2868505000", "totalShareholderEquity": "1314178000", "capitalLeaseObligations": "23770000", "otherCurrentLiabilities": "120598000", "totalCurrentLiabilities": "162652000", "otherNonCurrentLiabilities": "6225000", "totalNonCurrentLiabilities": "2874730000", "cashAndShortTermInvestments": "236197000", "commonStockSharesOutstanding": "129985999", "intangibleAssetsExcludingGoodwill": "46957000", "cashAndCashEquivalentsAtCarryingValue": "236197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12391000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38464000", "capitalExpenditures": "264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38800000", "cashflowFromInvestment": "31033000", "stockBasedCompensation": "5855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "income_statement": { "revenue": 96066000, "cost_of_revenue": 49538000, "gross_profit": 46528000, "ebit": -415000, "ebitda": 7539000, "pretax_income": -7188000, "tax_provision": 310000, "net_income": -7486000, "net_income_to_common": -7486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218170000, "total_current_assets": 3488072000, "total_assets": 4354753000, "short_term_debt": 1217251000, "long_term_debt": 1637474000, "total_debt": 2854725000, "total_liabilities": 3032211000, "total_equity": 1321429000, "shares_outstanding": 127173000, "goodwill_and_intangibles": 58033000 }, "cash_flow": { "operating_cash_flow": 23080000, "capital_expenditure": 3616000, "free_cash_flow": 26696000, "dividends_paid": 25988000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 230323, "ticker_id": 558, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:12:11.517117+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-415000", "ebitda": "7539000", "netIncome": "-7486000", "grossProfit": "46528000", "depreciation": "None", "totalRevenue": "96066000", "costOfRevenue": "49538000", "interestIncome": "None", "incomeBeforeTax": "-7188000", "interestExpense": "6773000", "operatingIncome": "-3020000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "310000", "reportedCurrency": "USD", "netInterestIncome": "-6773000", "nonInterestIncome": "None", "operatingExpenses": "49548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "74516000", "costofGoodsAndServicesSold": "49538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7954000", "sellingGeneralAndAdministrative": "9368000", "netIncomeFromContinuingOperations": "-7498000" }, "balance": { "goodwill": "None", "inventory": "440825000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4354753000", "longTermDebt": "1637474000", "shortTermDebt": "1217251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "58033000", "reportedCurrency": "USD", "retainedEarnings": "-1530351000", "totalLiabilities": "3032211000", "otherCurrentAssets": "84587000", "totalCurrentAssets": "3488072000", "currentLongTermDebt": "1217251000", "longTermInvestments": "2790000", "shortTermInvestments": "None", "currentNetReceivables": "3185315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866681000", "currentAccountsPayable": "15133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771383000", "shortLongTermDebtTotal": "4096892000", "totalShareholderEquity": "1321429000", "capitalLeaseObligations": "24191000", "otherCurrentLiabilities": "-1116365000", "totalCurrentLiabilities": "146785000", "otherNonCurrentLiabilities": "72190000", "totalNonCurrentLiabilities": "2885426000", "cashAndShortTermInvestments": "218170000", "commonStockSharesOutstanding": "127173000", "intangibleAssetsExcludingGoodwill": "58033000", "cashAndCashEquivalentsAtCarryingValue": "218170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7498000", "profitLoss": "None", "dividendPayout": "25988000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23080000", "capitalExpenditures": "3616000", "changeInReceivables": "3960000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241986000", "cashflowFromInvestment": "128254000", "stockBasedCompensation": "3103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25988000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96066000, "cost_of_revenue": 49538000, "gross_profit": 46528000, "research_and_development": null, "selling_general_admin": 9368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -415000, "depreciation_amortisation": 7954000, "ebitda": 7539000, "interest_expense": 6773000, "interest_income": null, "other_non_operating": null, "pretax_income": -7188000, "tax_provision": 310000, "effective_tax_rate": null, "net_income": -7486000, "net_income_continuing_ops": -7498000, "net_income_to_common": -7486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218170000, "short_term_investments": null, "net_receivables": 3185315000, "inventory": 440825000, "other_current_assets": null, "total_current_assets": 3488072000, "net_ppe": null, "goodwill": null, "intangible_assets": 58033000, "goodwill_and_intangibles": 58033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 866681000, "total_assets": 4354753000, "short_term_debt": 1217251000, "accounts_payable": 15133000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146785000, "long_term_debt": 1637474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2885426000, "total_liabilities": 3032211000, "total_debt": 2854725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1530351000, "total_equity": 1321429000, "shares_outstanding": 127173000, "operating_cash_flow": 23080000, "stock_based_compensation": 3103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 128254000, "dividends_paid": 25988000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241986000, "free_cash_flow": 26696000, "net_change_in_cash": -90652000 }, "raw_data": { "income": { "ebit": "-415000", "ebitda": "7539000", "netIncome": "-7486000", "grossProfit": "46528000", "depreciation": "None", "totalRevenue": "96066000", "costOfRevenue": "49538000", "interestIncome": "None", "incomeBeforeTax": "-7188000", "interestExpense": "6773000", "operatingIncome": "-3020000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "310000", "reportedCurrency": "USD", "netInterestIncome": "-6773000", "nonInterestIncome": "None", "operatingExpenses": "49548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "74516000", "costofGoodsAndServicesSold": "49538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7954000", "sellingGeneralAndAdministrative": "9368000", "netIncomeFromContinuingOperations": "-7498000" }, "balance": { "goodwill": "None", "inventory": "440825000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "4354753000", "longTermDebt": "1637474000", "shortTermDebt": "1217251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "58033000", "reportedCurrency": "USD", "retainedEarnings": "-1530351000", "totalLiabilities": "3032211000", "otherCurrentAssets": "84587000", "totalCurrentAssets": "3488072000", "currentLongTermDebt": "1217251000", "longTermInvestments": "2790000", "shortTermInvestments": "None", "currentNetReceivables": "3185315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866681000", "currentAccountsPayable": "15133000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "771383000", "shortLongTermDebtTotal": "4096892000", "totalShareholderEquity": "1321429000", "capitalLeaseObligations": "24191000", "otherCurrentLiabilities": "-1116365000", "totalCurrentLiabilities": "146785000", "otherNonCurrentLiabilities": "72190000", "totalNonCurrentLiabilities": "2885426000", "cashAndShortTermInvestments": "218170000", "commonStockSharesOutstanding": "127173000", "intangibleAssetsExcludingGoodwill": "58033000", "cashAndCashEquivalentsAtCarryingValue": "218170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7498000", "profitLoss": "None", "dividendPayout": "25988000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23080000", "capitalExpenditures": "3616000", "changeInReceivables": "3960000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241986000", "cashflowFromInvestment": "128254000", "stockBasedCompensation": "3103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25988000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90652000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7954000", "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }